PACIFIC SELECT FUND
N-30D, 1995-08-29
Previous: EXIDE CORP, 8-K, 1995-08-29
Next: PACIFIC SELECT SEPARATE ACCOUNT OF PACIFIC MUTUAL LIFE INSUR, N-30D, 1995-08-29



<PAGE>
 
SEMI-ANNUAL REPORT

 . PACIFIC SELECT FUND









                                    [LOGO OF PACIFIC SELECT FUND APPEARS HERE]
<PAGE>
 
Dear Shareholders:

  We are pleased to share with you the Pacific Select Fund (the "Fund") Semi-
Annual Report dated June 30, 1995. The Fund is the underlying investment vehicle
for variable life insurance policies and variable annuity contracts offered by
Pacific Mutual Life Insurance Company ("Pacific Mutual") and variable annuity
contracts administered by Pacific Corinthian Life Insurance Company.

  Pacific Mutual, as Adviser to the Fund and Portfolio Manager of the Money 
Market and High Yield Bond Portfolios, with input from each of the Portfolio 
Managers of the other Portfolios of the Fund, has prepared the attached 
discussion of the results for each Portfolio of the Fund for the period from 
January 1, 1995 through June 30, 1995 and the anticipated outlook for the last 
six months of 1995.

  The Adviser and the Fund have engaged other firms to serve as Portfolio 
Managers under Pacific Mutual's supervision for ten of the Portfolios.  Pacific 
Investment Management Company ("PIMCO") serves as Portfolio Manager for the 
Managed Bond Portfolio and the Government Securities Portfolio.  Capital 
Guardian Trust ("Capital Guardian") serves as Portfolio Manager for the Growth 
Portfolio.  J.P. Morgan Investment Management Inc. ("JPMIM") serves as Portfolio
Manager for the Equity Income Portfolio and the Multi-Strategy Portfolio.  
Templeton Investment Counsel, Inc. ("Templeton") serves as Portfolio Manager for
the International Portfolio.  Bankers Trust Company ("BTC") serves as Portfolio 
Manager for the Equity Index Portfolio.  Janus Capital Corporation ("Janus") 
serves as Portfolio Manager for the Growth LT Portfolio.  Greenwich Street 
Advisors, a division of Smith Barney Mutual Funds Management Inc. ("Greenwich") 
serves as Portfolio Manager for the Equity Portfolio, and the Bond and Income 
Portfolio.

  At the end of the second quarter the Fund's total net assets had grown to over
$1 billion.  We look forward to continued growth in 1995 and beyond.

Sincerely,

/s/ Thomas C. Sutton

Thomas C. Sutton
Chairman and President
Pacific Select Fund

                                      A-1
<PAGE>
 
MONEY MARKET PORTFOLIO / HIGH YIELD BOND PORTFOLIO

  The total return for the Money Market Portfolio for the six months ended June 
30, 1995 was 2.78%**.  The yield, measured during the 7 day period ending June 
30, 1995 was 5.45% for the Money Market Portfolio.  Money market yields trended 
lower during the second quarter while demand for cash investments met with a 
somewhat limited supply.

  The Portfolio's average maturity for the first half of 1995 held steady 
between 39-41 days while maintaining stable asset values.  The Money Market 
Portfolio's investment strategy for the second half of 1995 is to continue to 
entertain a longer time horizon for new commitments while keeping yields 
competitive.

  The total return for the High Yield Bond Portfolio for the six months ended 
June 30, 1995 was 10.78%**.  The yield, measured during the 30 day period ending
June 30, 1995, was 8.34% for the High Yield Bond Portfolio.  The Portfolio 
benefited from a declining interest rate environment, strong demand for high 
yield bonds from mutual funds and a low level of defaults.  Overall, the high 
yield market underperformed the investment grade corporate bond market, due to 
investor concerns about a slowing economy and the effect this would have on 
corporate earnings.  Pacific Mutual currently intends to continue to have the 
Portfolio fully invested in 1995.

  The High Yield Bond Portfolio's total return of 10.78%** matched that of The 
First Boston High Yield Index.  Due to a sharp decline in interest rates during 
the first six months, most fixed income markets had strong returns for the first
half of 1995, as evidenced by the 11.80% return on the Lehman 
Government/Corporate Bond Index.  Pacific Mutual anticipates an attractive high 
yield  market for the remainder of the year, with stable interest rates and 
continued strong demand from high yield mutual funds.

  Looking into the second half of 1995, the Federal Reserve took its latest 
action after the July 6, 1995 Federal Open Market Committee ("FOMC") meeting by 
lowering the target federal fund rate 25 basis points to 5.75%, expressing 
concern over the nation's lackluster economy.  This change of course for the 
central bank, the first since September 4, 1992, confirms expectations and sets 
the stage for the possibility of an ease in monetary policy in the near term.

MANAGED BOND PORTFOLIO / GOVERNMENT SECURITIES PORTFOLIO

  The total returns for the six months ended June 30, 1995, for the Managed Bond
Portfolio and the Government Securities Portfolio were 10.93%** and 11.03%,
respectively. The returns represent coupon income and price increases on fixed
income securities. The Lehman Brothers Government Corporate Yankee Bond Index
for the first six months of 1995 was 11.79%. The yield, measured during the 30
day period ended June 30, was 5.69% for the Managed Bond Portfolio and 5.43% for
the Government Securities Portfolio.

  PIMCO reports that both Portfolio realized significant price gains from the 
remarkable bond market rally that occurred during the first half of 1995, as 
economic growth has downshifted from the breakneck pace set in the fourth 
quarter of 1994.  In relative terms, both the Managed Bond and Government 
Securities Portfolio underperformed due to below-market levels of interest rate 
exposure (duration), this despite favorable overweightings of intermediate 
maturities.

  PIMCO currently intends to maintain an average maturity slightly above that of
the market to reflect a moderately bullish stance on interest rates.  As PIMCO 
no longer expects declines in intermediate rates to dominate those of other 
maturities, they have moved to a more neutral maturity mix.  PIMCO reports that 
its sector strategy will continue to emphasize short, high quality mortgages to 
enhance yield, while also seeking additional yield and relative price gains 
through the purchase of longer maturity European bonds on a currency-hedged 
basis.

________________________________________________________________________________
** The total return for each Portfolio of the Fund includes reinvestment of
   dividends and distributions. The returns do not include deductions at the
   separate account or contract level for cost of insurance charges, premium
   load, administrative charges, maintenance fees, premium tax charges,
   mortality and expense risk charges, surrender charges, or other charges that
   may be incurred under a contract.

                                      A-2
<PAGE>
 
GROWTH PORTFOLIO

  The Growth Portfolio's total return for the first half of 1995 was 13.86%** 
versus 16.96% for the Russell 2500 and 15.95% for the Russell 2000.

  Capital Guardian reports that after a dismal 1994, the U.S. stock market 
bounced back with a vengeance in the first half of 1995.  Long term interest 
rates remained low in the second quarter after declining through the first 
quarter, allowing equities to rise significantly.  The star performers in the 
Portfolio were concentrated in the high-tech arena, especially companies 
benefiting from the boom in personal computer sales.  Other strong performing 
areas for the Portfolio were banking, broadcasting and publishing, leisure and 
tourism, and oil services.  Areas of weakness included business services, basic 
industry, telecommunications and consumer goods.

  Capital Guardian concludes by stating that their strategy continues to rely on
the fundamental research conducted by the firm's large team of analysis. Capital
Guardian currently intends to continue building the Portfolio from the "bottom-
up". Capital Guardian seeks businesses run by good management and equities of
which can be acquired for less than what their analyst's research indicates to
be the long-term intrinsic value of the business.

EQUITY INCOME PORTFOLIO / MULTI-STRATEGY PORTFOLIO

  The total return for the Equity Income Portfolio for the six months ending
June 30, 1995 was 17.59%**, versus 20.21% for the Standard & Poor's Composite
500 Index ("S&P 500" or "Index"). The Multi-Strategy Portfolio's total return
for the same period was 14.37%** versus 16.67% using a benchmark of 60% S&P 500
and 40% Lehman Brothers Government/Corporate Bond Index ("LBGCB Index").

  JPMIM reports that the broad selling which occurred at the end of 1994 -- with
only a few sub-categories of the equity markets producing positive returns -- 
was countered with vigorous buying in the first half of 1995.  As indicated 
above, the S&P 500 rose 20.21%, spurred by falling bond yields and a growing 
conviction in a soft landing for the U.S. economy.  Market leadership was 
dominated by large multinationals, which benefited from the falling dollar, as 
well as by technology stocks, as demand for productivity-enhancing products  
continued unabated.  Financial stocks also posted strong gains, as interest 
rates declined and the industry continued to experience consolidations.  The 
market's narrow focus on these sectors resulted in concentrated gains by 
relatively few stocks.

  In the first half of 1995, bonds also reversed their 1994 retreat, providing 
investors with healthy returns.  Over the first six months of 1995, the LBGCB 
Index returned 11.79%.  The bond market rally was driven by a decline in 
interest rates, as signs of economic weakness surfaced and inflationary fears 
subsided.

  JPMIM reports that although both Portfolios underperformed the S&P 500 returns
for the first half of 1995 were very competitive.  JPMIM's diversified approach 
to investing, which avoids dependence on the strength of a few stocks or 
industry sectors, can underperform the broader market when buying is heavily 
focused on certain subsets of the market.  During the first half of 1995, the 
Portfolios' holdings in technology fared best, although performance was also 
helped by a strong showing in transportation and financial companies.  Consumer 
durable companies, such as autos and appliance manufacturers, lagged the equity 
markets, as investors began to fear a possible onset of recession and lower 
corporate profits.  Stocks that contributed most positively to performance 
included Adobe Systems, Sundstrand Corporation, ITT Corporation, and Allied 
Signal.  Stocks that detracted most from performance included Humana, Fruit of 
the Loom, Healthcare Retirement Corporation and TJX Companies.

  JPMIM reports that the Multi-Strategy Portfolio currently maintains a 60% 
allocation to stocks and a 40% allocation to fixed income securities.  This 
Portfolio's stock investments are managed identically to those in the Equity 
Income Portfolio, as discussed above.

________________________________________________________________________________
** The total return for each Portfolio of the Fund includes reinvestment of
   dividends and distributions. The returns do not include deductions at the
   separate account or contract level for cost of insurance charges, premium
   load, administrative charges, maintenance fees, premium tax charges,
   mortality and expense risk charges, surrender charges, or other charges that
   may be incurred under a contract.

                                      A-3








<PAGE>
 
   One of the key components of JPMIM's fixed income investment process for the 
Multi-Strategy Portfolio is determining the appropriate portfolio duration, the 
measure of the price sensitivity of a bond portfolio to changes in interest 
rates. For example, if JPMIM's analysis indicates that interest rates are likely
to rise, the Portfolio will generally pursue a duration shorter than that of the
LBGCB Index. Conversely, if interest rates are expected to drop, the Portfolio 
will generally extend its duration beyond LBGCB Index levels in order to "lock 
in" the higher yields typically provided by longer-term bonds. Although JPMIM'S 
decision to maintain a short duration relative to the LBGCB Index hurt the 
Portfolio during the first quarter as interest rates declined, the decision to 
gradually extend duration proved rewarding for the remainder of the reporting 
period.

   In addition to making duration decisions based on JPMIM'S outlook on interest
rates, JPMIM also makes choices about which sectors of the bond market and which
individual securities are the most attractive. As the yields on mortgages and 
high-quality corporates widened relative to Treasuries on recessionary fears and
heavy supply, JPMIM moved assets into these sectors, a decision which proved a 
boon to the Portfolio's performance. Within each sector, JPMIM uses proprietary 
credit research and the insights of equity analysts to select attractively 
valued bonds. JPMIM's managers focus on high-quality issues, with the average 
credit rating of the Portfolio at AA as of June 30, 1995.

   Opinions vary widely on whether the equity markets have reached their peaks 
after six months of strong growth. While valuation levels are high, JPMIM 
believes that they are still not excessive on a historical basis and are at fair
value versus interest rates and earnings projections. Therefore, the Portfolios 
continue to be fully invested in a diversified collection of stocks identified 
as undervalued by JPMIM's equity analysts' forecasts. JPMIM believes that this 
diversified approach is designed to benefit the Portfolios, as investors 
conclude that many of the large multinationals and technology stocks that have 
experienced a lengthy buying binge have become overly expensive.

   Regarding the economy, JPMIM believes the Federal Reserve's actions have 
resulted in what many economists are calling a "growth recession". Indicators of
a slowdown have been more apparent, as evidenced by waning consumer durables 
spending and inventory accumulation; moreover, production and employment numbers
have strengthened this belief. Having achieved a growth recession, the Federal 
Reserve's strategy appears to be to move from a restrictive to neutral stance, 
evidenced by its most recent cut of 25 basis points in the Federal Funds rate. 
While JPMIM believes that any further evidence of a recession would prompt 
outright stimulus by the Federal Reserve and additional rate cuts, continued 
easing will likely arrive slowly and stubbornly without this trigger.

INTERNATIONAL PORTFOLIO

   The International Portfolio's total return for the six months period ended 
June 30, 1995 was 6.95%**.

   Templeton believes that while problems in Latin America cast a bearish pall
over the world's equity markets in early 1995, second quarter results had a much
more bullish feel to them. The combination of falling interest rates, better
than anticipated earnings performance and improving flows of assets into mutual
funds proved potent for most of the world's stock markets, but most notably for
U.S. stocks. Of the various categories of mutual funds tracked by Lipper, only
emerging market and Japanese oriented funds turned in a negative performance in
1995's first while many other categories were able to attain double digit
advances. European stocks generally moved higher with returns to dollar based
investors being even better due to the positive impact of the rather sharp
decline in the U.S. currency's value. Asian stock markets outside of Japan also
mostly improved with Hong Kong leading the rebound from last year's dismal
returns. Overall, however, U.S. stocks have been the equity of choice so far in
1995 as the U.S. market achieved the best returns when measured in local
currency terms and the third best, after Finland and Switzerland, when measured
in dollars. The Morgan Stanley Capital International European, Australian, Far
Eastern Index, however, rose just 2.60% due largely to Japan's negative
influence on the index, while the Morgan Stanley Capital International World
Index rose 9.40% due to the large positive impact of the U.S. weighting in that
index.


________________________________________________________________________________
** The total return for each Portfolio of the Fund includes reinvestment of
   dividends and distributions. The returns do not include deductions at the
   separate account or contract level for cost of insurance charges, premium
   load, administrative charges, maintenance fees, premium tax charges,
   mortality and expense risk charges, surrender charges, or other charges that
   may be incurred under a contract.

                                      A-4
<PAGE>
 
   Templeton believes that as the difficulties that Japanese companies are 
facing multiply, these often translate into greater opportunities for U.S., 
European and emerging market firms. While Templeton is often attracted to 
markets like Japan's that have declined greatly in value, in this case Templeton
still finds it very difficult to identify many stocks that are selling at 
extremely low multiples of what Templeton believes could be earned five years 
from now.

   Weaker share prices in the emerging markets is also attracting the attention 
of Templeton's analysts. Templeton explains that many of these nations embraced 
capitalism with such an initial vigor that substantial flows of portfolio 
investment were attracted from developed world investors leading to stunning 
advances in equity prices. Lately, these nations and investors alike have found
that the transition to capitalism was more complicated than initially 
anticipated and this reality has been reflected in sharply declining share 
prices in places like Mexico, Argentina, Brazil, Eastern Europe, Russia, India 
and China. The recent volatility of these markets is, in large measure, a 
reflection of the increased reliance on fast moving foreign portfolio 
investments to finance growth versus the historic use of more stable bank loans 
and a likely increased future focus on foreign direct investments. Nevertheless,
portfolio investment will remain a very important source of capital for the 
emerging markets and, in most of these nations, the needed economic adaptations 
to return economic growth to a more balanced and sustainable level will be 
forthcoming with greater rapidity then Templeton expects in Japan. As a result 
of this and much lower current valuation levels, Templeton has been able to 
increasingly identify shares selling at inordinately low multiples of long term 
earnings power.

   Turning briefly to those markets that have performed better in 1995, 
Templeton is finding fewer bargains - particularly in the U.S. Templeton 
believes that the U.S. is not at the bottom of a recession with upside potential
for investing. Templeton explains that economic activity has clearly begun to 
slow but, with no obvious imbalances in the economy, a long period of decline 
does not seem likely. Because of the good performance of both the U.S. bond and 
equity markets; however, risk has clearly increased. With the financial system 
in good health, corporate balance sheets improving, stock prices relatively 
high, interest rates low and the dollar weak, investment bankers have to stir. 
New issuance activity is strong and mergers and acquisition activity is 
prevalent with U.S. companies potentially the target of European based firms. 
This coupled with continued healthy inflows into mutual funds could support the 
U.S. market for some time.

   Templeton believes that it is also becoming more difficult to identify 
bargains in Europe, particularly in the hard currency countries (i.e. Germany, 
France, Switzerland & the Netherlands).

   Templeton reports that partly because many Asian currencies are indirectly 
tied to the value of the depressed dollar, Templeton is still able to find many 
bargain-priced stocks in this region. Earnings continue to expand and valuations
generally remain reasonable. Due to Japan's and China's economic problems, 
interest in the area remains somewhat subdued and expectations relatively low. 
Economic growth remains at very high levels and could continue unabated in most 
countries for the foreseeable futures. The long term outlook for share prices in
this region remains favorable.

   Templeton concludes that the long term outlook for global equity investment 
remains positive. The acceptance of capitalism by almost all nations, 
increasingly free trade, technological advancements and the reduced probability 
of warfare on a large scale all point towards better economic growth and thus 
corporate earnings. Current market conditions present a challenge to Templeton's
analytical team to uncover unusually inexpensive shares. Finding outstanding 
values by carefully studying the fundamental position of individual companies, 
translating its observations into long term earnings projections, determining 
which shares are valued most attractively based on these projections and 
patiently waiting until other investors come to admire the positive traits 
Templeton has already identified will remain the hallmark of the Templeton 
research team. Templeton's investment style requires fortitude and resolve to 
remain focused on long term opportunities in the face of short term problems 
that depress share prices to the level that qualify them as true Templeton 
bargains.

EQUITY INDEX PORTFOLIO

   For the second quarter of 1995, the Portfoio's total return was 9.5%** versus
the S&P 500's return of 9.54%. Year to date as of June 30, 1995, the Portfolio 
is up 20.26%** versus 20.21% for the S&P 500. BTC reports that following an 
extremely

_______________________________________________________________________________
** The total return for each Portfolio of the Fund includes reinvestment of
   dividends and distributions. The returns do not include deductions at the
   separate account or contract level for cost of insurance charges, premium
   load, administrative charges, maintenance fees, premium tax charges,
   mortality and expense risk charges, surrender charges, or other charges that
   may be incurred under a contract.

                                      A-5
<PAGE>
 
strong first quarter, the second quarter of 1995 was another impressive showing 
for the equity markets.  The S&P 500 was up and small cap stocks rallied during 
the second quarter.  Shaping, in large part, investors' positive sentiment about
the markets and the economy's direction were lower long-term interest rates and 
strong corporate earnings.  BTC believes that these indicators overshadowed 
higher unemployment figures and decreased industrial growth.  With no signs of 
higher inflation on the horizon, the consensus was that the Federal Reserve 
Board would act sooner rather than later to lower the federal funds rate.  In 
fact, the Federal Reserve Board did act to cut official interest rates by 0.25% 
in early July.  If this scenario continues to hold true, the conditions for 
stocks, in BTCs opinion, will remain favorable.  BTC believes that the 
Portfolio's tracking of its benchmark has been excellent.

GROWTH LT PORTFOLIO

  For the first six months of 1995 the Growth LT's total return was 18.95%**,
versus a gain of 20.21% for the S&P 500. Janus reports that during 1995,
financial assets provided exceptionally good returns as a sharp decline in
interest rates in the second quarter continued to lift both stock and bond
prices. Interest rates have now retraced approximately 80% of the backup
experienced in 1993-1994. Rates plummeted dramatically in May and in early June,
when the economy gave clear evidence of a slowdown, inflation remained at benign
levels, and the dollar appeared to stabilize against the Japanese yen and German
mark. A generally better outlook for the dollar lent confidence to a number of
global markets, including Europe. Although the U.S. market was the star
performer for the second quarter, just as it was in the first quarter, global
markets began to revive and provide a measure of competition. The Growth LT
Portfolio kept pace with the Index during the second quarter, gaining 11.72%**.

  Janus believes the economic picture that emerged during the second quarter -- 
moderate, sustainable growth with low inflation -- provided an excellent 
backdrop for the broad market and small-cap securities.  A number of groups 
where the Portfolio is heavily invested moved substaintially higher.  Technology
and semiconductor stocks were the standouts, but telecommunications, especially 
wireless, also put in a good performance, as did financial services and 
pharmaceuticals.  Insurance holdings also appreciated.  The Portfolio's domestic
technology holdings, Cisco Systems and Platinum Software, registered significant
gains.  Janus reports that positions in two data processors were increased.  
First Data processes credit card transactions, and EDS does comprehensive 
computer processing and information management for coporations and government 
agencies.  Both, Janus believes, are potentially rapid growers.  First Data also
recently announced that it intends to acquire First Financial Management, 
another credit card processor.  Post-acquisition, First Data should realize a 
number of efficiencies and enjoy an even faster growth rate.  Janus notes that 
health care service stocks restrained performance of efficiencies and enjoy an 
even faster growth rate.  Janus notes that health care service stocks restrained
performance slightly.  The industry has been faced with competitive pricing 
pressures and increasing costs.  Janus reduced the Portfolio's holdings in Corum
Healthcare (outpatient infusion services) and Mariner Health Group (subacute 
services), as well as in United Healthcare and Oxford Health Plans (HMOs).

  Janus reports that European interest rates began to soften a bit during the 
second quarter, helped by the downward movement in U.S. rates.  The Portfolio's 
European holdings posted excellent gains. Nokia (Finnish) the cellular telephone
and equipment provider, SAP (German), the large multinational network 
developer, and Astra (Swedish), a fast-growing pharmaceutical company, were all 
higher at the end of the second quarter.

  Given the strength of the rally in equities in the second quarter, Janus is
more cautious today than at the end of the first quarter. Janus believes that
from the perspective of traditional dividend models, the market has been
overvalued for some time now. Janus states that dividend models do not take into
account that companies are deploying their excess cash, which is at record
levels in many instances, into stock repurchase programs instead of dividend
payments as a means of rewarding shareholders. Janus is pleased with this
development, because it allows stockholders to choose when to sell their
holdings and incur taxes. Dividend payments do not give stockholders this choice
because they are treated as income during the year received.

  Janus concludes that in the second half of the year, the key to market
performance will be dictated by the strength of the economy and the course of
interest rates. The question is whether the weakness displayed in the first half
of 1995 is merely a
________________________________________________________________________________
** The total return for each Portfolio of the Fund includes reinvestment of
   dividends and distributions. The returns do not include deductions at the
   separate account or contract level for cost of insurance charges, premium
   load, administrative charges, maintenance fees, premium tax charges,
   mortality and expense risk charges, surrender charges, or other charges that
   may be incurred under a contract.

                                      A-6
<PAGE>
 
dip in the economy's upward trend or the beginning of sustained slower growth.
At the end of the second quarter, automobile and housing sales had began to move
higher again, but retail sales remained slow. Consumer confidence, durable goods
spending, and business investment remain at historically high levels. Janus
intends to monitor economic strength closely as the year progresses.

  Janus' research effort remains focused on individual opportunities--good
businesses selling at discounts to their growth rates and will try to capitalize
on these situations in order to continue the performance momentum established in
the first half of the year.

BOND AND INCOME PORTFOLIO/ EQUITY PORTFOLIO

  The total returns for the first six months of 1995 for the Bond and Income
Portfolio, and the Equity Portfolio were 20.73%** and 10.97%**, respectively.
The Lehman Brothers Government Corporate Yankee Bond Index and the S&P 500 total
returns for the first six months of 1995 were 11.97% and 20.21%, respectively.

  At year-end 1994, Greenwich envisioned a slowing in the growth rate for the 
U.S. economy and the continuation of a modest increase in the underlying level 
of inflation in 1995.

  Greenwich's forecast was based upon the premise that the Federal Reserve had
applied a sufficient amount of monetary restraint in 1994 by raising short-term
interest rates six times. In this benign environment long-term U.S. government
bond rates declined from 7.90% in December 1994 to 6.60% at the end of June
1995. Greenwich's investment strategy for the Bond and Income Portfolio focused
on long-term quality corporate bonds.

  Greenwich's current assessment for the second half of 1995 remains 
constructive.  Greenwich believes that the Federal Reserve's most recent policy 
shift to lower short-term interest rates may provide for modest economic growth 
in late 1995 and 1996.  Greenwich also believes that long-term interest rates 
will be governed more by the outlook and perception in the course of future 
inflation pressures or the lack thereof. It is Greenwich's opinion that future 
inflation statistics will remain well behaved.

  Greenwich explains that the underperformance reflected the strategy earlier in
the year that emphasized classic consumer-oriented growth in a slowing economic 
environment.  Clearly though, this strategy did not generate the kind of 
competitive returns necessary to beat the S&P 500 for that time period.

  Greenwich reports that a restructuring in the Portfolio was undertaken with a 
greater emphasis placed on more aggressive stocks.  Greenwich believes that 
traditional growth stocks would not keep pace with the market, but rather be 
replaced by technology and finance stocks, for example.  Greenwich notes that 
the change has worked well, with the Pacific Select Equity Portfolio making up 
significant ground in recent weeks versus the S&P 500.

  At this juncture, Greenwich believes the economy will show slow but steady 
growth, with little or no inflation and flat to declining interest rates.  This 
environment should bode well for continued strength in equities over the balance
of this year.

________________________________________________________________________________
** The total return for each Portfolio of the Fund includes reinvestment of
   dividends and distributions. The returns do not include deductions at the
   separate account or contract level for cost of insurance charges, premium
   load, administrative charges, maintenance fees, premium tax charges,
   mortality and expense risk charges, surrender charges, or other charges that
   may be incurred under a contract.

                                      A-7

<PAGE>
 
PACIFIC SELECT FUND
STATEMENTS OF ASSETS AND LIABILTIES
JUNE 30, 1995 (UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE> 
<CAPTION> 
                                                                                                      HIGH
                                                       MONEY           MANAGED       GOVERNMENT       YIELD                 EQUITY
                                                       MARKET           BOND         SECURITIES       BOND      GROWTH      INCOME 
                                                      PORTFOLIO       PORTFOLIO       PORTFOLIO     PORTFOLIO  PORTFOLIO   PORTFOLIO
                                                      ---------       ---------       ---------     ---------  ---------   ---------
<S>                                                   <C>             <C>            <C>            <C>        <C>         <C>    
ASSETS
Investments in securities at market value............                 $ 50,004        $ 15,838      $ 42,233   $102,363    $124,176
Short-term investments at amortized cost............. $ 93,355          41,252          23,906         2,641      9,079       2,916
Cash.................................................        1               3               1            10          2
Receivables:
 Dividends and interest..............................      386             763             218           867        139         199
 Fund shares sold....................................    3,639             303              81           216        101         159
 Securities sold.....................................                      513                         2,440      1,499         493
 Variation margin....................................                      162              69
 Other receivable....................................                       83
                                                      --------        --------        --------      --------   --------    --------
TOTAL ASSETS.........................................   97,381          93,083          40,113        48,407    113,183     127,943
                                                      --------        --------        --------      --------   --------    --------

LIABILITIES
Payables:
 Fund shares redeemed................................                                       21                       47          35
 Securities purchased................................                    6,468           2,587         1,550      1,904         806
 Accrued advisory fees...............................       29              42              18            23         58          66
 Accrued custodian fees and recordkeeping fees.......       27              20              15            19         28          51
 Accrued other.......................................       14              71              18             9         15          15
                                                      --------        --------        --------      --------   --------    --------
TOTAL LIABILITIES....................................       70           6,601           2,659         1,601      2,052         973
                                                      --------        --------        --------      --------   --------    --------
NET ASSETS........................................... $ 97,311        $ 86,482        $ 37,454      $ 46,806   $111,131    $126,970
                                                      ========        ========        ========      ========   ========    ========

NET ASSETS CONSIST OF:
Paid-in capital...................................... $ 97,335        $ 85,762        $ 37,242      $ 45,353   $103,845    $115,210
Under (over) distrubuted net investment income.......      (24)             (3)             (3)           (6)       (21)        (19)
Undistributed capital gains (losses).................                       28            (104)          438        986       1,915
Net unrealized appreciation of investments and
 on translation of other assets
 denominated in foreign currencies...................                      695             319         1,021      6,321       9,864
                                                      --------        --------        --------      --------   --------    --------
NET ASSETS........................................... $ 97,311        $ 86,482        $ 37,454      $ 46,806   $111,131    $126,970
                                                      ========        ========        ========      ========   ========    ========
Shares of beneficial interest outstanding
 $.001 par value.....................................    9,711           8,117           3,596         4,929      6,548       7,753
                                                      ========        ========        ========      ========   ========    ========
NET ASSETS PER SHARE................................. $ 10.020        $ 10.655        $ 10.416      $  9.497   $ 16.879    $ 16.376
                                                      ========        ========        ========      ========   ========    ========
</TABLE>

See Notes to Financial Statements.

                                      A-8
<PAGE>
 
PACIFIC SELECT FUND
STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE> 
<CAPTION> 
                                                                  MULTI-     INTER-     EQUITY     GROWTH                 BOND AND
                                                                 STRATEGY   NATIONAL    INDEX        LT        EQUITY      INCOME 
                                                                 PORTFOLIO  PORTFOLIO  PORTFOLIO  PORTFOLIO   PORTFOLIO   PORTFOLIO
                                                                 ---------  ---------  ---------  ---------   ---------   ---------
                                                                                                                                  
<S>                                                              <C>        <C>        <C>        <C>         <C>         <C>     
ASSETS                                                                                                                            
Investments in securities at market value......................  $  96,434   $107,300   $ 70,540  $  78,717   $  75,216   $  40,509
Short-term investments at amortized cost.......................      4,889     11,886      2,216     35,283       4,742         650
Cash...........................................................                                1                      1           1
Receivables:                                                                                                                      
 Dividends and interest........................................        552        792        153         63          83         858
 Fund shares sold..............................................        221        433        119        316          52          24
 Securities sold...............................................        288                            3,371       5,264           
Organization costs.............................................                                6          4                       
                                                                 ---------  ---------  ---------  ---------   ---------   ---------
TOTAL ASSETS...................................................    102,384    120,411     73,035    117,754      85,358      42,042
                                                                 ---------  ---------  ---------  ---------   ---------   ---------
                                                                                                                                  
LIABILITIES                                                                                                                     
Payable:                                                                                                                        
 Fund shares redeemed..........................................         43                                                      
 Securities purchased..........................................      2,101      2,194                 9,651       2,743         
 Accrued advisory fees.........................................         53         80         14         61          43          21
 Accrued custodian fees and recordkeeping fees.................         46         56          9         39          18          11
 Accrued other.................................................         12         14          2         14          11           6
Variation margin...............................................                                4                                   
Forward foreign currency contracts depreciation................                                          98                        
                                                                 ---------  ---------  ---------  ---------   ---------   ---------
TOTAL LIABILITIES..............................................      2,255      2,344         29      9,863       2,815          38
                                                                 ---------  ---------  ---------  ---------   ---------   ---------
NET ASSETS.....................................................  $ 100,129  $ 188,067   $ 73,006  $ 107,891   $  82,543   $  42,004
                                                                 =========  =========  =========  =========   =========   =========
                                                                                                                                   
                                                                                                                                   
NET ASSETS CONSIST OF:                                                                                                             
Paid-in capital................................................  $  92,643  $ 108,787  $  59,539  $  93,492   $  71,999   $  39,868
Under (over) distributed net investment income.................        (20)     1,317         (8)      (584)                       
Undistributed capital gains (losses)...........................      1,378      1,338        337      3,329           6        (812)
Net unrealized appreciation of investments and on
 translation of other assets                                                        
 denominated in foreign currencies.............................      6,128      6,625     13,138     11,654      10,538       2,948
                                                                 ---------  ---------  ---------  ---------   ---------   ---------
NET ASSETS.....................................................  $ 100,129  $ 118,067  $  73,006  $ 107,891   $  82,543   $  42,004 
                                                                 =========  =========  =========  =========   =========   ========= 
Shares of beneficial interest outstanding $.001 par value......      7,601      9,263      4,718      8,203       5,257       3,461
                                                                 =========  =========  =========  =========   =========   =========
NET ASSETS PER SHARE...........................................  $  13.173  $  12.746  $  15.473  $  13.153   $  15.700   $  12.137
                                                                 =========  =========  =========  =========   =========   =========
</TABLE> 

See Notes to Financial Statements.

                                      A-9
<PAGE>
 
PACIFIC SELECT FUND
STATEMENTS OF OPERATIONS
FOR THE PERIOD ENDED JUNE 30, 1995 (UNAUDITED)
(IN THOUSANDS)

<TABLE> 
<CAPTION> 
                                                                                                    HIGH            
                                                                MONEY      MANAGED    GOVERNMENT    YIELD                  EQUITY 
                                                                MARKET      BOND      SECURITIES    BOND       GROWTH      INCOME 
                                                              PORTFOLIO   PORTFOLIO   PORTFOLIO   PORTFOLIO   PORTFOLIO   PORTFOLIO
                                                              ---------   ---------   ---------   ---------   ---------   ---------
<S>                                                           <C>         <C>         <C>         <C>         <C>         <C>   
INVESTMENT INCOME

Dividends, net of foreign taxes.............................                                                  $     551   $   1,147
Interest....................................................  $   2,805   $   2,488   $     963   $   1,871         303         141 
                                                              ---------   ---------   ---------   ---------   ---------   ---------

Total Investment Income.....................................      2,805   $   2,488   $     963   $   1,871         854       1,288 
                                                              ---------   ---------   ---------   ---------   ---------   ---------

EXPENSES
Advisory fees...............................................        185         205          85         117         314         311
Custodial fees..............................................         21          18          11          18          23          59
Recordkeeping fees..........................................         23          18          16          17          24          24
Trustees fees...............................................          2           2           1           1           3           3
Legal fees..................................................          3           2           1           1           3           3 
Printing fees...............................................          4           3           1           2           4           4
Insurance expenses..........................................          3           2           1           1           3           3 
Other.......................................................         11           9           4           5          12          12
                                                              ---------   ---------   ---------   ---------   ---------   ---------

Total Expenses..............................................        252         259         120         162         386         419 
                                                              ---------   ---------   ---------   ---------   ---------   ---------

NET INVESTMENT INCOME.......................................      2,553       2,229         843       1,709         468         869
                                                              ---------   ---------   ---------   ---------   ---------   ---------

REALIZED AND UNREALILIZED GAIN (LOSS) ON
INVESTMENTS AND CURRENCY TRANSLATIONS
Net realized gain (loss) from security transactions.........                   (135)         44         438         986       3,250
Net realized gain from futures contracts....................                  3,234       1,482 
Net realized foreign exchange loss..........................                     (3)
                                                              ---------   ---------   ---------   ---------   ---------   ---------
Net Realized Gain on Investments
 and Currency Translations..................................                  3,096       1,526         438         986       3,250
                                                              ---------   ---------   ---------   ---------   ---------   ---------

Net unrealized appreciation on investments..................                  1,862         623       1,821      11,414      11,278
Net unrealized depreciation on futures contracts............                   (145)        (59)
Net unrealized foreign exchange loss........................                    (32)        (13)
                                                              ---------   ---------   ---------   ---------   ---------   ---------

Net Unrealized Gain on Investments and Currency Translations                  1,685         551       1,821      11,414      11,278
                                                              ---------   ---------   ---------   ---------   ---------   ---------

NET REALIZED AND UNREAILIZED GAIN ON
INVESTMENTS AND CURRENCY TRANSLATIONS.......................                  4,781       2,077       2,259      12,400      14,528
                                                              ---------   ---------   ---------   ---------   ---------   ---------
NET INCREASE IN NET ASSETS
RESULTING FROM OPERATIONS...................................  $   2,553   $   7,010   $   2,920   $   3,968   $  12,868   $  15,397
                                                              =========   =========   =========   =========   =========   =========
</TABLE> 

See Notes to Financial Statements.

                                     A-10
<PAGE>
 
PACIFIC SELECT FUND
STATEMENTS OF OPERATIONS (CONTINUED)
FOR THE PERIOD ENDED JUNE 30, 1995 (UNAUDITED)
(IN THOUSANDS)

<TABLE> 
<CAPTION> 
                                                                                             
                                                               MULTI-      INTER-      EQUITY      GROWTH                 BOND AND  
                                                              STRATEGY    NATIONAL      INDEX        LT        EQUITY      INCOME 
                                                              PORTFOLIO   PORTFOLIO   PORTFOLIO   PORTFOLIO   PORTFOLIO   PORTFOLIO
                                                              ---------   ---------   ---------   ---------   ---------   ---------
<S>                                                           <C>         <C>         <C>         <C>         <C>         <C>   
INVESTMENT INCOME
Dividends, net of foreign taxes.............................  $     565   $   1,624   $     703   $     319   $     363 
Interest....................................................      1,441         299          66         524         235   $   1,527
Other income................................................                                  5
                                                              ---------   ---------   ---------   ---------   ---------   ---------
Total Investment Income.....................................      2,006       1,923         774         843         598       1,527
                                                              ---------   ---------   ---------   ---------   ---------   ---------

EXPENSES
Advisory fees...............................................        282         395          67         258         245         111
Custodial fees..............................................         54          75          25          49          18          10 
Recordkeeping fees..........................................         20          24          12          17          19          17
Trustees fees...............................................          2           2           1           2           2           1
Legal fees..................................................          2           3           1           2           2           1 
Printing fees...............................................          3           4           2           3           3           2
Insurance expenses..........................................          2           3           1           2           2           1 
Other.......................................................         11          12           6           9          11           5 
                                                              ---------   ---------   ---------   ---------   ---------   ---------

Total Expenses..............................................        376         518         115         342         302         148
                                                              ---------   ---------   ---------   ---------   ---------   ---------

NET INVESTMENT INCOME.......................................      1,630       1,405         659         501         296       1,379
                                                              ---------   ---------   ---------   ---------   ---------   ---------

REALIZED AND UNREALILIZED GAIN (LOSS) ON
INVESTMENTS AND CURRENCY TRANSLATIONS
Net realized gain (loss) from security transactions.........      2,158       1,388          83       3,398       1,332         (34)
Net realized gain from futures contracts....................                                250
Net realized foreign exchange loss..........................                    (70)                   (446)
                                                              ---------   ---------   ---------   ---------   ---------   ---------

Net Realized Gain (loss) on Investments
 and Currency Translations..................................      2,158       1,318         333       2,952       1,332         (34)
                                                              ---------   ---------   ---------   ---------   ---------   ---------

Net unrealized appreciation on investments..................      7,893       4,376       8,922       9,731       6,446       5,712 
Net unrealized (depreciation) on futures contracts..........                                           (221)
Net unrealized foreign exchange gain........................                     11 
                                                              ---------   ---------   ---------   ---------   ---------   ---------
Net Unrealized Gain on Investments and Currency Translations      7,893       4,387       8,922       9,510       6,446       5,712 
                                                              ---------   ---------   ---------   ---------   ---------   ---------

NET REALIZED AND UNREALIZED GAIN ON
INVESTMENTS AND CURRENCY TRANSLATIONS.......................     10,051       5,705       9,255      12,462       7,778       5,678
                                                              ---------   ---------   ---------   ---------   ---------   ---------

NET INCREASE IN NET ASSETS
RESULTING FROM OPERATIONS...................................  $  11,681   $   7,110   $   9,914   $  12,963   $   8,074   $   7,057
                                                              =========   =========   =========   =========   =========   =========
</TABLE> 

See Notes to Financial Statements.

                                     A-11
<PAGE>
 
PACIFIC SELECT FUND
STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD ENDED JUNE 30, 1995 (UNAUDITED)
(IN THOUSANDS)

<TABLE> 
<CAPTION> 
                                                                                                   HIGH
                                                           MONEY       MANAGED     GOVERNMENT     YIELD                    EQUITY
                                                          MARKET        BOND       SECURITIES      BOND       GROWTH       INCOME
                                                         PORTFOLIO    PORTFOLIO    PORTFOLIO    PORTFOLIO    PORTFOLIO    PORTFOLIO 
                                                         ---------    ---------    ---------    ---------    ---------    ---------

<S>                                                      <C>          <C>          <C>          <C>          <C>          <C>   
OPERATIONS
Net investment income................................... $  2,553      $  2,229     $     843    $  1,709     $    468    $    869
Net realized gain on investments
 and currency translations..............................                  3,096         1,526         438          986       3,250
Net unrealized gain on investments
 and currency translations..............................                  1,685           551       1,821       11,414      11,278
                                                         --------      --------     ---------    --------     --------    --------
Net increase in net assets resulting
 from operations........................................    2,553         7,010         2,920       3,968       12,868      15,397
                                                         --------      --------     ---------    --------     --------    --------

NET EQUALIZATION CREDITS................................        3           573           134         326           55         178
                                                         --------      --------     ---------    --------     --------    --------
DISTRIBUTIONS TO SHAREHOLDERS
Net investment income...................................   (2,577)       (2,229)         (846)     (1,715)        (489)       (888)
From capital gains......................................                                                           (13)        (55)
                                                         --------      --------     ---------    --------     --------    --------
Net decrease in net assets resulting from
 distributions to shareholders..........................   (2,577)       (2,229)         (846)     (1,715)        (502)       (943)
                                                         --------      --------     ---------    --------     --------    -------- 
CAPITAL SHARE TRANSACTIONS
Proceeds from sale of shares............................  121,553        27,158        15,344      26,841       35,369      43,676
Dividend reinvestments..................................    2,566         2,191           841       1,697          501         939
Cost of shares repurchased.............................. (120,937)       (1,440)       (2,428)     (9,649)     (18,611)     (7,360)
                                                         --------      --------     ---------    --------     --------    -------- 
Net increase in net assets derived
 from capital share transactions........................    3,182        27,909        13,757      18,889       17,259      37,255
                                                         --------      --------     ---------    --------     --------    --------  

NET INCREASE IN NET ASSETS..............................    3,161        33,263        15,965      21,468       29,680      51,887
                                                         --------      --------     ---------    --------     --------    --------

NET ASSETS
Beginning of period.....................................   94,150        53,219        21,489      25,338       81,451      75,083
                                                         --------      --------     ---------    --------     --------    --------
End of period........................................... $ 97,311      $ 86,482     $  37,454    $ 46,806     $111,131    $126,970
                                                         ========      ========     =========    ========     ========    ========  
</TABLE> 

See Notes to Financial Statements. 

                                     A-12

<PAGE>
 
PACIFIC SELECT FUND
STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
FOR THE PERIOD ENDED JUNE 30, 1995 (UNAUDITED)
(IN THOUSANDS)

<TABLE> 
<CAPTION> 
                                                           MULTI-      INTER-        EQUITY      GROWTH                   BOND AND 
                                                          STRATEGY    NATIONAL       INDEX         LT         EQUITY       INCOME
                                                         PORTFOLIO    PORTFOLIO    PORTFOLIO    PORTFOLIO    PORTFOLIO    PORTFOLIO 
                                                         ---------    ---------    ---------    ---------    ---------    ---------

<S>                                                      <C>          <C>          <C>          <C>          <C>          <C>   
OPERATIONS
Net investment income................................... $  1,630      $  1,405     $     659    $    501     $    296    $  1,379
Net realized (loss) gain on investments
 and currency translations..............................    2,158         1,318           333       2,952        1,332         (34)
Net unrealized gain on investments
 and currency translations..............................    7,893         4,387         8,922       9,510        6,446       5,712
                                                         --------      --------     ---------    --------     --------    --------
Net increase in net assets resulting
 from operations........................................   11,681         7,110         9,914      12,963        8,074       7,057
                                                         --------      --------     ---------    --------     --------    --------

NET EQUALIZATION CREDITS................................       85           335           100          50                        4
                                                         --------      --------     ---------    --------     --------    --------
DISTRIBUTIONS TO SHAREHOLDERS
Net investment income...................................   (1,642)          (69)         (667)       (514)        (296)     (1,379)
From capital gains......................................      (12)          (58)           (6)        (69)         
                                                         --------      --------     ---------    --------     --------    --------
Net decrease in net assets resulting from
 distributions to shareholders..........................   (1,654)         (127)         (673)       (583)        (296)     (1,379)
                                                         --------      --------     ---------    --------     --------    -------- 
CAPITAL SHARE TRANSACTIONS
Proceeds from sale of shares............................   15,383        39,837        25,594      60,946        7,039       4,144
Dividend reinvestments..................................    1,644           126           672         583          296       1,379
Cost of shares repurchased..............................   (6,157)       (5,185)       (3,213)    (15,442)      (5,695)     (3,279)
                                                         --------      --------     ---------    --------     --------    -------- 
Net increase in net assets derived from
      capital share transactions........................   10,870        34,778        23,053      46,087        1,640       2,244
                                                         --------      --------     ---------    --------     --------    --------  

NET INCREASE IN NET ASSETS..............................   20,982        42,096        32,394      58,517        9,418       7,926
                                                         --------      --------     ---------    --------     --------    --------

NET ASSETS
Beginning of period.....................................   79,147        75,971        40,612      49,374       73,125      34,078
                                                         --------      --------     ---------    --------     --------    --------
End of period........................................... $100,129      $118,067     $  73,006    $107,891     $ 82,543    $ 42,004
                                                         ========      ========     =========    ========     ========    ========  
</TABLE> 

See Notes to Financial Statements 

                                     A-13

 

<PAGE>
 
PACIFIC SELECT FUND
STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
(IN THOUSANDS)

<TABLE> 
<CAPTION> 
                                                                                    HIGH  
                                                  MONEY    MANAGED   GOVERNMENT    YIELD                EQUITY     
                                                 MARKET      BOND    SECURITIES     BOND      GROWTH     INCOME     
                                                PORTFOLIO PORTFOLIO   PORTFOLIO   PORTFOLIO  PORTFOLIO  PORTFOLIO   
                                                --------- ---------   ---------   ---------  ---------  ---------   
<S>                                             <C>       <C>         <C>         <C>        <C>        <C>   
OPERATIONS     
Net investment income........................   $  2,061  $  2,493    $    915    $  1,503   $    478   $    589
Net realized gain (loss) on investments
  and currency translations..................               (3,119)     (1,524)        173      6,505      4,280
Net unrealized depreciation on investments
  and currency translations..................               (1,577)       (562)     (1,521)   (16,416)    (5,106)
                                                --------  --------    --------    --------   --------   --------    
Net increase (decrease) in net assets                                                                            
  resulting from operations..................      2,061    (2,203)     (1,171)        155     (9,433)      (237)
                                                --------  --------    --------    --------   --------   --------    
                                                                                                                 
NET EQUALIZATION CREDITS (DEBITS)............        338       306         (38)        126         52        155 
                                                --------  --------    --------    --------   --------   --------    
                                                                                                                 
                                                                                                                 
DISTRIBUTIONS TO SHAREHOLDERS                                                                                    
Net investment income........................     (2,061)   (2,479)      (915)      (1,503)      (478)      (589)
From capital gains...........................                  (51)       (30)        (173)    (6,492)    (4,280)
Return of capital............................                  (10)        (1)                                   
                                                --------  --------    --------    --------   --------   --------    
Net decrease in net assets resulting from                                                                        
  distributions to shareholders..............     (2,061)   (2,540)      (946)      (1,676)    (6,970)    (4,869)
                                                --------  --------    --------    --------   --------   --------    
                                                                                                                 
CAPITAL SHARE TRANSACTIONS                                                                                       
Proceeds from sale of shares.................    201,092    24,038      8,671       23,416     65,720     24,648  
Proceeds from sales issued in asset                                                                             
  acquisition................................      8,160                2,255                             21,434
Dividend reinvestments.......................      2,052     2,500        950        1,669      6,951      4,883 
Cost of shares repurchased...................   (151,402)  (11,998)   (11,816)     (14,369)   (52,274)    (4,287)
                                                --------  --------    --------    --------   --------   --------    
Net increase in net assets derived from                                                                          
  capital share transactions.................     59,902    14,540         60       10,716     20,397     46,678
                                                --------  --------    --------    --------   --------   --------    
                                                                                                                 
NET INCREASE (DECREASE) IN NET ASSETS........     60,240    10,103      (2,095)      9,321      4,046     41,727 
                                                --------  --------    --------    --------   --------   --------    
                                                                                                                 
NET ASSETS                                                                                                       
Beginning of year............................     33,910    43,116      23,584      16,017     77,405     33,356 
                                                --------  --------    --------    --------   --------   --------    
End of year..................................   $ 94,150  $ 53,219    $ 21,489    $ 25,338   $ 81,451   $ 75,083 
                                                ========  ========    ========    ========   ========   ========    
</TABLE> 

See Notes to Financial Statements.
 
                                     A-14
<PAGE>
 
PACIFIC SELECT FUND
STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
FOR THE YEAR ENDED DECEMBER 31, 1994
(IN THOUSANDS) 

<TABLE> 
<CAPTION> 
                                                                MULTI-       INTER-     EQUITY      GROWTH                 BOND AND
                                                               STRATEGY     NATIONAL     INDEX        LT         EQUITY     INCOME
                                                               PORTFOLIO    PORTFOLIO   PORTFLIO   PORTFOLIO   PORTFOLIO   PORTFOLIO
                                                               ---------    ---------   --------   ---------   ---------   ---------

<S>                                                            <C>          <C>         <C>        <C>         <C>        <C> 
OPERATIONS
Net Investment income........................................  $   1,310    $     689   $    848   $     297   $   1,759  $   2,704
Net realized gain (loss) on investments
  and currency translations..................................      2,028        2,902        136         344        (737)       839
Net unrealized appreciation (depreciation)
  on investments and currency translations...................     (4,903)      (3,173)      (607)      2,144      (3,284)    (7,013)
                                                               ---------    ---------   --------   ---------   ---------   --------

Net increase (decrease) in net assets resulting
  from operations............................................       (755)         418        377       2,785      (2,262)    (3,470)
                                                               ---------    ---------   --------   ---------   ---------   --------

NET EQUALIZATION CREDITS (DEBITS)............................        253          397         41         139          (1)
                                                               ---------    ---------   --------   ---------   ---------   --------
DISTRIBUTIONS TO SHAREHOLDERS
Net investment income........................................     (1,310)        (419)      (848)       (399)     (1,759)    (2,711)

From capital gains...........................................     (2,028)      (2,723)      (132)       (367)                (2,291)

Return of capital............................................                                                        (20)      (150)
                                                               ---------    ---------   --------   ---------   ---------   --------

Net decrease in net assets resulting from
  distributions to shareholders..............................     (3,338)      (3,142)      (980)       (766)     (1,779)    (5,152)
                                                               ---------    ---------   --------   ---------   ---------   --------

CAPITAL SHARE TRANSATIONS
Proceeds from sale of shares.................................     33,860       71,841     16,440      65,691       1,517        800
Proceeds from shares issued in asset acquisition.............     19,687
Dividend reinvestments.......................................      3,311        3,113        978         765       1,790      5,385
Cost of shares repurchased...................................    (15,319)     (27,230)   (10,080)    (19,240)    (10,931)    (6,708)
                                                               ---------    ---------   --------   ---------   ---------   --------

Net increase (decrease) in net assets derived from
  capital share transactions.................................     41,539       47,724      7,338      47,216      (7,624)      (523)
                                                               ---------    ---------   --------   ---------   ---------   --------

NET INCREASE (DECREASE) IN NET ASSETS........................     37,699       45,397      6,776      49,374     (11,666)    (9,145)
                                                               ---------    ---------   --------   ---------   ---------   --------
NET ASSETS
Beginning of year............................................     41,448       30,574     33,836           0      84,791     43,223
                                                               ---------    ---------   --------   ---------   ---------   --------
End of year..................................................  $  79,147    $  75,971   $ 40,612   $  49,374   $  73,125   $ 34,074
                                                               =========    =========   ========   =========   =========   ========
</TABLE>

See Notes to Financial Statement.

                                      A-15
<PAGE>
 
                              PACIFIC SELECT FUND

                         NOTES TO FINANCIAL STATEMENTS
                                 (UNAUDITED) 


1. SIGNIFICANT ACCOUNTING POLICIES

   The Pacific Select Fund (the "Fund") is registered under the Investment
Company Act of 1940, as amended, as an open-end, diversified management
investment company, organized as a Massachusetts business trust on May 4,
1987. The Fund currently consists of twelve separate portfolios (the
"Portfolio"): the Money Market Portfolio, the Managed Bond Portfolio, the
Government Securities Portfolio, the High Yield Bond Portfolio, the Growth
Portfolio, the Equity Income Portfolio, the Multi-strategy Portfolio, the
International Portfolio, the Equity Index Portfolio, the Growth LT portfolio,
the Equity Portfolio and the Bond and Income Portfolio. The assets of each
Portfolio are segregated and a shareholder's interest is limited to the
Portfolio in which shares are owned. Currently, shares of each Portfolio are
offered only to Pacific Select, Pacific Select Exec, Pacific COLI and Pacific
Select Variable Annuity Separate Accounts of Pacific Mutual Life Insurance
Company ("Pacific Mutual") and Pacific Corinthian Variable Separate Account of
Pacific Corinthian Life Insurance Company ("Pacific Corinthian"). Pacific
Corinthian is a wholly-owned subsidiary of Pacific Mutual.

   The Fund commenced operations on January 4, 1988. All Portfolios began
operations at that date, except the Equity Index Portfolio which commenced
operations on January 30, 1991, the Growth LT Portfolio which commenced
operations on January 4, 1994, and the Equity Portfolio and the Bond and the
Income Portfolio which commenced operations on January 19, 1984 as series of the
Pacific Corinthian Variable Fund ("PCVF") (see below).

   On December 31, 1994, the Fund acquired substantially all the assets of each
of the series of PVCF, in a non-taxable exchange for shares of beneficial
interest in the Fund and the assumption of certain liabilities of PCVF. PCVF was
an open-end management company that consisted of eight series and served as an
investment medium for flexible premium deferred annuity and variable
accumulation contracts funded by Pacific Corinthian Variable Separate Account of
Pacific Corinthian. The net assets acquired for six of the eight series and the
shares issued by the acquiring portfolios were as follows:

<TABLE> 
<CAPTION> 
                                                                       Related
                                                                     Unrealized
                                           Fair value of Net        Appreciation/                   
                                            Assets Acquired         Depreciation      Shares Issued 
                                            ---------------         ------------      ------------- 
    <S>                                     <C>                     <C>               <C>  
    Money Market Portfolio                    $  8,160,063                                  813,974  
    Government Securities Portfolio              2,255,283            $  23,232             233,962
    Equity Income Portfolio                     21,433,832              245,806           1,525,192
    Multi-Strategy Portfolio                    19,687,369              (13,953)          1,678,307
</TABLE> 


   The Equity Portfolio and the Bond and Income Portfolio of the Fund were 
formed expressly for the purpose of acquiring the Equity Series and the Bond and
Income Series of PCVF. The statements of changes of net assets for the year 
ended December 31, 1994, as presented for these two portfolios are based on the 
operations of the predecessor series of PCVF.

A. Security Trading and Valuation

   The net asset value per share is calculated separately for each Portfolio. 
The net asset value per share is determined by dividing the value of each 
Portfolio's net assets by the number of outstanding shares of the Portfolio. 
Portfolio securities are valued and the net asset value per share is determined 
at about 4:00p.m. New York City time on each day the New York Stock Exchange is 
closed.

   Portfolio securities for which market quotations are readily available are 
stated at market value. Market value is determined on the basis of last reported
sales price, or, if no sales are reported, the mean between the representative 
bid and asked quotations obtained from a quotation reporting system or from 
established market makers. In other cases, securities are valued at their fair 
value as determined in good faith pursuant to procedures established by the 
Board of 
 
                                     A-16

<PAGE>
 
                              PACIFIC SELECT FUND

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)

1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

   Trustees of the Fund (such valuation methods were used for approximately 17%
   and 15% of the Managed Bond and Government Securities Portfolios'
   investments, respectively, as of June 30, 1995). Money market instruments are
   valued at amortized cost which approximates market value.

   B. Foreign Currency Translation

     Foreign securities which are not traded in U.S. currency are recorded in
   the financial statements after translation to U.S. dollars based on the
   applicable exchange rates at the end of the period. Related dividends,
   interest and withholding taxes are accrued at the rates of exchange
   prevailing on the respective dates of such transactions. Pursuant to U.S.
   Federal income tax regulations, the Fund computes the effect of changes in
   foreign exchange rates from the fluctuations arising from changes in market
   prices on the sale of foreign currency denominated debt obligations. This
   foreign exchange component of the net gains or losses realized on the sales
   and maturities of such debt obligations is treated as ordinary income or loss
   for Federal income tax purposes.

     The Fund isolates 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 foreign
   currency transactions.

     Reported net realized foreign exchange gains or losses arise from sales of
   portfolio securities, sales and maturities of short-term securities, sales
   of foreign currencies, currency gains or losses realized between the trade
   and settlement dates on securities transactions, the difference between the
   amounts of dividends, interest, and foreign withholding taxes recorded on
   the Fund's books, and U.S. dollar equivalent of the amounts actually received
   or paid. Net unrealized foreign exchange gains and losses arise from changes
   in the value of assets and liabilities including investments in securities at
   the period-end, resulting from changes in the exchange rate.

   C. Income Taxes

     The Fund's policy is to comply with the requirements of the Internal
   Revenue Code that are applicable to regulated investment companies and to
   distribute substantially all of its taxable income to its shareholders.
   Therefore, no Federal income tax provision is required.

   D. Foreign Taxes on Dividends

     Dividend income in the statements of operations is shown net of foreign
   taxes withheld on dividends from foreign securities. Foreign taxes withheld
   were as follows: Equity Income Portfolio - $518; Multi-Strategy Portfolio -
   $89; International Portfolio - $204,777; Equity Index Portfolio - $5,810;
   Growth LT Portfolio -$34,476.

   E. Securities Gains or Losses and Investment Income

     Gains or losses on the sale of portfolio securities are determined on an
   identified cost basis. Dividend income is recorded on the ex-dividend date;
   interest income is accrued daily.

   F. Allocation of General Expenses

     General expenses of the Fund (including Trustees' fees and expenses, legal
   and audit fees, proxy and annual meeting costs) are allocated among the
   Portfolios in proportion to their relative net assets. Expenses which relate
   exclusively to a particular Portfolio (including advisory fees, registration
   fees, brokerage commissions and other portfolio expenses, interest expenses
   and certain taxes) are borne directly by the particular Portfolio.

                                     A-17
   
<PAGE>
 
                              PACIFIC SELECT FUND

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

   G. Organization Costs

     Organization costs of $40,358 for the Equity Index Portfolio and $3,952 for
the Growth LT Portfolio are currently being amortized over five years at the 
rates of 10%, 15% and 25% in years one, two, and three through five, 
respectively.

   H. Equalization

     The Fund, including the Money Market Portfolio, follows the accounting
practice known as equalization, by which a portion of the proceeds from sales
and costs of repurchases of fund shares, equivalent on a per share basis to the
amount of distributable investment income on the date of the transaction, is
credited or charged to undistributed income. As a result, undistributed
investment income per share is unaffected by sales or redemption's of fund
shares.

2. DERIVATIVE FINANCIAL INSTRUMENTS

  A. Interest Rate and Stock Index Futures Contracts

    An interest rate contract is an agreement between two parties to buy and
sell a specified quantity of a financial instrument at a specified price at a
future date. A stock index futures contract is an agreement between two parties
to take or make delivery of an amount of cash equal to the difference between
the value of the index at the close of the last trading day of the contract and
the price at which the index contract was originally written. Initial margin
deposits are made upon entering into futures contracts and can be either cash or
securities. During the period the futures contract is open, changes in the value
of the contract are recognized as unrealized gains or losses by "marking-to-
market" on a daily basis to reflect the market value of the contract at the end
of each day's trading. Variation margin receivables or payables represent the
difference between the unrealized appreciation (depreciation) on the open
contracts and the cash deposits made on the margin accounts. When the contract
is closed, the Fund records a realized gain or loss equal to the difference
between the proceeds from the closing transaction and the Fund's cost of the
contract. Interest rate futures contracts are used as non-leveraged substitutes
for the underlying physical securities. Stock index futures are entered into for
the purposes of maintaining a perfect correlation with the Standard & Poor's
Composite 500 Index. These investments involve, to varying degrees, elements of
market risk and risks in excess of the amount recognized in the Statement of
Assets and Liabilities. The face or contract amounts reflect the extent of the
involvement the Portfolios have in the particular classes of instruments. Risks
associated with the use of the stock index futures contracts include an
imperfect correlation between the movement in the index and the movement in the
market values of the securities held in that market. Risks may also arise if
there is an illiquid secondary market for the instruments, or the inability of
counterparties to perform.

   For the Managed Bond Portfolio, securities with an approximate aggregate 
market value of $1,032,000 have been segregated with the custodian to cover 
margin requirements for the following open interest rate futures contracts at 
June 30, 1995:

<TABLE>
<CAPTION>
                                                     Value per       Unrealized
                 Type                  Contracts     Contract       Depreciation
                 ----                  ---------     --------       ------------
    <S>                                <C>           <C>            <C>
    U.S. Treasury 5 year Notes (9/95)     133        $ 100,000         $  38,906
    U.S. Treasury 10 year Notes (9/95)    147          100,000            14,625
    U.S. Treasury 30 year Bonds (9/95)    112          100,000            52,500
                                                                       ---------
                                                                       $ 106,031
                                                                       =========
</TABLE>

                                     A-18




<PAGE>
 
                              PACIFIC SELECT FUND

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)

2. DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)

    For the Government Securities Portfolio, securities with an approximate 
aggregate market value of $448,000 have been segregated with the custodian to 
cover margin requirements for the following open interest rate futures contracts
at June 30, 1995:

<TABLE>
<CAPTION>
                                                                Unrealized
                                                    Value per  Appreciation/
                  Type                  Contracts   Contract  (Depreciation)
                  ----                  ---------   --------  --------------
     <S>                                <C>         <C>       <C>
     U.S. Treasury 2 year Notes (9/95)      7       $200,000     $  3,172
     U.S. Treasury 5 year Notes (9/95)     59        100,000      (17,578)
     U.S. Treasury 10 year Notes (9/95)    45        100,000      (21,656)
     U.S. Treasury 30 year Bonds (9/95)    59        100,000      (21,656)
                                                                 ---------
                                                                 $ (57,718)
                                                                 =========
</TABLE>

   For the Equity Index Portfolio, securities with an approximate aggregate 
market value of $169,000 have been segregated with the custodian to cover margin
requirements for the following open stock index futures contracts at June 30, 
1995:

<TABLE>
<CAPTION>
                                                Value per    Unrealized
                  Type              Contracts  Index Point  Depreciation
                  ----              ---------  -----------  ------------
            <S>                     <C>        <C>          <C>
            S & P 500 (9/95)            7         $500        $  9,675
                                                              ========
</TABLE>

  B. Options on Futures Contracts

    The Managed Bond and Government Securities Portfolios wrote options on 
interest rate futures contracts during the period ended June 30, 1995. When the 
Fund writes (sells) an option, an amount equal to the premium received is 
recorded as an asset with an equal liability which is marked-to-market based on 
the option's quoted daily settlement price. Fluctuation in the value of such an 
instrument is recorded as unrealized appreciation (depreciation) until 
terminated, at which time realized gains and losses are recognized. The purposes
of using options on futures contracts include hedging exposure torising interest
rates while retaining capital gain potential from falling rates and capitalizing
on anticipated changes in market volatility. These investments involve, to
varying degrees, elements of market risk and risks in excess of the amount
recognized in the statements of assets and liabilities. Risks may include an
imperfect correlation between the changes in the market values of the securities
held by the Fund and the prices of futures options, an illiquid secondary market
for the instruments, or the inability of counterparties to perform.

                                     A-19
<PAGE>
 
                              PACIFIC SELECT FUND

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)

2. DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)

   For the Managed Bond Portfolio, transactions in options for the period ended 
June 30, 1995 were as follows:

<TABLE>
<CAPTION>
                                           Principal
                                            Amount       Premium
                                            ------       -------
          <S>                               <C>         <C>
          Outstanding, December 31, 1994    $      0    $      0
          Options written                     69,141      68,451
          Options exercised                  (46,641)    (46,191)
          Options repurchased                (15,000)    (14,760)
                                            ---------   ---------
          Outstanding, June 30, 1995        $  7,500    $  7,500
                                            =========   =========
</TABLE>

   For the Government Securities Portfolio, transactions in options for the 
period ended June 30, 1995 were as follows: 

<TABLE>
<CAPTION>
                                           Principal
                                            Amount       Premium
                                            ------       -------
          <S>                              <C>          <C>
          Outstanding, December 31, 1994   $       0    $      0
          Options written                     29,375      28,971
          Options exercised                  (19,063)    (18,883)
          Options expired                     (4,687)     (4,553)
          Options repurchased                 (5,625)     (5,535)
                                           ----------   ---------
          Outstanding, June 30, 1995       $       0    $      0
                                           ==========   =========
</TABLE>

   C. Forward Foreign Currency Contracts

      Forward foreign currency contracts may be used for the purpose of hedging
against foreign exchange risk arising from the Fund's investment in foreign 
securities. These contracts are "marked-to-market" daily at the applicable 
translation rates and any resulting unrealized gains or losses are recorded in 
the Fund's financial statements. The Fund records realized gains or losses at 
the time the forward contract is closed. A forward contract is extinguished 
through a closing transaction or upon delivery of the currency. Risks may arise 
upon entering these contracts from the potential inability of counterparties to 
meet the terms of their contracts and from unanticipated movements in the value 
of a foreign currency relative to the U.S. dollar.

                                     A-20


<PAGE>
 
                              PACIFIC SELECT FUND

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


2. DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)

   For the Growth LT Portfolio, the following forward foreign currency sales 
contracts were outstanding at June 30, 1995:


<TABLE>
<CAPTION>
                                                         Unrealized
                                                        Appreciation/
                                             Expires   (Depreciation)
                                             -------   --------------
        <S>                                  <C>       <C>
        Sell 589,209 German Deutschemark     7/12/95       $   2,301
        Sell 533,394 German Deutschemark     8/10/95           8,692
        Sell 653,183 German Deutschemark     8/16/95         (27,620)
        Sell 1,437,969 German Deutschemark   9/21/95         (16,642)
        Sell 62,825 German Deutschemark      9/25/95            (105)
        Sell 1,235,873 Finnish Mark          7/11/95          (7,757)
        Sell 142,482 Finnish Mark            7/12/95            (824)
        Sell 109,607 Finnish Mark            7/31/95           1,168
        Sell 3,027,378 Finnish Mark          8/10/95          47,051
        Sell 900,715 Finnish Mark            8/16/95         (29,789)
        Sell 1,667,683 Finnish Mark          9/26/95           1,875
        Sell 617,316 Swedish Krone           7/11/95         (11,919)
        Sell 1,112,996 Swedish Krone         7/12/95         (15,059)
        Sell 1,181,216 Swedish Krone         7/25/95         (33,158)
        Sell 806,785 Swedish Krone           7/31/95          (8,496)
        Sell 966,023 Swedish Krone           9/25/95          (3,003)
        Sell 613,146 British Pound           8/29/95          (8,709)
        Sell 147,306 British Pound           9/25/95             612
        Sell 453,343 British Pound           9/25/95           3,694
                                                           ----------
                                                           $ (97,688)
                                                           ========== 
</TABLE>

3. INVESTMENT ADVISORY, AGENCY, AND DISTRIBUTION AGREEMENT

     Pursuant to an Investment Advisory Agreement, Pacific Mutual serves as
   Investment Adviser to the Fund, and receives from the Fund the following
   advisory fees: for the Money Market Portfolio, an annual rate of .40% of the
   first $250 million of the average daily net assets of the Portfolio, .35% of
   the next $250 million of the average daily net assets of the Portfolio, and
   .30% of the average daily net assets of the Portfolio in excess of $500
   million; for the Managed Bond, Government Securities, High Yield Bond and
   Bond and Income Portfolios, an annual rate of .60% of average daily net
   assets of each of the Portfolio; for the Growth, Equity Income, Multi-
   Strategy and Equity Portfolios, an annual rate of .65% of average daily net
   assets of each of the Portfolio; for the International Portfolio, an annual
   rate of .85% of the average daily net assets of the Portfolio; for the Equity
   Index Portfolio, an annual rate of .25% of the first $100 million of the
   average daily net assets of the Portfolio, .20% of the next $100 million of
   the average daily net assets of the Portfolio, and .15% of the average daily
   net assets of the Portfolio in excess of $200 million; and for the Growth LT
   Portfolio, an annual rate of .75% of the average daily net assets of the
   Portfolio. The fees are accrued daily.

                                     A-21
<PAGE>
 
                              PACIFIC SELECT FUND

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


3. INVESTMENT ADVISORY, AGENCY, AND DISTRIBUTION AGREEMENT (CONTINUED)

     Pursuant to Portfolio Management Agreements, the Fund and Pacific Mutual
   employ portfolio managers for ten of the twelve Portfolio's of the Fund. The
   costs of such services are borne by Pacific Mutual as Investment Adviser to
   the Fund.

     Pursuant to an Agency Agreement, Pacific Mutual serves as transfer agent
   and dividend disbursing agent for the Fund, without remuneration from the
   Fund.
   
     Pacific Equities Network, an indirect subsidiary of Pacific Mutual, serves 
   as distributor of the Fund's shares without remuneration from the Fund.


4. CUSTODIAN AND RECORDKEEPING AGENT

     Custodial and recordkeeping services under the Custody Agreement are
   accrued on a daily basis by the Fund on a per transaction and net asset basis
   for each Portfolio.

5. DISTRIBUTIONS TO SHAREHOLDERS

     The Fund currently declares and pays dividends on net investment income
   monthly for all the Portfolios, except the International Portfolio, for which
   dividends are declared and paid at least annually. All realized capital gains
   are distributed at least annually for all Portfolios. Distributions to
   shareholders are recorded on the ex-dividend date. All dividends are
   reinvested in additional shares of the related Portfolios unless a
   shareholder elects to receive a dividend in cash.

     The Fund declared and paid sufficient net investment income dividends and
   capital gains distributions during 1994 to qualify as a regulated investment
   company, and did not require to pay the Federal excise tax, under Regulation
   M of the Internal Revenue Code. The Fund also intends to declare and
   distribute sufficient dividends during 1995 to avoid Federal income and
   capital gains taxes, pursuant to the Code.

     Income dividends and capital gain distributions are determined in
   accordance with income tax regulations which may differ from generally
   accepted accounting principles. These differences are primarily due to
   differing treatments for foreign currency transactions, net operating
   losses, deferral of wash sales, futures and options. Permanent book and tax
   differences relating to shareholder distributions will result in
   reclassifications to paid-in capital.

6. TRANSACTIONS WITH AFFILIATES

     The Fund has incurred $2,577,035 of investment advisory fees to Pacific 
   Mutual for the period ended June 30, 1995 (Note 3). As of June 30, 1995, 
   $507,370 remained payable.

     Pacific Mutual has voluntarily undertaken to waive or otherwise reimburse
   the Fund for its operating expenses, exclusive of advisory fees, additional
   custodial charges associated with holding foreign securities, foreign tax on
   dividends, interest, or gains, and extraordinary expenses, in excess of .25%
   of average daily net assets, through December 31, 1995. These operating
   expenses for each Portfolio are currently running below the .25% expense cap.

     Certain officers and directors of Pacific Mutual are also officers and
   trustees of the Fund.

                                     A-22


<PAGE>
 
                              PACIFIC SELECT FUND

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


7. PURCHASES AND SALES OF SECURITIES

    Purchases and sales of securities (excluding short-term investments) for the
   period ended June 30, 1995 were as follows:

<TABLE>
<CAPTION>
                                              U.S. Government Securities             Other Securities

                                             Purchases           Sales           Purchases           Sales
                                             ---------           -----           ---------           ----- 
<S>                                        <C>              <C>                  <C>              <C>
Managed Bond Portfolio                     $  6,763,661        $13,716,126      $37,361,702       $26,339,613
Government Securities Portfolio               7,794,563         14,214,008       11,426,054         7,582,193
High Yield Bond Portfolio                                                        51,136,430        32,084,390
Growth Portfolio                                                                 32,015,363        15,406,963
Equity Income Portfolio                                                          92,826,444        49,502,580
Multi-Stategy Portfolio                      27,489,821         32,459,988       92,528,588        60,490,003
International Portfolio                                                          41,979,388         8,709,353
Equity Index Portfolio                                                           22,575,167           378,824
Growth LT Portfolio                                                              79,996,281        41,810,698
Equity Portfolio                                                                 92,315,835        93,262,904
Bond and Income Portfolio                                        3,336,250       12,079,955         7,392,290
</TABLE>

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


8. FEDERAL TAX BASIS ON PORTFOLIOS

    Unrealized appreciation (depreciation) at June 30, 1995 based on cost of
   investments for federal income tax purposes was as follows:

<TABLE>
<CAPTION>
                                                               Gross           Gross             Net
                                                            Unrealised       Unrealized       Unrealized
                                        Tax Cost Basis     Appreciation     Depreciation     Appreciation
                                        --------------     ------------     ------------     ------------ 
<S>                                     <C>                <C>              <C>              <C>
Managed Bond Portfolio                   $  90,402,425     $  1,171,840     $   (318,759)    $    853,081
Government Securities Portfolio             39,412,033          438,185         (106,246)         331,939
High Yield Bond Portfolio                   43,852,925        1,192,663         (171,238)       1,021,425
Growth Portfolio                           105,120,894       13,869,679       (7,548,710)       6,320,969
Equity Income Portfolio                    117,416,174       11,374,189       (1,698,045)       9,676,144
Multi-Stategy Portfolio                     95,222,704        7,123,717       (1,023,343)       6,100,374
International Portfolio                    112,572,147       11,808,394       (5,194,218)       6,614,176
Equity Index Portfolio                      59,608,420       13,772,718         (624,588)      13,148,130
Growth LT Portfolio                        102,247,641       12,568,880         (817,205)      11,751,675
Equity Portfolio                            69,419,844       10,638,575         (100,169)      10,538,406
Bond and Income Portfolio                   38,845,180        2,488,144         (174,038)       2,314,106
</TABLE>

                                      A-23
<PAGE>
 
                              PACIFIC SELECT FUND

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                 (UNAUDITED) 

9. SHARES OF BENEFICIAL INTEREST
    Transactions in fund shares for the six months ended June 30, 1995 and the 
year ended December 31, 1994 were as follows:

<TABLE> 
<CAPTION> 
                                        Money Market Portfolio        Managed Bond Portfolio     Government Securities Portfolio
                                     --------------------------     --------------------------   --------------------------------
                                          1995          1994            1995         1994             1995            1994
                                          ----          ----            ----         ----             ----            ----
<S>                                   <C>           <C>             <C>          <C>              <C>             <C>    
Beginning Balances                      9,390,330     3,394,942       5,375,772    3,960,603        2,229,122       2,216,666
Shares sold                            12,181,212    20,180,409       2,669,970    2,350,884        1,524,009         876,668
Shares issued in asset acquistion                       813,974                                                       233,962
Distributions reinvested                  257,105       205,810         213,581      251,641           83,161          97,572
Shares redeemed                       (12,117,298)  (15,204,805)       (142,444)  (1,187,356)        (240,292)     (1,195,746)
                                      -----------   -----------     -----------  -----------      -----------     -----------     
Ending Balances                         9,711,349     9,390,330       8,116,879    5,375,772        3,596,000       2,229,122
                                      ===========   ===========     ===========  ===========      ===========     ===========      
</TABLE> 
 
<TABLE> 
<CAPTION> 
                                      High Yield Bond Portfolio        Growth Portfolio           Equity Income Portfolio
                                     --------------------------   --------------------------   --------------------------------
                                          1995          1994            1995         1994             1995            1994
                                          ----          ----            ----         ----             ----            ----
<S>                                   <C>           <C>             <C>          <C>              <C>             <C>    
Beginning Balances                      2,842,865     1,656,367       5,467,523    4,254,209        5,342,866       2,148,818
Shares sold                             2,932,325     2,553,279       2,268,748    3,793,214        2,845,252       1,603,917
Shares issued in asset acquistion                                                                                   1,525,192
Distributions reinvested                  183,158       184,168          31,112      465,536           59,836         347,855
Shares redeemed                        (1,029,696)   (1,550,949)     (1,183,341)  (3,045,436)        (494,534)       (282,916)
                                      -----------   -----------     -----------  -----------      -----------     -----------     
Ending Balances                         4,928,652     2,842,865       6,584,052    5,467,523        7,753,420       5,342,866
                                      ===========   ===========     ===========  ===========      ===========     ===========      
</TABLE> 
 

<TABLE> 
<CAPTION> 
                                      Multi-Strategy Portfolio        International Portfolio        Equity Index Portfolio
                                     --------------------------     --------------------------   --------------------------------
                                          1995          1994            1995         1994             1995            1994
                                          ----          ----            ----         ----             ----            ----
<S>                                   <C>           <C>             <C>          <C>              <C>             <C>    
Beginning Balances                      6,746,932     3,274,592       6,360,464    2,529,129        3,118,551       2,556,189
Shares sold                             1,227,833     2,769,965       3,326,345    5,753,331        1,780,232       1,250,840
Shares issued in asset acquistion                     1,678,307                                                   
Distributions reinvested                  130,095       281,225          10,897      263,269           45,685          76,107
Shares redeemed                          (503,554)   (1,257,157)       (434,968)  (2,185,265)        (226,026)       (764,585)
                                      -----------   -----------     -----------  -----------      -----------     ----------- 
Ending Balances                         7,601,306     6,746,932       9,262,738    6,360,464        4,718,442       3,118,551
                                      ===========   ===========     ===========  ===========      ===========     ===========      
</TABLE> 
 
 
 
<TABLE> 
<CAPTION> 
                                         Growth LT Portfolio             Equity Portfolio           Bond and Income Portfolio
                                     --------------------------     --------------------------   --------------------------------
                                          1995          1994            1995         1994             1995             1994
                                          ----          ----            ----         ----             ----             ----
<S>                                   <C>           <C>             <C>          <C>              <C>             <C>    
Beginning Balances                      4,442,921                     5,148,862    5,680,030        3,269,303       3,315,647
Shares sold                             5,050,076     6,110,241         472,866      103,106          363,645          71,965
Distributions reinvested                   47,293        69,657          19,835      119,973          120,929         468,642
Shares redeemed                        (1,337,499)   (1,736,977)       (384,135)    (754,247)        (293,069)       (586,951)
                                      -----------   -----------     -----------  -----------      -----------     -----------     
Ending Balances                         8,202,791     4,442,921       5,257,428    5,148,862        3,460,808       3,269,303
                                      ===========   ===========     ===========  ===========      ===========     ===========      
</TABLE>

                                     A-24
<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS
 
Selected data for a share outstanding throughout each period were as follows:

<TABLE> 
<CAPTION>  
                                                                            MONEY MARKET PORTFOLIO
                                                                            ----------------------
                                                       For the period
                                                       ended June 30,
                                                        (Unaudited)              For the year ended December 31,
                                                        -----------              -------------------------------
                                                            1995        1994      1993      1992      1991      1990
                                                            ----        ----      ----      ----      ----      ----
<S>                                                        <C>          <C>       <C>      <C>       <C>       <C>
Net Asset Value, Beginning of Period                       $10.03       $9.99     $9.96    $9.94     $9.94     $9.82
                                                           ------      ------    ------   ------    ------    ------

Income from Investment Operations
- --------------------------------- 
Net investment income                                        0.28        0.33      0.23     0.29      0.56      0.79
Net realized and unrealized gain (loss) on securities       (0.01)       0.04      0.03     0.02      0.00     (0.03)
                                                           ------      ------    ------   ------    ------    ------ 
  Total from Investment Operations                           0.27        0.37      0.26     0.31      0.56      0.76
                                                           ------      ------    ------   ------    ------    ------ 

Less Distributions
- ------------------
Dividends (from net investment income)                       0.28        0.33      0.23     0.29      0.56      0.64
                                                           ------      ------    ------   ------    ------    ------ 
  Total Distribution                                         0.28        0.33      0.23     0.29      0.56      0.64
                                                           ------      ------    ------   ------    ------    ------ 
Net Asset Value, End of Period                             $10.02      $10.03     $9.99    $9.96     $9.94     $9.94
                                                           ======      ======    ======   ======    ======    ======
__________________________________________________

Total Return                                                 2.78%       3.76%     2.58%    3.22%     5.74%     7.92%
- ------------
 
Ratios/Supplemental Data
- ------------------------
 
NET ASSETS, END OF PERIOD (IN THOUSANDS)                  $97,311     $94,150   $33,910  $23,905   $14,502   $15,401
RATIO OF EXPENSES TO AVERAGE NET ASSETS                     0.55%*       0.64%     0.65%    0.65%     0.65%     0.65%
RATIO OF NET INVESTMENT INCOME TO AVERAGE NET ASSETS        5.59%*       3.94%     2.56%    3.13%     5.53%     7.57%
PORTFOLIO TURNOVER RATE                                       N/A         N/A       N/A      N/A       N/A       N/A
</TABLE>

_______________
* RATIOS ARE ANNUALIZED.

                                      A-25
<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS (CONTINUED)

Selected data for a share outstanding throughout each period were as follows:

<TABLE> 
<CAPTION> 
                                                                               MANAGED BOND PORTFOLIO 
                                                                               ----------------------

                                                         For the period
                                                         ended June 30,
                                                          (Unaudited)              For the year ended December 31,
                                                          -----------              -------------------------------
                                                             1995         1994        1993        1992       1991        1990
                                                             ----         ----        ----        ----       ----        ----  
<S>                                                      <C>            <C>         <C>         <C>        <C>         <C> 
Net Assets Value, Beginning of Period                        $9.90       $10.89      $10.62      $10.79     $10.35      $10.43    
                                                             -----       ------      ------      ------     ------      ------

Income from Investment Operations 
- ---------------------------------
Net investment income                                         0.32         0.50        0.52        0.68       0.82        0.85
Net realized and unrealized gain (loss) on securities         0.76        (0.98)       0.70        0.23       0.88       (0.01)
                                                            ------       ------      ------      ------     ------      ------
 Total from Investment Operations                             1.08        (0.48)       1.22        0.91       1.70        0.84
                                                            ------       ------      ------      ------     ------      ------
Less Distributions
- ------------------
Dividends (from net investment income)                        0.32         0.50        0.52        0.67       0.82        0.85   
Distributions (from capital gains)                            0.00         0.01        0.43        0.41       0.44        0.07
                                                            ------       ------      ------      ------     ------      ------     
 Total Distributions                                          0.32         0.51        0.95        1.08       1.26        0.92   
                                                            ------       ------      ------      ------     ------      ------

Net Asset Value, End of Period                              $10.66        $9.90      $10.89      $10.62     $10.79      $10.35  
                                                            ======       ======      ======      ======     ======      ======     
________________________________________________

Total Return                                                10.93%      (4.36)%      11.63%       8.68%     17.03%       8.52%
- ------------

Ratios/Supplemental Data
- ------------------------

Net assets, end of period (in thousands)                   $86,482      $53,219     $43,116     $26,406    $16,645     $12,412
Ratio of expenses to average net assets                      0.76%*       0.84%       0.75%       0.75%      0.75%       0.75% 
Ratio of net investment income to average net assets         6.60%*       5.04%       4.74%       6.39%      7.74%       8.32%
Portfolio turnover rate                                     86.10%      127.95%     163.11%      89.55%     80.96%      68.79%   
</TABLE> 

_______________
* Ratios are annualized

                                     A-26
<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS (Continued)

Selected data for a share outstanding throughout each period were as follows:

                        GOVERNMENT SECURITIES PORTFOLIO
                        -------------------------------

<TABLE>
<CPATION>
                             For the period
                             ended June 30,
                               (Unaudited)     For the year ended December 31,
                               -----------     -------------------------------
                                   1995    1994    1993    1992   1991    1990
                                   ----    ----    ----    ----   ----    ----
<S>                          <C>          <C>      <C>     <C>    <C>     <C>
Net Asset Value, Beginning
 of Period                         $9.64  $10.64  $10.48  $10.55  $10.07 $10.22  
                                  ------  ------  ------  ------  ------ ------

Income from Investment Operations
- ---------------------------------
Net investment income               0.28    0.44    0.34    0.51    0.69   0.79
Net realized and unrealized
 gain (loss) on securities          0.78   (0.99)   0.78    0.27    0.93  (0.02)
                                  ------  -------  -----   -----  ------ ------
 Total from Investment Operations   1.06   (0.55)   1.12    0.78    1.62   0.77
                                  ------  ------   -----   -----  ------ ------

Less Distributions
- ------------------
Dividends (from net investment
 income)                            0.28    0.44    0.34    0.51    0.71   0.78
Distributions (from capital gains)  0.00    0.01    0.62    0.34    0.43   0.14
                                  ------  ------  ------   -----  ------  -----
 Total Distributions                0.28    0.45    0.96    0.85    1.14   0.92
                                  ------  ------  ------   -----  ------  -----

Net Asset Value, End of Period    $10,42   $9.64  $10.64  $10.48  $10.55 $10.07
                                  ======  ======  ======  ======  ====== ======

_______________________________

Total Return                      11.03% (5.10)%  10.79%   7.52%  16.67%  8.01%
- ------------

Ratios/Supplemental Data
- ------------------------

Net assets, end of period (in
 thousands)                      $37,454 $21,489 $23,584 $17,701 $10,841  $7,469
Ratio of expenses to average
 net assets                        0.84%*  0.88%   0.75%   0.75%   0.75%   0.75%
Ratio of net investment income
 average net assets                6.02%*  4.29%   3.15%   4.95%   6.90%   7.87%
Portfolio turnover rate          113.90% 232.99% 402.37% 212.31% 110.74%  45.99%
</TABLE>

____________
*Ratios are annualized.

                                     A-27









<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS (CONTINUED)

Selected data for a share outstanding throughout each period were as follows:

                                     HIGH YIELD BOND PORTFOLIO
                                     -------------------------
<TABLE>
<CAPTION>
                          For the period
                          ended June 30,
                           (Unaudited)       For the year ended December 31,
                                             -------------------------------
                              1995    1994    1993    1992    1991    1990
                              ----    ----    ----    ----    ----    ----
<S>                       <C>         <C>     <C>     <C>     <C>     <C>
Net Asset Value, Beginning
 of Period                    $8.91   $9.67   $9.24   $8.54   $7.84   $8.90
                             ------  ------  ------  ------  ------  ------

Income from Investment
- ----------------------
 Operations
 ----------
Net investment income          0.36    0.73    0.86    0.87    0.91    1.04
Net realized and unrealized
 gain (loss) on securities     0.59   (0.70)   0.77    0.69    0.95   (1.01)
                              -----  ------   -----   -----  ------  ------
  Total from Investment
   Operations                  0.95    0.03    1.63    1.56    1.86    0.03
                              -----  ------   -----   -----  ------  ------

Less Distributions
- ------------------
Dividends (from net investment
 income)                       0.36    0.73    0.86    0.86    0.91    1.04
Distributions (from capital
 gains)                        0.00    0.06    0.34    0.00    0.25    0.05
                              -----   -----   -----   -----   -----   -----
  Total Distributions          0.36    0.79    1.20    0.86    1.16    1.09
                              -----   -----   -----   -----   -----   -----

Net Asset Value, End of
 Period                       $9.50   $8.91   $9.67   $9.24   $8.54   $7.84
                              =====   =====   =====   =====   =====   =====

___________________________

Total Return                  10.78%  0.42%   18.01%  18.72%   24.58%  0.38%
- ------------


Ratios/Supplemental Data
- ------------------------

Net assets, end of period
 (in thousands)             $46,806 $25,338  $16,017 $14,152  $10,356 $8,288   
Ratio of expenses to
 average net assets           0.83%*  0.88%   0.75%    0.75%    0.75%  0.75%
Ratio of net investment 
 income to average net 
 assets                       8.92%*  8.13%   8.37%    9.46%   10.77% 12.02%
Portfolio turnover rate      95.29% 141.86% 185.83%  186.23%  149.20% 69.59%
</TABLE>
_______________
* Ratios are annualized.

                                     A-28


<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS (CONTINUED)

Selected data for a share outstanding throughout each period were as follows:

<TABLE> 
<CAPTION> 
                                                                                       Growth Portfolio                             
                                                                                       ----------------                             
                                                                  
                                                            For the period                                                          
                                                            ended June 30,                                                          
                                                            (Unaudited)                 For the year ended December 31,             
                                                            -----------                 -------------------------------             
                                                              1995           1994        1993         1992       1991        1990   
                                                              ----           ----        ----         ----       ----        ----   
<S>                                                         <C>             <C>         <C>         <C>         <C>       <C>    
Net Asset Value, Beginning of Period                         $14.90         $18.20      $15.76       $13.70     $10.09      $13.67  
                                                             ------         ------      ------       ------     ------      ------  
                                       
Income from Investment Operations      
- ---------------------------------      
Net investment income                                          0.07           0.10        0.08         0.11       0.15        0.20
Net realized and unrealized gain (loss) on securities          1.99          (2.01)       3.37         2.69       3.78       (2.39)
                                                             ------         ------      ------       ------     ------      ------ 
 Total from Investment Operations                              2.06          (1.91)       3.45         2.80       3.93       (2.19)
                                                             ------         ------      ------       ------     ------      ------ 

Less Distributions
- ------------------
Dividends (from net investment income)                         0.08           0.10        0.08         0.11       0.15        0.19
Distributions (from capital gains)                             0.00           1.29        0.93         0.63       0.17        1.20
                                                             ------         ------      ------       ------     ------      ------ 
 Total Distribution                                            0.08           1.39        1.01         0.74       0.32        1.39
                                                             ------         ------      ------       ------     ------      ------ 

Net Asset Value, End of Period                               $16.88         $14.90      $18.20       $15.76     $13.70      $10.09 
                                                             ======         ======      ======       ======     ======      ======
____________________________________________________

Total Return                                                 13.68%        (10.49)%     21.89%       20.53%     39.15%    (17.30)%
- ------------

Ratios/Supplemental Data
- ------------------------

Net assets, end of period (in thousands)                   $111,131        $81,451     $77,405      $34,747    $13,482      $6,351 
Ratio of expenses to average net assets                       0.80%*         0.86%       0.71%        0.75%      0.75%       0.75%
Ratio of net investment income to average net assets          0.97%*         0.58%       0.51%        0.81%      1.31%       1.75%
Portofoilo turnover rate                                     17.52%         40.42%      35.08%       39.97%     31.48%      41.18%
</TABLE> 

________
* Ratios are annualized.

                                     A-29
<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS (CONTINUED)

Selected data for a share outstanding throughout each period were as follows:

<TABLE> 
<CAPTION> 
                                                                                       Equity Income Portfolio 
                                                                                       ----------------------- 
                                                                  
                                                            For the period                                                          
                                                            ended June 30,                                                          
                                                            (Unaudited)                 For the year ended December 31,             
                                                            -----------                 -------------------------------             
                                                              1995           1994        1993         1992       1991        1990   
                                                              ----           ----        ----         ----       ----        ----   
<S>                                                         <C>             <C>         <C>         <C>         <C>       <C>    
Net Asset Value, Beginning of Period                         $14.05         $15.52      $15.11       $14.74     $11.64      $13.11  
                                                             ------         ------      ------       ------     ------      ------  
                                       
Income from Investment Operations      
- ---------------------------------      
Net investment income                                          0.13           0.20        0.26         0.19       0.32        0.32
Net realized and unrealized gain (loss) on securities          2.34          (0.25)       0.98         0.59       3.28       (1.30)
                                                             ------         ------      ------       ------     ------      ------ 
 Total from Investment Operations                              2.47          (0.05)       1.24         0.78       3.60       (0.98)
                                                             ------         ------      ------       ------     ------      ------ 

Less Distributions
- ------------------
Dividends (from net investment income)                         0.13           0.20        0.26         0.19       0.32        0.32
Distributions (from capital gains)                             0.01           1.22        0.57         0.22       0.18        0.17
                                                             ------         ------      ------       ------     ------      ------ 
 Total Distributions                                           0.14           1.42        0.83         0.41       0.50        0.49
                                                             ------         ------      ------       ------     ------      ------ 

Net Asset Value, End of Period                               $16.38         $14.05      $15.52       $15.11     $14.74      $11.64 
                                                             ======         ======      ======       ======     ======      ======
____________________________________________________

Total Return                                                 17.59%         (0.28)%      8.29%        5.36%     31.42%     (7.54)%
- ------------

Ratios/Supplemental Data
- ------------------------

Net assets, end of period (in thousands)                   $126,970        $75,083     $33,356      $22,021    $12,117      $5,974 
Ratio of expenses to average net assets**                     0.87%*         0.94%       0.75%        0.75%      0.76%       0.75%
Ratio of net investment income to average net assets          1.82%*         1.39%       1.74%        1.39%      2.49%       2.67%
Portofoilo turnover rate                                     53.70%        134.57%      27.67%       18.52%     17.43%      17.63%
</TABLE> 

________
* Ratios are annualized.
** The years prior to 1994 have been restated for comparative purposes to
   reflect expenses exclusive of foreign taxes on dividends.
                                                             
                                     A-30
 

<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS (CONTINUED)

Selected data for a share outstanding throughout each period were as follows:

<TABLE> 
<CAPTION> 
                                                          Multi-Strategy Portfolio
                                                          ------------------------
                                      For the period
                                      ended June 30,
                                       (Unaudited)            For the year ended December 31,
                                       -----------            -------------------------------
                                          1995           1994       1993       1992      1991      1990
                                          ----           ----       ----       ----      ----      ----
<S>                                   <C>              <C>         <C>        <C>       <C>       <C> 
Net Asset Value, Beginning
  of Period                                $11.73      $12.66      $12.18     $11.99    $10.14    $10.84
                                         --------     -------     -------    -------   -------   -------
Income from Investment Operations
- ---------------------------------
Net investment income                        0.23        0.32        0.35       0.37      0.46      0.51
Net realized and unrealized gain
  (loss) on securities                       1.44       (0.51)       0.77       0.27      1.93     (0.66)
                                         --------     -------     -------    -------   -------   -------
    Total from Investment Operations         1.67       (0.19)       1.12       0.64      2.39     (0.15)
                                         --------     -------     -------    -------   -------   -------
Less Distributions
- ------------------
Dividends (from net investment
  income)                                    0.23        0.32        0.35       0.37      0.45      0.48
Distributions (from capital gains)           0.00        0.42        0.29       0.08      0.09      0.07
                                         --------     -------     -------    -------   -------   -------
    Total Distributions                      0.23        0.74        0.64       0.45      0.54      0.55
                                         --------     -------     -------    -------   -------   -------
Net Asset Value, End of Period             $13.17      $11.73      $12.66     $12.18    $11.99    $10.14
                                         ========     =======     =======    =======   =======   =======
____________________________________

Total Return                                14.37%      (1.50)%      9.25%      5.57%    24.03%    (1.47)%
- ------------

Ratios/Supplemental Data
- ------------------------
Net assets, end of period
  (in thousands)                         $100,129     $79,147     $41,448    $19,931   $10,454    $4,559
Ratio of expenses to average
  net assets**                               0.87%*      0.94%       0.75%      0.75%     0.75%     0.75%
Ratio of net investment income
  to average net assets                      3.79%*      2.78%       3.01%      3.36%     4.30%     4.77%
Portfolio turnover rate                    112.02%     187.40%      27.87%     16.52%    11.24%    26.04%
</TABLE> 
- ----------------
*  Ratios are annualized.
** The years prior to 1994 have been restated for comparative purposes to 
   reflect expenses exclusive of foreign taxes on dividends.

                                     A-31
<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS (CONTINUED)

Selected data for a share outstanding throughout each period were as follows:

<TABLE> 
<CAPTION> 
                                                           International Portfolio
                                                           -----------------------
                                      For the period
                                      ended June 30,
                                       (Unaudited)            For the year ended December 31,
                                       -----------            -------------------------------
                                            1995        1994        1993       1992      1991      1990
                                            ----        ----        ----       ----      ----      ----
<S>                                   <C>              <C>         <C>        <C>       <C>       <C> 
Net Asset Value, Beginning
  of Period                                $11.94      $12.09       $ 9.38    $10.59     $9.72    $12.44
                                           ------      ------       ------    ------    ------    ------
Income from Investment Operations                                                      
- ---------------------------------                                                      
Net investment income                        0.14        0.07         0.09      0.15      0.13      0.16
Net realized and unrealized gain                                                       
  (loss) on securities                       0.68        0.30         2.73     (1.19)     0.94     (1.84)
                                           ------      ------       ------    ------    ------    ------
    Total from Investment Operations         0.82        0.37         2.82     (1.04)     1.07     (1.68)
                                           ------      ------       ------    ------    ------    ------
Less Distributions                                                                     
- ------------------                                                                     
Dividends (from net investment                                                         
  income)                                    0.01        0.07         0.09      0.17      0.17      0.16
Dividends (in excess of net                                                            
  investment income)                         0.00        0.00         0.02      0.00      0.00      0.00
Distributions (from capital gains)           0.00        0.45         0.00      0.00      0.03      0.88
                                           ------      ------       ------    ------    ------    ------
    Total Distributions                      0.01        0.52         0.11      0.17      0.20      1.04
                                           ------      ------       ------    ------    ------    ------
Net Asset Value, End of Period             $12.75      $11.94       $12.09    $ 9.38    $10.59    $ 9.72
                                           ======      ======       ======    ======    ======    ======
___________________________________                                                    
                                                                                       
Total Return                                6.95%       3.01%       30.02%   (9.78)%    10.92%  (13.48)%
- ------------                                                                           
                                                                                       
Ratios/Supplemental Data                                                               
- ------------------------                                                               
Net assets, end of period                                                              
  (in thousands)                         $118,067     $75,971      $30,574   $19,402   $18,239   $14,266
Ratio of expenses to average                                                           
  net assets**                              1.11%*      1.22%        1.04%     1.05%     1.04%     1.05%
Ratio of net investment income                                                         
  to average net assets                     3.04%*      1.28%        0.92%     1.43%     1.19%     1.48%
Portfolio turnover rate                    10.16%      52.22%       46.48%    38.99%    69.71%    69.24%
</TABLE> 

________________
*  RATIOS ARE ANNUALIZED.
** THE YEARS PRIOR TO 1994 HAVE BEEN RESTATED FOR COMPARATIVE PURPOSES TO 
   REFLECT EXPENSES EXCLUSIVE OF FOREIGN TAXES ON DIVIDENDS.

                                     A-32

<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS (CONTINUED)

Selected data for a share outstanding throughout each period were as follows:

<TABLE> 
<CAPTION> 
                                                           Equity Index Portfolio
                                                           ----------------------
                                      For the period
                                      ended June 30,
                                       (Unaudited)          For the year ended December 31,
                                       -----------          -------------------------------
                                          1995           1994       1993       1992     1991(1)               
                                          ----           ----       ----       ----     ----
<S>                                   <C>              <C>         <C>        <C>       <C>                 
Net Asset Value, Beginning                                                                                  
  of Period                                $13.02      $13.24      $12.43     $11.98    $10.00              
                                           ------      ------      ------     ------    ------              
Income from Investment Operations                                                                            
- ---------------------------------                    
Net investment income                        0.16        0.30        0.29       0.29      0.30               
Net realized and unrealized gain
  on securities                              2.45       (0.18)       0.86       0.53      2.16            
                                           ------      ------      ------     ------    ------            
    Total from Investment Operations         2.61        0.12        1.15       0.82      2.46            
                                           ------      ------      ------     ------    ------            
Less Distributions
- ------------------
Dividends (from net investment
  income)                                    0.16        0.30        0.29       0.29      0.30             
Distributions (from capital gains)           0.00        0.04        0.05       0.08      0.18                
                                           ------      ------      ------     ------    ------                
    Total Distributions                      0.16        0.34        0.34       0.37      0.48                
                                           ------      ------      ------     ------    ------                

Net Asset Value, End of Period             $15.47      $13.02      $13.24     $12.43    $11.98                
                                           ======      ======      ======     ======    ======                
___________________________________

Total Return                               20.15%       1.05%       9.38%      6.95%    24.88%               
- ------------

Ratios/Supplemental Data
- ------------------------

Net assets, end of period
  (in thousands)                          $73,006     $40,612     $33,836    $23,030   $15,205              
Ratio of expenses to average
  net assets**                              0.43%*      0.51%       0.50%      0.50%    0.50%*
Ratio of net investment income
  to average net assets                     2.46%*      2.37%       2.34%      2.53%    3.03%*
Portfolio turnover rate                     0.72%       2.02%       1.15%      3.52%    4.26% 
</TABLE> 

________________
(1) Information is for the period from January 30, 1991 (commencement of
    operations) to December 31, 1991.
*   Ratios are annualized.
**  The years prior to 1994 have been restated for comparative purposes to 
    reflect expenses exclusive of foreign taxes on dividends.

                                     A-33


<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS (CONTINUED)

Selected data for a share outstanding throughout each period were as follows:

<TABLE> 
<CAPTION> 
                                                                                 GROWTH LT PORTFOLIO           
                                                                                 -------------------           
                                                                                                               
                                                                           For the period          For the     
                                                                           ended June 30,        period ended  
                                                                            (Unaudited)          December 31,  
                                                                            -----------          ------------  
                                                                               1995                  1994(1)   
                                                                               ----                  ----      
<S>                                                                        <C>                   <C> 
Net Assets Value, Beginning of Period                                         $11.11                $10.00     
                                                                              ------                ------     

Income from Investment Operations                                                                              
- ---------------------------------                                                                              
Net investment income                                                           0.03                  0.10     
Net realized and unrealized gain on securities                                  2.10                  1.21     
                                                                              ------                ------     
 Total from Investment Operations                                               2.13                  1.31     
                                                                              ------                ------     
                                                                                                               
Less Distributions                                                                                             
- ------------------                                                                                             
Dividends (from net investment income)                                          0.08                  0.12     
Distributions (from capital gains)                                              0.01                  0.08     
                                                                              ------                ------     
 Total Distributions                                                            0.09                  0.20     
                                                                              ------                ------     
                                                                                                               

Net Asset Value, End of Period                                                $13.15                $11.11     
                                                                              ======                ======     
- ----------------------------------------                                                                       
                                                                                                               

Total Return                                                                  18.95%                13.25%     
- ------------                                                                                                   
                                                                                                               
Ratios/Supplemental Data                                                                                       
- ------------------------                                                                                       
                                                                                                               
Net assets, end of period (in thousands)                                    $107,891               $49,374     
Ratio of expenses to average net assets                                       0.99%*                1.08%*      
Ratio of net investment income to average net assets                          1.45%*                1.32%*
Portfolio turnover rate                                                      79.41%               257.20%
</TABLE> 

______________
(1) Information is for the period from January 4, 1994 (commencement of 
    operations) to December 31, 1994.
* Ratios are annualized.

                                     A-34
  
<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS (CONTINUED)

Selected data for a share outstanding throughout each period were as follows:

<TABLE> 
<CAPTION> 
                                                                Equity Portfolio
                                                                ----------------
                                        For the period
                                         ended June 30,
                                          (Unaudited)          For the year ended December 31,
                                          -----------          -------------------------------
                                             1995       1994        1993       1992      1991      1990
                                             ----       ----        ----       ----      ----      ----
<S>                                   <C>              <C>         <C>        <C>       <C>       <C> 
Net Asset Value, Beginning
  of Period                                $14.20      $14.94      $14.39     $14.83    $11.71    $12.59
                                           ------      ------      ------     ------    ------    ------
Income from Investment Operations
- ---------------------------------
Net investment income                        0.06        0.32        0.22       0.19      0.33      0.56
Net realized and unrealized gain
  (loss) on securities                       1.50       (0.74)       1.90       0.49      3.12     (0.88)
                                           ------      ------      ------     ------    ------    ------
  Total from Investment Operations           1.56       (0.42)       2.12       0.68      3.45     (0.32)
                                           ------      ------      ------     ------    ------    ------
Less Distributions
- ------------------
Dividends (from net investment
  income)                                    0.06        0.32        0.22       0.19      0.33      0.56
Distributions (from Capital Gains)           0.00        0.00        0.81       0.93      0.00      0.00
Return of capital                            0.00        0.00        0.54       0.00      0.00      0.00
                                           ------      ------      ------     ------    ------    ------
  Total Distribution                         0.06        0.32        1.57       1.12      0.33      0.56
                                           ------      ------      ------     ------    ------    ------

Net Asset Value, End of Period             $15.70      $14.20      $14.94     $14.39    $14.83    $11.71
                                           ======      ======      ======     ======    ======    ======
______________________________________

Total Return                                10.97%      (2.87)%     16.06%      6.30%    29.77%    (2.55)%
- ------------

Ratios/Supplemental Data
- ------------------------

Net assets, end of period
  (in thousands)                          $82,543     $73,125     $84,791    $81,902  $107,366  $178,191
Ratio of expenses to average
  net assets                                 0.80%*      0.96%       0.93%      0.93%     0.91%     0.86%
Ratio of net investment income
  to average net assets                      0.78%*      2.19%       1.52%      1.30%     2.52%     4.63%
Portfolio turnover rate                    133.49%     178.63%     229.77%    242.37%   449.75%   541.61%
</TABLE> 

________________
*  Ratios are annualized.

                                     A-35
<PAGE>
 
PACIFIC SELECT FUND
FINANCIAL HIGHLIGHTS (CONTINUED)

Selected data for a share outstanding throughout each period were as follows:

<TABLE> 
<CAPTION> 
                                                            Bond and Income Portfolio
                                                            -------------------------
                                        For the period
                                        ended June 30,
                                         (Unaudited)          For the year ended December 31,
                                         -----------          -------------------------------
                                            1995        1994        1993       1992      1991      1990
                                            ----        ----        ----       ----      ----      ----
<S>                                     <C>            <C>         <C>        <C>       <C>       <C> 
Net Asset Value, Beginning
  of Period                                $10.42      $13.05      $11.70     $11.69    $10.27    $10.93
                                           ------      ------      ------     ------    ------    ------
Income from Investment Operations
- ---------------------------------
Net investment income                        0.41        0.83        0.87       0.89      0.93      0.97
Net realized and unrealized gain
  (loss) on securities                       1.72       (1.87)       1.35       0.01      1.42     (0.66)
                                           ------      ------      ------     ------    ------    ------
  Total from Investment Operations           2.13       (1.04)       2.22       0.90      2.35      0.31 
                                           ------      ------      ------     ------    ------    ------
Less Distributions
- ------------------
Dividends (from net investment
  income)                                    0.41        0.83        0.86       0.89      0.93      0.97
In excess of net investment income           0.00        0.00        0.01       0.00      0.00      0.00
Distributions (from capital gains)           0.00        0.53        0.00       0.00      0.00      0.00
Return of capital                            0.00        0.23        0.00       0.00      0.00      0.00
                                           ------      ------      ------     ------    ------    ------
  Total Distributions                        0.41        1.59        0.87       0.89      0.93      0.97
                                           ------      ------      ------     ------    ------    ------

Net Asset Value, End of Period             $12.14      $10.42      $13.05     $11.70    $11.69    $10.27
                                           ======      ======      ======     ======    ======    ======
_____________________________________

Total Return                                20.73%      (8.36)%     19.39%      8.09%    24.32%     3.27% 
- ------------

Ratios/Supplemental Data
- ------------------------

Net assets, end of period
  (in thousands)                          $42,004     $34,078     $43,223    $42,731   $59,323  $107,921
Ratio of expenses to average
  net assets                                 0.80%*      0.93%       0.84%      0.85%     0.78%     0.73%
Ratio of net investment income
  to average net assets                      7.56%*      7.25%       6.86%      7.67%     8.70%     9.35%
Portfolio turnover rate                     29.28%      31.97%      41.92%     21.99%   131.40%    43.52%
</TABLE> 

________________
*  RATIOS ARE ANNUALIZED.

                                     A-36
<PAGE>
 
PACIFIC SELECT FUND
MONEY MARKET PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)

- --------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 
                                              PRINCIPAL
                                               AMOUNT                   VALUE
                                              ---------                 -----
<S>                                           <C>                    <C>
COMMERCIAL PAPER -- 99.99%

American Greetings Corp
  5.960% due 07/26/95                         $1,500,000             $ 1,493,792
Associate Corp of North America
  5.990% due 08/10/95                          2,000,000               1,986,756
  6.180% due 07/03/95                          1,400,000               1,399,519
AT&T Capital Corp
  5.990% due 07/12/95                          1,500,000               1,497,255
Browning Ferris Industries Inc
  5.940% due 08/07/95                          2,000,000               1,987,790
Comsat Corp
  5.950% due 08/11/95                          2,000,000               1,986,447
  6.000% due 07/05/95                          2,000,000               1,998,667
Dow Chemical Co
  4.625% due 10/15/95                          4,000,000               3,981,704
Dow Jones & Co
  5.950% due 07/11/95                          2,000,000               1,996,694
Ford Motor Credit
  5.950% due 08/09/95                          3,000,000               2,980,662
GE Capital Corp Mtn
  6.120% due 05/06/96                          5,000,000               4,998,680
Georgia Power Co
  5.125% due 09/01/95                          2,000,000               1,996,737
Great-West Life
  5.920% due 08/24/95                          2,000,000               1,982,240
Hasbro Inc
  5.880% due 07/17/95                          1,000,000                 997,387
Heller International
  6.010% due 07/05/95                          1,000,000                 999,332
Household Finance Corp Mtn
  5.000% due 03/18/96                          3,000,000               2,972,801
IBM Credit Corp
  5.950% due 07/13/95                          1,000,000                 998,017
  5.950% due 08/10/95                          2,000,000               1,986,778
Idaho Power Inc
  5.980% due 07/12/95                          3,000,000               2,994,518
Industrial Bank of Japan 
  6.050% due 07/17/95                          3,000,000               2,991,933
Indianapolis Power & Light
  5.950% due 08/04/95                          2,000,000               1,998,761
International Lease Finance Corp
  5.900% due 07/11/95                          1,000,000                 998,361
  5.900% due 07/21/95                          1,120,000               1,116,329
  6.000% due 09/15/95                          2,000,000               1,994,562
Monsanto Co
  6.070% due 07/31/95                          2,000,000               1,989,883
Pacific Gas & Electric
  5.960% due 07/31/95                          3,000,000               2,985,100
Pacificorp
  5.980% due 07/28/95                          3,000,000               2,986,545
PHH Corp
  5.880% due 07/06/95                          3,000,000               2,997,550
Safeco Credit Co Inc
  5.990% due 07/14/95                          1,500,000               1,496,755
Sallie Mae Global Floate
  5.950% due 04/16/96                          5,000,000               5,002,531
  6.010% due 07/13/95                          2,000,000               2,000,000
  6.030% due 08/10/95                          2,000,000               2,000,000
Strategic Asset Funding
  6.080% due 07/05/95                          1,500,000               1,498,987
Sumitomo Bank Limited
  6.020% due 07/20/95                          2,000,000               1,993,646
Temple Inland Inc
  5.950% due 08/25/95                          2,500,000               2,477,274
U.S. West Communications
  5.960% due 07/25/95                          2,000,000               1,992,053
USL Capital Corp
  5.980% due 07/26/95                          3,000,000               2,987,542
Virginia Electric & Power 
  9.250% due 02/23/96                          1,800,000               1,836,437
Warner-Lambert Co
  6.000% due 07/10/95                          1,000,000                 998,500
Wisconsin Electric Fuel Trust
  5.970% due 07/21/95                          2,800,000               2,790,713
Xerox Credit Corp
  6.250% due 01/15/96                          1,000,000               1,000,148
Yamaha Motor Finance
  5.990% due 07/14/95                          4,000,000               3,991,348
                                                                     -----------
Total Commercial Paper                                                93,350,734
                                                                     ===========
</TABLE> 
                                     A-37
<PAGE>
 
PACIFIC SELECT FUND
MONEY MARKET PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)

- --------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 
                                              PRINCIPAL
                                               AMOUNT                   VALUE
                                              ---------                 -----
<S>                                           <C>                    <C>
TIME DEPOSITS -- 0.01%

State Street Bank and Trust
  4.900% due 07/03/95                         $   4,000              $     4,000
                                                                     -----------
Total Time Deposits                                                        4,000
                                                                     -----------
TOTAL MONEY MARKET PORTFOLIO                                         $93,354,734
                                                                     ===========
</TABLE> 

                                     A-38
<PAGE>
 
PACIFIC SELECT FUND
MANAGED BOND PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)

- --------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 
                                              PRINCIPAL                 MARKET
                                               AMOUNT                   VALUE
                                              ---------                 -----
<S>                                           <C>                    <C>
CORPORATE BONDS & NOTES -- 25.76%

CONSUMER DISCRETIONARY -- 4.14%

Associate Corp of North America
  6.750% due 07/15/97                         $1,650,000             $ 1,663,876
News America Holding Inc   
  12.000% due 12/15/01                         1,000,000               1,127,940
Time Warner Inc  
  0.000% due 08/15/02*++                       1,000,000                 983,750
                                                                     -----------
                                                                       3,775,566
                                                                     -----------
ENERGY -- 0.57%

Arkla Inc Senior Note          
  9.875% due 04/15/97                            500,000                 520,000
                                                                     -----------
                                                                         520,000
                                                                     -----------
FINANCIAL & BUSINESS SERVICES -- 12.35%

Bankers Life Holding Corp
  13.000% due 11/01/02                           750,000                 862,500
Capital One Funding Senior Bank
  8.050% due 01/18/96+                         1,000,000               1,009,385
CTC Mansfield Funding
  11.125% due 09/30/16                         1,000,000               1,010,000
GMAC
  4.950% due 02/03/97                          1,000,000                 980,720
  5.250% due 12/06/96                          1,000,000                 987,060
  5.350% due 09/11/95                            775,000                 773,365
  8.125% due 01/13/97                          2,000,000               2,051,430
Merrill Lynch & Co Min
  4.350% due 02/26/96+                           500,000                 503,540
Salomon Brothers Inc
  7.400% due 03/28/96+                           800,000                 804,688
Salomon Inc
  4.970% due 02/15/96+                         2,000,000               1,981,720
United Mexican States
  6.250% due 12/31/19                            500,000                 302,500
                                                                     -----------
                                                                      11,266,908
                                                                     -----------

TRANSPORTATION -- 4.40%

Delta Air Lines
  8.250% due 05/15/96                          1,000,000               1,012,940
  9.875% due 05/15/00                          2,000,000               2,197,960
UAL Equipment Trust
  9.210% due 01/21/17                            800,000                 805,608
                                                                     -----------
                                                                       4,016,508
                                                                     -----------

UTILITIES -- 4.30%

Hydro Quebec
  6.563% due 09/30/49+                         1,000,000                 852,188
Long Island Lighting        
  7.850% due 05/15/99                          3,000,000               3,073,080
                                                                     -----------
                                                                       3,925,268
                                                                     -----------
Total Corporate Bonds & Notes
  (Cost $23,140,301)                                                  23,504,250
                                                                     -----------

MORTGAGE-BACKED SECURITIES -- 18.77%

COLLATERALIZED MORTGAGE OBLIGATIONS -- 7.37%

Citibank 1986-D
  10.000% due 03/01/16+                          203,799                 212,906
Citibank 1988-2
  8.000% due 07/25/18+                            42,216                  49,646
Countrywide
  6.747% due 11/25/24+                           912,184                 933,136
  6.750% due 05/25/24+                         1,000,000                 896,000
GE Capital Mortgage
  6.500% due 04/25/24                          1,307,220               1,300,488
</TABLE> 
*  NON-INCOME PRODUCING SECURITIES.
+  VALUED UNDER PROCEDURES ESTABLISHED BY THE BOARD OF TRUSTEES.
++ REPRESENTS A ZERO COUPON BOND WHICH WILL CONVERT TO AN INTEREST BEARING 
   SECURITY AT A LATER DATE.

                                     A-39
<PAGE>
 
PACIFIC SELECT FUND
MANAGED BOND PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)

- --------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 
                                              PRINCIPAL                 MARKET
                                               AMOUNT                   VALUE
                                              ---------                 -----
<S>                                           <C>                    <C>
COLLATERALIZED MORTGAGE
  OBLIGATIONS -- (CONTINUED)

Paine Webber
  6.500% due 03/25/24                         $1,271,410             $ 1,264,646
Resolution Trust Corp 
  7.325% due 06/25/23                            704,434                 708,396
  7.500% due 08/25/23+                           326,200                 320,746
  8.000% due 04/25/25+                         1,000,000               1,040,469
                                                                     -----------
                                                                       6,726,433
                                                                     -----------
FEDERAL HOME LOAN MORTGAGE
 CORPORATION -- 0.99%

  6.000% due 04/01/24                            967,223                 906,462
                                                                     -----------
                                                                         906,462
                                                                     -----------
FEDERAL HOUSING AUTHORITY -- 3.96% 

  6.888% due 08/01/23+                         1,739,880               1,782,290
  7.430% due 08/01/21+                           357,183                 363,936
  7.430% due 02/01/23                            381,162                 387,577
  7.847% due 05/01/23                          1,045,767               1,077,631
                                                                     -----------
                                                                       3,611,434
                                                                     -----------

FEDERAL NATIONAL MORTGAGE
 ASSOCIATION -- 4.87%

  5.637% due 11/01/23                            916,639                 939,986
  5.752% due 10/01/23                          1,688,242               1,741,522
  5.797% due 04/01/24+                         1,731,055               1,760,808
                                                                     -----------
                                                                       4,442,316
                                                                     -----------

GOVERNMENT NATIONAL MORTGAGE
 ASSOCIATION -- 1.58%

  6.500% due 03/20/24+                           926,924                 938,510
  9.000% due 02/15/17                            170,153                 178,713
  9.500% due 04/15/18                              8,402                   8,938
  9.500% due 08/15/17                             35,163                  37,596
  9.500% due 09/15/18                            188,439                 200,452
  9.750% due 04/15/98                             24,752                  25,688
  10.000% due 05/15/19                            48,113                  52,368
                                                                     -----------
                                                                       1,442,265
                                                                     -----------
Total Mortgage-Backed Securities
  (Cost $16,666,158)                                                  17,128,910
                                                                     -----------

OTHER ASSET-BACKED SECURITIES -- 2.74%

Greenwich Capital Mortgage
  7.648% due 01/25/22+                           105,560                 104,636
Imperial Savings & Loan
  9.900% due 02/25/18+                            89,972                  94,471
Ryland Mortgage
  7.179% due 11/30/22+                         2,000,000               2,035,312
  14.000% due 11/25/31+                          131,987                 146,506
Sears Mortgage
  8.720% due 05/25/32+                           112,398                 116,157
                                                                     -----------
Total Other Asset-Backed Securities
  (Cost $2,457,812)                                                    2,497,082
                                                                     -----------

U.S. TREASURY NOTES -- 0.38%

  3.875% due 08/31/95**                           90,000                  89,733
  9.125% due 05/15/99                            230,000                 254,580
                                                                     -----------
Total U.S. Treasury Notes
  (Cost $335,927)                                                        344,313
                                                                     -----------
U.S. TREASURY STRIPPED -- 0.44%

  0.000% due 08/15/15*                         1,600,000                 402,384
                                                                     -----------
Total U.S. Treasury Stripped
  (Cost $315,864)                                                        402,384
                                                                     -----------
</TABLE> 
*  NON-INCOME PRODUCING SECURITIES.
+  VALUED UNDER PROCEDURES ESTABLISHED BY THE BOARD OF TRUSTEES.
** SECURITIES HAVE BEEN SEGREGATED WITH THE CUSTODIAN TO COVER MARGIN 
   REQUIREMENTS FOR OPEN FUTURE CONTRACTS AS OF JUNE 30, 1995.

                                     A-40
<PAGE>
 
PACIFIC SELECT FUND
MANAGED BOND PORTFOLIO
PORTFOLIO OF INVESTMENT (CONTINUED)
JUNE 30, 1995 (UNAUDITED)


<TABLE> 
<CAPTION> 
- --------------------------------------------------------------    ----------------------------------------------------------
                                       PRINCIPAL       MARKET                                         PRINCIPAL      
                                         AMOUNT         VALUE                                           AMOUNT        VALUE
                                         ------         -----                                           ------        ----- 
<S>                                 <C>            <C>            <C>                                 <C>         <C> 
FOREIGN GOVERNMENT - 6.71 %                                       KFW International Financial
                                                                    5.950% due 07/07/95               $1,300,000  $ 1,298,711
Bundes Republic                                                     5.970% due 07/13/95                  500,000      499,005
  6.250% due 01/04/24               $ 10,000,000   $ 6,126,582      Kimberley Clark Corp                           
                                                   ----------- 
                                                                    5.870% due 08/25/95                  900,000      891,929
Total Foreign Government                                          Minnesota Mining & Manufacturing               
  (Cost $ 6,234,419)                                 6,126,582      5.910% due 07/10/95                  400,000      399,409
                                                   ----------- 
                                                                  Motorola Inc                                   
Total Investments in Securities                                     6.010% due 07/11/95                  500,000      499,165
  at Market Value (Cost $49,150,481)                50,003,521    National Rural Utilities                       
                                                   ----------- 
                                                                    5.770% due 08/11/95                  700,000      695,400
                                                     Value          5.840% due 10/03/95                  300,000      295,282
                                                     -----
                                                                    5.850% due 09/11/95                  700,000      691,411
COMMERCIAL PAPER - 44.16 %                                          5.950% due 07/05/95                1,500,000    1,499,008
                                                                  Ontario Hydro                                  
Abbot Laboratories                                                  5.910% due 08/21/95                3,000,000    2,974,882
  5.940% due 07/10/95                    1,300,000   1,298,070    Pitney Bowes Inc                               
American Information Technology                                     5.890% due 08/15/95                1,600,000    1,588,220
  6.400% due 07/28/95                    1,500,000   1,492,799      6.000% due 07/10/95                1,000,000      998,500
AT&T Corp                                                         Proctor and Gamble                             
  5.860% due 07/20/95                      800,000     797,526      5.960% due 07/12/95                  300,000      299,454
  5.950% due 07/21/95                      900,000     897,025    Province of Alberta                            
  5.900% due 08/11/95                    1,000,000     993,281      5.900% due 07/10/95                3,500,000    3,494,838
  6.170% due 08/31/95                    1,100,000   1,088,500    Province of Ontario                            
Canadian Wheat Board                                                6.000% due 08/01/95                1,300,000    1,293,283
  5.790% due 10/03/95                      900,000     885,845    Raytheon Co                                    
  5.900% due 07/19/95                    1,000,000     997,050      5.940% due 07/11/95                1,000,000      998,350
Cheveron                                                            5.970% due 07/11/95                1,100,000    1,098,176
  5.920% due 07/13/95                    3,300,000   3,293,488    U.S. West Communications                       
du Pont (EI) de Nemours                                             5.960% due 08/17/95                  800,000      793,775
  5.900% due 08/04/95                    4,000,000   3,977,711    Warner Lambert Co                              
Electricite De France                                               5.860% due 07/19/95                  900,000      897,363
                                                                                                                   ----------
  5.840% due 09/01/95                    1,500,000   1,484,368                                                     
Export Development                                                Total Commercial Paper                           40,303,124
                                                                                                                   ----------
  5.950% due 07/14/95                      200,000     199,570      
FHLMC                                                             
  5.910% due 07/20/95                      500,000     498,440      
General Electric Capital
  6.100% due 08/03/95                    1,200,000   1,193,290
</TABLE>

                                     A-41
<PAGE>
 
PACIFIC SELECT FUND
MANAGED BOND PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)


<TABLE> 
<CAPTION> 
- -----------------------------------------------------------
                             Principal
                               Amount          Value
                               ------          -----
<S>                          <C>         <C>  
U.S. TREASURY BILLS - 1.03%              
                                         
  5.400% due 11/16/95**       $ 20,000   $     19,588
  5.540% due 10/26/95**         20,000         19,654
  5.550% due 10/26/95**         40,000         39,308
  5.570% due 10/26/95**         95,000         93,356
  5.600% due 10/26/95**         40,000         39,308
  5.600% due 10/26/95**        180,000        176,884
  5.600% due 10/26/95**         25,000         24,484
  5.600% due 10/26/95**         80,000         78,615
  5.600% due 10/26/95**         80,000         78,615
  5.600% due 10/26/95**         25,000         24,453
  5.600% due 10/26/95**         50,000         48,900
  5.600% due 10/26/95**         70,000         68,553
  5.600% due 10/26/95**         55,000         53,863
  5.600% due 10/26/95**         10,000          9,792
  5.600% due 10/26/95**        170,000        166,488
                                         ------------

Total U.S. Treasury Bills                     941,861
                                         ------------
                                      
                                      
TIME DEPOSITS - 0.01%                   
                                      
State Street  Bank  and Trust         
  4.900% due 07/03/95            7,000          7,000
                                         ------------
                                      
Total Time Deposits                             7,000
                                         ------------
                                      
Total Short-Term Investments          
  at Amortized Value                       41,251,985
                                         ------------
                                      
TOTAL MANAGED BOND PORTFOLIO          
  (COST $90,402,425)                     $ 91,255,506
                                         ============  
</TABLE> 


**SECURITIES HAVE BEEN SEGREGATEED WITH THE CUSTODIAN TO COVER
  MARGIN REQUIREMENTS FOR OPEN FUTURE CONTRACTS AS OF
  JUNE 30,1995.

                                     A-42
<PAGE>
 
PACIFIC SELECT FUND
GOVERNMENT SECURITIES PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)


<TABLE> 
<CAPTION> 
- -----------------------------------------------------------------------
                                                  PRINCIPAL    MARKET        
                                                   AMOUNT      VALUE       
                                                   ------      -----       
<S>                                              <C>         <C>          
                                                                          
CORPORATE BONDS & NOTES - 1.73%                                           
                                                                          
FINANCIAL & BUSINESS SERVICES - 1.73%                                     
                                                                          
Federal Farm Credit Bank                                                  
  8.650% due 10/01/99                            $  530,000  $  577,287   
International American Dev Bank                                           
  9.450% due 09/15/98                               100,000     109,244   
                                                             ----------   
Total Corporate Bonds & Notes                                             
  (Cost $626,324)                                               686,531   
                                                             ----------   
                                                                          
                                                                          
MORTGAGE-BACKED SECURITIES - 23.34%                                       
                                                                          
COLLATERALIZED MORTGAGE OBLIGATIONS - 12.93%                             
                                                                          
Citibank 1988-2                                                           
  8.000% due 07/25/18+                               26,335      26,565   
Countrywide                                                               
  6.609% due 02/25/24+                              830,351     828,145   
  6.747% due 11/25/24+                              912,184     933,136   
GE Capital Mortgage                                                       
  6.500% due 04/25/24                               871,480     866,992   
Residential Funding Mortgage                                              
  6.150% due 03/25/25+                              729,201     761,673   
Resolution Trust Corp                                                     
  7.500% due 08/25/23+                              163,100     160,373   
  8.000% due 04/25/25+                            1,500,000   1,560,704   
                                                             ----------   
                                                              5,137,588   
                                                             ----------   

FEDERAL HOUSING AUTHORITY - 1.69%                                         
                                                                          
  6.750% due 02/01/08                                 7,919       7,750   
  7.400% due 07/25/19+                              468,631     478,882   
  7.430% due 07/01/21                               181,987     185,136   
                                                             ----------   
                                                                671,768   
                                                             ----------   
<CAPTION> 
- -----------------------------------------------------------------------
                                                  PRINCIPAL    MARKET      
                                                   AMOUNT      VALUE       
                                                   ------      -----       
<S>                                              <C>         <C>          
                                                                          
FEDERAL HOME LOAN MORTGAGE CORPORATION - 4.55%                           
                                                                          
  6.000% due 03/01/24                            $  136,099  $  127,549   
  6.000% due 04/01/24                               722,666     677,268   
  6.000% due 04/01/24                               828,479     776,434   
  6.000% due 04/01/24+                              244,085     228,751   
                                                             ----------   
                                                              1,810,002   
                                                             ----------   
                                                                          
FEDERAL NATIONAL MORTGAGE ASSOCIATION - 1.64%                      
                                                                          
  5.752% due 10/01/23                               633,091     653,071   
                                                             ----------   
                                                                653,071   
                                                             ----------   
                                                                          
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION - 2.53%                   
                                                                          
  6.500% due 09/20/23                               227,164     230,749   
  6.500% due 05/20/23                               441,495     449,773   
  9.750% due 04/15/98                                26,054      27,040   
  9.000% due 01/15/17                               282,383     296,590   
                                                             ----------   
                                                              1,004,152   
                                                             ----------   
Total Mortgage-Backed Securities                                          
  (Cost $8,869,219)                                           9,276,581   
                                                             ----------   
                                                                          
                                                                          
OTHER ASSET-BACKED SECURITIES - 1.20%                                     
                                                                          
Greenwich Capital Mortgage                                                
  7.648% due 01/25/22+                              158,340     156,953   
Imperial Savings & Loan                                                   
  9.803% due 07/25/17+                               30,149      31,468   
  9.900% due 02/25/18+                               89,972      94,471   
Ryland Mortgage                                                           
  5.000% due 11/25/31+                              207,686     192,435   
                                                             ----------   
Total Other Asset-Backed Securities                                       
  (Cost $472,966)                                               475,327   
                                                             ----------   
</TABLE>                                                         
                                                                 
+ VALUED UNDER PROCEDURES ESTABLISHED BY THE BOARD OF TRUSTEES.  
                                                                 
                                     A-43                         
<PAGE>
 
PACIFIC SELECT FUND
GOVERNMENT SECURITIES PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)


<TABLE> 
<CAPTION> 
- -------------------------------------------------------------------------   
                                                PRINCIPAL       MARKET      
                                                  AMOUNT         VALUE      
                                                  ------         -----      
<S>                                             <C>           <C>            
STRIPPED MORTGAGE-BACKED SECURITIES-0.83%                   
                                                              
FHLMC (IO)                                                    
  6.500% due 09/15/18+                          $ 2,578,703   $   331,600 
                                                              -----------    
                                                              
Total Stripped Mortgage-Backed Securities                     
  (Cost $360,426)                                                 331,600    
                                                              -----------    
                                                              
U.S. TREASURY NOTES-6.59%                                     
                                                              
  3.875% due 08/31/95**                              30,000        29,910    
  6.875% due 03/31/00                             2,500,000     2,587,500    
                                                              -----------    
                                                              
Total U.S. Treasury Notes                                     
  (Cost $2,625,460)                                             2,617,410    
                                                              -----------    
                                                              
FOREIGN GOVERNMENT-6.17%                                      
                                                              
GERMANY-6.17%                                                 
                                                              
Bundes Republic                                               
  6.250% due 01/04/24                                40,000     2,450,633    
                                                              -----------    
                                                              
Total Foreign Government (Cost $2,493,767)                      2,450,633    
                                                              -----------    
Total Investments in Securities                               
  at Market Value (Cost $15,448,162)                           15,838,082    
                                                              -----------    
                                                              
<CAPTION> 
- -------------------------------------------------------------------------   
                                                PRINCIPAL       MARKET      
                                                  AMOUNT         VALUE      
                                                  ------         -----      
<S>                                             <C>           <C>            
COMMERCIAL PAPER - 57.39%                                  
                                                           
Campbell Soup Co                                           
  6.480% due 10/26/95                           $   700,000   $   685,258   
duPont (EI) deNemours                                      
  5.910% due 08/04/95                               600,000       596,651   
Equitable Resources Inc                                     
  5.960% due 07/21/95                             1,500,000     1,495,033   
FHLMC                                                      
  5.840% due 07/05/95                             1,200,000     1,199,221   
  5.860% due 07/17/95                             1,400,000     1,396,354   
  5.910% due 07/20/95                            10,400,000    10,367,561   
FNMA                                                       
  5.890% due 07/21/95                               500,000       498,364   
General Electric Capital                                   
  5.950% due 07/20/95                               200,000       199,372   
  6.070% due 07/12/95                               500,000       499,073   
Hershey Foods Corp                                         
  5.860% due 09/01/95                             1,500,000     1,484,439   
Minnesota Mining & Manufacturing                           
  5.910% due 07/10/95                               200,000       199,705   
Motorola Inc                                               
  6.010% due 07/11/95                               500,000       499,165   
Raytheon Co                                                
  5.940% due 07/11/95                             1,200,000     1,198,020   
U.S. West Capital Funding  
  6.060% due 07/06/95                               300,000       299,748       
U.S. West Communications                                   
  5.950% due 07/20/95                               200,000       199,372   
  5.950% due 07/20/95                               500,000       498,430   
Wisconsin Electric Power Co                               
  5.920% due 07/21/95                             1,500,000     1,495,067   
                                                              -----------   
                                                           
Total Commercial Paper                                         22,810,833   
                                                              -----------    
</TABLE>                                                           
                                                                   
+ VALUED UNDER PROCEDURES ESTABLISHED BY THE BOARD OF TRUSTEES.     

**SECURITIES HAVE BEEN SEGREGATED WITH THE CUSTODIAN TO COVER      
  MARGIN REQUIREMENT FOR OPEN FUTURE CONTRACTS AS OF JUNE 30, 1995. 
                                                                   
                                     A-44                           
<PAGE>
 
PACIFIC SELECT FUND 
GOEVRNMENT SECURITIES PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30,1995 (UNAUDITED)
- --------------------------------------------------------

<TABLE> 
<CAPTION> 
                                 Principal            
                                  Amount         Value 
                                  ------         -----
U.S TREASURY BILLS - 1.05%         

    <S>                       <C>             <C>  
    5.540% due 10/26/95**     $   15,000      $   14,740      
    5.580% due 10/26/95**         25,000          24,567      
    5.590% due 10/26/95**         15,000          14,740      
    5.630% due 10/26/95**        130,000         127,750   
    5.630% due 11/16/95**         15,000          14,690      
    5.700% due 07/27/95**         45,000          44,843      
    5.700% due 10/26/95**         10,000           9,828      
    5.750% due 07/27/95**         25,000          24,895      
    5.750% due 11/16/95**         35,000          34,276      
    5.830% due 11/16/95**         30,000          29,380      
    6.135% due 11/16/95**         80,000          78,348      
                                            ------------ 

Total U.S. Treasury Bills                        418,057        
                                            ------------ 
                                                

TIME DEPOSITS - 1.70%

State Street Bank and Trust
  4.900% due 07/03/95            677,000         677,000
                                            ------------ 

Total Time Deposits                              677,000
                                            ------------ 


Total Short-Term Investments
  at Amortize Value                           23,905,890
                                            ------------ 

TOTAL GOVERNMENT SECURITIES
 PORTFOLIO (COST $39,353.802)               $ 39,743,972
                                            ============
</TABLE> 

**Securities have been segregated with the custodian to 
  cover margin requirement for open future contracts as 
  of June 30, 1995.

                                      A-45
<PAGE>
 
PACIFIC SELECT FUND
HIGH YIELD BOND PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
- ---------------------------------------------------------      ---------------------------------------------------------
                               PRINCIPAL           MARKET                                     PRINCIPAL           MARKET 
                                AMOUNT              VALUE                                      AMOUNT              VALUE 
                                ------              -----                                      ------              -----  
<S>                          <C>              <C>              <C>                          <C>              <C>   
CORPORATE BONDS & NOTES-84.57%                                 Host Marriott Travel Plaza~
                                                                 9.500% due 05/15/05        $ 1,000,000      $   957,500  
CAPITAL GOODS -6.41%                                           MGM Grand Hotels  
                                                                 12.000% due 05/01/02         1,000,000        1,112,500 
Earle M. Jorgensen                                             Panamsat L.P.
  10.750% due 03/01/00       $ 1,000,000      $   960,000        9.750% due 08/01/00          1,000,000        1,020,000
International Semi-Tech*                                       Pathmark Stores
  0.000% due 08/15/03          2,000,000          990,000        9.625% due 05/01/03          1,000,000          975,000
Protea Investment Limited FRN                                  Revco Drug Stores Inc  
  7.500% due 04/30/98            428,571          415,714        9.125% due 01/15/00            500,000          522,500
Westinghouse Air Brake                                         Rogers Cablesystems Limited 
  9.375% due 06/15/05            500,000          508,750        9,625% due 08/01/02            500,000          503,750
                                              -----------
                                                2,874,464
                                              -----------
                                                               Rogers Communications~
                                                                 10.000% due 03/15/05         1,000,000        1,027,500
CONSUMER DISCRETIONARY-44.43%                                  Royal Caribbean Cruises
                                                                 11.375% due 05/15/02           500,000          547,500
Aztar Corp                                                     SCI Television 
  11.000% due 10/01/02         1,000,000          995,000        11.000% due 06/30/05           500,000          522,500
Boyd Gaming Corp                                               Showboat Inc
  10.750% due 09/01/03         1,000,000        1,030,000        13.000% due 08/01/09           500,000          515,000
Casino America                                                 Tultex Corp
  11.500% due 11/15/01         1,000,000        1,000,000        10.625% due 03/15/05         1,000,000        1,020,000
Comcast Cellular*                                              Viacom International
  0.000% due 03/05/00          1,500,000        1,055,625        10.250% due 09/15/01         1,000,000        1,105,000
Day International Group                                        Videotron Ltee
  11.125% due 06/01/05           500,000          502,500        10.250% due 10/15/02           500,000          520,000
                                                                                                             -----------
                                                                                                              19,938,125
                                                                                                             -----------
Embassy Suites
  8.750% due 03/15/00          1,000,000        1,005,000
Empress Riverboat Casino                                       CONSUMER STAPLES-11.03%
  10.750% due 03/15/00         1,000,000        1,000,000
Ethan Allen Inc                                                ARA Group Inc
  8.750% due 03/15/01          1,000,000        1,015,000        8.500% due 06/01/03            300,000          307,500
Granite Broadcasting~                                          ARA Services Inc
  10.375% due 05/15/05           500,000          500,000        10.625% due 08/01/00           200,000          222,000
Hammons Hotels (John Q.)                                       Chiquita Brands
  8.875% due 02/15/04          1,000,000          955,000        9.125% due 03/01/04            500,000          485,000
Hook-Superx Inc                                                Dominick's FIner Foods~
  10.125% due 06/01/02           500,000          531,250        10.875% due 05/01/05         1,000,000        1,015,000
                                                               Penn Traffic Co
* NON-INCOME PRODUCING SECURITIES.                               10,650% due 11/01/04           500,000          520,000
~ PURCHASED IN A PRIVATE PLACEMENT TRANSACTION; RESALE TO
  THE PUBLIC MAY REQUIRE REGISTRATION.                    
</TABLE> 



                                     A-46

<PAGE>
 
PACIFIC SELECT FUND
HIGH YIELD BOND PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
- --------------------------------------------------------    ------------------------------------------------------
                                   PRINCIPAL      MARKET                                  PRINCIPAL       MARKET
                                     AMOUNT        VALUE                                   AMOUNT          VALUE
                                     ------        -----                                   ------          -----
<S>                               <C>         <C>           <C>                           <C>          <C> 
CONSUMER STAPLES - (CONTINUED)                              MATERIALS & PROCESSING - 4.54%
                                                         
Ralph's Grocery Corp                                        Bell & Howell Co
  11.000% due 06/15/05            $1,000,000  $  968,750      9.250% due 07/15/00          $  500,000  $   500,000
Sequa Corp                                                  Owens-Illinois
  8.1750% due 12/15/01               300,000     282,000      10.250% due 04/01/99            500,000      510,000
Southland Corp                                              USG Corp
  5.000% due 12/15/03              1,500,000   1,147,500      9.250% due 09/15/01           1,000,000    1,025,000
                                              ----------                                               -----------
                                               4,947,750                                               $ 2,035,000
                                              ----------                                               -----------
                                                         
ENERGY - 4.43%                                              TRANSPORTATION - 2.26%
                                                         
Columbia Gas System Mtn                                     Santa Fe Pacific
  9.860% due 06/15/05              1,000,000   1,470,000      8.375% due 07/01/05             500,000      498,124
Louis Dreyfus Natural Gas                                   Southern Pacific Rail Corp
  9.250% due 06/15/04                500,000     520,000      9.375% due 08/15/05             500,000      513,750
                                              ----------                                               -----------
                                               1,990,000                                                 1,011,874
                                              ----------                                               -----------
                                                         
FINANCIAL & BUSINESS SERVICES - 1.08%                       UTILITIES - 4.59%
                                                         
Salomon Inc. Mtn                                            Amerigas Partners L.P.
  7.240% due 05/27/03                250,000     243,125      10.125% due 04/15/07            500,000      520,000
  6.100% due 06/15/00                250,000     239,688    El Paso Electric Co
                                              ----------                                               
                                                 482,813      9.000% due 11/01/04             500,000      506,250
                                              ----------                                               
                                                            Ferrellgas Financial Corp 'A'
HEALTH CARE - 5.80%                                           10.000% due 08/01/01          1,000,000    1,035,000
                                                                                                       -----------
                                                                                                         2,061,250
                                                                                                       -----------
Genesis Health Care                                      
  9.750% due 06/15/05                500,000     503,750    Total Corporate Bonds & Notes
National Medical Enterprises                                  (Cost $37,106,642)                        37,945,651
                                                                                                       -----------
  10.125% due 03/01/05               500,000     528,125 
  9.625% due 09/01/02                500,000     527,500 
Phoenix Re Corp                                          
  9.750% due 08/15/03              1,000,000   1,045,000    CONVERTIBLE BONDS-7.39%
                                              ----------                                                           
                                               2,604,375                                                           
                                              ----------                                                           
                                                            CONSUMER STAPLES-0.96%
                                                            
                                                            Chiquita Brands International Inc- 
                                                              7.000% due 03/28/01             500,000      432,500
                                                                                                       -----------
                                                                                                           432,500
                                                                                                       -----------
</TABLE> 

~ Purchased in a private placement transaction; resale to
  the public may require registration.

                                     A-47
<PAGE>
 
PACIFIC SELECT FUND
HIGH YIELD BOND PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED) 
JUNE 30, 1995 (UNAUDITED) 

<TABLE> 
<CAPTION>  
- ---------------------------------------------------------------     ----------------------------------------------------------------
                                        PRINCIPAL       MARKET                                           PRINCIPAL           
                                         AMOUNT         VALUE                                              AMOUNT           VALUE
                                         ------         -----                                              ------           -----
<S>                              <C>              <C>               <C>                             <C>              <C> 
FINANCIAL & BUSINESS SERVICES - 3.31%                               COMMERCIAL PAPER - 4.45%
 
 
Henderson Capital                                                   Ford Motor Credit
  4.500% due 10/27/96             $  1,000,000     $  1,000,000       6.020% due 07/06/95            $    500,000     $    499,581
PIV Investment Finance                                              Hyundai Motor Finance Co 
  4.500% due 12/01/00                  600,000          484,500       6.050% due 07/07/95               1,000,000          998,992
                                                   ------------
                                                      1,484,500     Oklahoma Gas & Electric
                                                   ------------
ENERGY - 1.13%                                                        6.000% due 07/07/95                 500,000          499,500
                                                                                                                      ------------

AES Corp                                                            Total Commercial Paper                               1,998,073
                                                                                                                      ------------
  9.750% due 06/15/00                  500,000          507,500
                                                   ------------
                                                        507,500
                                                   ------------
HEALTH CARE - 0.98%                                                 TIME DEPOSITS - 1.43%
 
 
Amsco International Inc                                             State Street Bank and Trust
  4.500% due 10/15/02                  500,000          439,376       4.900% due 07/03/95                 643,000          643,000
                                                   ------------                                                       ------------
                                                        439,376                                                       
                                                   ------------     Total Time Deposits                                    643,000
                                                                                                                      ------------ 
 
MATERIALS & PROCESSING - 1.01%
 
FMC Corp Euro                                                       Total Short-Term Investments
  6.570% due 01/16/05                  500,000          452,500       at Amortized Value                                 2,641,073
                                                   ------------                                                       ------------ 
                                                        452,500
                                                   ------------ 

Total Convertible Bonds                                             TOTAL HIGH YIELD BOND PORTFOLIO
  (Cost $3,132,044)                                   3,316,376       (COST $43,852,925)                              $ 44,874,350
                                                   ------------                                                       ============

FOREIGN BONDS - 2.16%

NETHERLANDS - 2.16%

GPA Holland Mtn~
  9.940% due 07/26/96                1,000,000          971,250
                                                   ------------ 

Total Foreign Bonds(Cost $973,166)                      971,250
                                                   ------------ 

Total Investment in Securities
  at Market Value(Cost $41,211,852)                  42,233,277
                                                   ------------  
</TABLE> 

  ~ PURCHASED IN A PRIVATE PLACEMENT TRANSACTION; RESALE TO
    THE PUBLIC MAY REQUIRE REGISTRATION.

                                      A-48
<PAGE>
 
PACIFIC SELECT FUND
GROWTH PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
- -------------------------------------------------------------------------------------------------------------------- 
                                                     Market                                                   Market
                                           Shares     Value                                      Shares       Value
                                           ------     -----                                      ------       -----
<S>                                      <C>       <C>           <C>                            <C>      <C>
COMMON STOCKS-91.64%                                             NY Magic                        28,000  $   444,500
                                                                 Oil Dri America 'A'             33,000      490,875
CAPITAL GOODS-3.86%                                              Paragon Trafe Brands *          35,000      503,125
                                                                 Picturetel Corp *               15,000      721,875
Allegheny Ludlum corp                      40,000  $  790,000    RPM Inc                         34,000      675,750
Bearings Inc                               20,000     612,500    Scotts Co *                     49,000    1,071,875
Granite Construction                       16,000     356,000    Scripps EW Communications 'A'   23,400      754,650
Jacobs Engineering Group *                 30,000     660,000    Shopko Stores Inc.              67,000      720,250
Payless cashways *                         53,000     337,875    Sizzler International Inc       41,800      266,475
Schuler Homes Inc *                        61,900     758,275    Spelling Entertainment Group    67,000      653,250
Tecumesh Products Co 'A'                   12,000     528,000    Standard Products               47,600    1,035,300
Valspar Corp                                7,000     265,125    Strounds Inc *                  77,000      462,000
                                                  -----------
                                                    4,307,775    TCA Cable TV                    36,000      972,000
                                                  -----------
                                                                 Turner Broadcast Systems 'B'    70,000    1,435,000
CONSUMER DISCRETIONARY-34.09%                                    Tyco Toys Inc                  115,700      795,438
                                                                 U.S.Industries Inc *            75,000    1,021,875
ACS Enterprises Inc                        55,000   1,003,750    Williams-Sonoma *               50,000    1,100,000
Adelphia Communications *                  53,000     463,750    WMS Industries *                50,000      981,250
Aspect Telecommunications *                17,900     801,025    Young Broadcasting Corp 'A' *   73,000    2,025,750
                                                                                                          ----------
Banta Corp                                 35,000   1,163,750                                             37,987,764
                                                                                                          ----------
Buffets Inc *                               4,000      55,000                                 
Bush Industries 'A' n                      50,300     565,875    CONSUMER STAPLES-2.64%         
Cablevision Systems 'A' *                  13,000     828,750                                 
Cole National Corp *                       48,300     501,112    Giant Foods Inc                 19,000      539,125
Consolidated Stores *                      67,000   1,398,625    Read-Rite Corp *                62,500    1,671,875
DMX Inc *                                 142,000     359,445    Topps Company(The)             117,000      731,250
                                                                                                          ----------
Duracraft Corp *                            6,800     181,900                                              2,942,250
                                                                                                          ----------
Duty Free International Inc                90,000     787,500                                 
FoodMaker Inc *                           125,000     687,500    ENERGY - 7.37%                  
Gaylord Entertainment 'A'                  87,150   2,200,538                                 
International Family Entertainment 'B' *   57,000     897,750    California Energy *             35,000      573,125
Jacor Communications *                     55,000     880,000    Coflexip *                      52,752    1,440,082
Jones Apparel Group Inc *                  37,000   1,105,375    Diamond Shamrock Inc            32,000      824,000
Jones Intercable 'A' *                     43,600     654,000    Energy Biosystems Corp *        77,000      365,750
Libbey Inc                                 52,000   1,079,000    Enron Global Power & Pipeline   37,900      900,125
Lojack Corp *                             155,700   1,722,431    Global Marine Inc *            155,000      891,250
Media General 'A'                          26,000     793,000    HS Resources *                  17,200      240,800
Meyer Fred Inc *                           41,000   1,112,125    Parker/Parsley Petroleum        65,000    1,275,625
New World Communications Group *           51,800   1,081,325    San Juan Basin Realty Trust    135,000      810,000
Nine West Group *                          42,000   1,533,000    Vastar Resources Inc            28,800      889,200
                                                                                                          ----------
                                                                                                           8,209,957
                                                                                                          ----------
</TABLE>

* Non-income producing securities.

                                     A-49
<PAGE>
 
PACIFIC SELECT FUND
GROWTH PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
- ---------------------------------------------------------     ----------------------------------------------------
                                                   MARKET                                                   MARKET
                                       SHARES       VALUE                                    SHARES         VALUE
                                       ------       -----                                    ------         ----- 
<S>                                   <C>      <C>            <C>                            <C>      <C> 
FINANCIAL  & BUSINESS SERVICES - 16.26%                       Southdown Inc                  53,000   $  1,013,625
                                                              Taubman Centers                80,000        760,000
Air & Water Technical Corp *           30,300  $   170,438    Walbro Corp                    34,000        612,000
                                                                                                      ------------ 
American Re Corp *                     20,000      745,000                                               6,172,199
                                                                                                      ------------ 
Bancorp Hawaii                         28,900      867,000                                                        
Charter One Financial                  50,000    1,225,000    TECHNOLOGY - 12.76%                                 
City National Corp                    125,237    1,424,571                                                        
Enhance Finical Service Corp           31,000      600,625    AST Research *                 50,000        757,000
First American Financial               25,500      589,688    Caraustar Industries Inc.      59,000      1,062,000
First Financial Corp                   38,900      680,750    C-Cor Electronics *            35,900        987,250
First Midwest Bancorp                  34,900      861,594    Cirrus Logic Inc *             12,000        752,250
First Republic Bancorp Inc             36,070      459,892    Corel Corp *                   39,900        688,275
Harleysville Group Inc                 25,000      625,000    Electronic Arts Inc *          61,000      1,654,625
Hiberia Corp                           84,600      750,825    Landmark Graphics Corp *       29,500        752,250
Jefferies Group                         8,900      320,401    Micro Linnear Corp *           40,000         65,000
Keystone Financial                     24,000      676,500    Microchip Technical Inc *      30,750      1,118,531
Mercantile Bancshares Corp             51,000    1,147,500    Multimedia Inc *               25,000        968,750
NAC Re Corp                            41,400    1,288,575    Ortel Corp *                    8,300        124,500
Paul Revere Corp                       55,000      935,000    Speedway Motorsports Inc *     45,000        973,125
Price Reit Inc 'B'                     28,400      848,450    Stratus Computer *             28,000        868,000
Reinsurance Group of America           25,000      715,625    Symantec Corp *                55,000      1,584,688
St Paul Bancorp Inc                    32,900      736,137    Vanguard Cellular System *     52,500      1,260,000
                                                                                                      ------------ 
Standard Financial Bank                32,600    1,096,175                                              14,219,244
                                                                                                      ------------ 
Vallicorp Holdings Inc                 40,000      640,000    TRANSPORTATION - 4.71%                              
Walker Interactive Systems *           50,000      287,500                                                        
Waste Mgmt International PLC ADR *     45,000      427,500    Echlin Inc                     35,000      1,216,250
                                               -----------     
                                                18,119,746    Lear Seating Corp *            66,000      1,509,750
                                               -----------     
                                                              Overseas Shipholding Group     33,200        688,900
                                                              Team Rental Group Inc *        60,000        435,000
HEALTH CARE - 1.39%                                           TNT Freightways Corp           30,000        596,250
                                                              Werner Enterprises             40,000        800,000
                                                                                                      ------------ 
ADT Limited                            70,000      822,500                                               5,246,150
                                                                                                      ------------ 
Owens & Minor Inc                      58,100      726,250                                                        
                                               -----------     
                                                 1,548,750                                                        
                                               -----------     
                                                              UTILITIES - 3.02%                                   
                                                                                                                  
MATERIALS & PROCESSING - 5.54%                                                                                    
                                                              Bell Atlantic Corp                111          6,215
Hannaford Brothers Co                  12,900      367,650    Cellular Communication *        3,000        136,500
Lindsay Manufacturing Co *             25,500      886,125    Octel Communications *         66,000      1,930,500
Medusa Corp                            37,000      920,374    Rogers Cantel Mobile           30,000        712,500
Pentair Inc                            27,800    1,209,301    Telephone/Data Systems         16,000        582,000
                                                                                                      ------------ 
Safety Kleen Corp                      25,000      403,124                                               3,367,715
                                                                                                      ------------ 
                                                          
                                                              Total Common Stocks (Cost $95,802,381)   102,121,550
                                                                                                      ------------ 
</TABLE>

     * NON-INCOME PRODUCING SECURITIES                          

                                     A-50
<PAGE>
 
PACIFIC SELECT FUND
GROWTH PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                            PRINCIPAL                                               
                                                              AMOUNT         VALUE                                  
                                                              ------         -----                                  
<S>                                                        <C>           <C>                                        
CORPORATE BONDS & NOTES - 0.22%                                                                                     

Trenwick Group                                                                                                      
  6.000% due 12/15/99                                      $    240,000  $      241,800                             
                                                                         --------------                             
                                                                                241,800                             
                                                                         --------------                             

Total Corporate Bonds & Notes                                                                                       
  (Cost $240,000)                                                               241,800                             
                                                                         --------------                             

Total Investments in Securities                                                                                     
  at Market Value (Cost $96,042,381)                                        102,363,350                             
                                                                         --------------                             

COMMERCIAL PAPER - 4.74%                                                                                            

Federal Home Loan Bank                                                                                              
  5.800% due 07/12/95                                         1,300,000       1,297,696                             
  5.860% due 07/10/95                                         1,000,000         998,535                             
                                                                                                                    
FNMA                                                                                                                
  5.870% due 07/27/95                                         3,000,000       2,987,282                             
                                                                         --------------                             

Total Commercial Paper                                                        5,283,513                             
                                                                         --------------                             
TIME DEPOSITS - 3.40%                                                                                               

State Street Bank and Trust                                                                                         
  4.900% due 07/03/95                                         3,795,000       3,795,000                             
                                                                         --------------                             

Total Time Deposits                                                           3,795,000                             
                                                                         --------------                             

Total Short-Term Investments                                                                                        
  at Amortized Value                                                          9,078,513                             
                                                                         --------------                             

TOTAL GROWTH PORTFOLIO                                                                                              
  (COST $105,120,894)                                                    $  111,441,863                             
                                                                         ==============                              
</TABLE>

                                      A-51
<PAGE>
 
PACIFIC SELECT FUND
EQUITY INCOME PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                               MARKET                               
                                                                 SHARES        VALUE                                
                                                                 ------        -----                                
<S>                                                             <C>        <C>                                      
COMMON STOCKS - 97.70%                                                                                              

CAPITAL GOODS - 10.57%                                                                                              

Allied Signal Inc                                                  56,400  $   2,509,800                           
Caterpillar Inc                                                     3,000        192,750                           
Coltec Industries *                                                72,100      1,234,725                            
Cooper Industries Inc                                              40,600      1,603,700                            
Grainger (W.W.) Inc                                                17,800      1,045,750                            
Northrop Corp                                                       8,500        443,063                            
Sunstrand Corp                                                     53,600      3,202,600                            
Tele Communications *                                              88,000      2,062,500                            
Tyco Laboratories                                                  21,000      1,134,000                             
                                                                           -------------                           
                                                                              13,437,888                           
                                                                           -------------
CONSUMER DISCRETIONARY - 25.00%                                                                                     

American Home Products                                              4,000        309,500                            
Avon Products Inc                                                  22,600      1,514,200                            
Bausch & Lomb Inc                                                  54,600      2,265,900                            
CBS Inc                                                            34,300      2,298,100                            
Circus Circus Enterprise Inc *                                     46,200      1,628,550                            
Cox Communications                                                 36,900        714,938                            
General Electric                                                   47,500      2,677,813                            
General Mills Inc                                                  21,700      1,114,838                            
Interco Inc *                                                      45,700        268,488                            
International Game Technology                                     112,900      1,735,838                            
MCI Communications Corp                                            94,800      2,085,600                            
Melville Corp                                                      53,550      1,834,088                            
Motorola                                                           15,600      1,047,150                            
Nordstrom Inc                                                      21,300        881,288                            
Penny (J.C.) Inc                                                   36,800      1,766,400                            
Procter & Gamble                                                   26,600      1,911,875                            
Service Corp International                                         67,400      2,131,525                            
TJX Cos Inc                                                        94,200      1,248,150                            
Wal-Mart Stores Inc                                                77,600      2,075,800                            
Warner Lambert Co                                                  11,100        958,763                            
Wellman Inc                                                        47,800      1,308,525                             
                                                                           -------------                           
                                                                              31,777,329                           
                                                                           -------------                           
CONSUMER STAPLES - 6.68%                                                                                            

Anheuser Busch                                                     28,600  $   1,626,625                           
Archer-Daniel Midland                                               8,268        153,992                            
Coca-Cola                                                          13,800        879,750                            
Kellog Co                                                          20,600      1,470,325                            
PepsiCo Inc                                                        38,600      1,761,125                            
Philip Morris Co Inc                                               35,000      2,603,125                             
                                                                           -------------                           
                                                                               8,494,942                           
                                                                           -------------                           
ENERGY - 10.17%                                                                                                     

Anadarko Petroleum                                                 17,400        750,375                            
Ashland Oil Inc                                                    46,300      1,626,288                            
Central & South West                                                6,000        157,500                            
Dresser Industries Inc                                             12,500        278,125                            
duPont (EI) deNemours                                               9,800        673,750                            
Exxon Corp                                                         17,300      1,221,813                            
Mobil Corp                                                         22,400      2,150,400                            
Royal Dutch Petroleum Guild                                        19,200      2,340,000                            
Sun Company Inc                                                    17,800        487,275                            
Texaco Inc                                                         18,200      1,194,375                            
Ultramar Corp                                                      16,000        404,000                            
Wheelabrator Technologies                                         106,900      1,643,587                             
                                                                           -------------
                                                                              12,927,488                           
                                                                           -------------                           
FINANCIAL & BUSINESS SERVICES - 14.20%                                                                              

Ahmanson (H.F.) & Co                                               37,700        829,400                            
Ambac Inc                                                          28,100      1,127,513                            
BankAmerica Corp                                                   38,800      2,041,850                            
Cinergy Corp                                                       11,100        291,375                            
Dean Witter Discover & Co                                          12,200        573,400                            
Domininion Resources Inc                                           21,000        766,500                            
First Union Corp                                                   26,900      1,217,225                            
Firstar Corp                                                       34,900      1,173,513                            
Fleet Financial Group Inc                                          37,700      1,399,613                            
ITT Corp                                                           27,500      3,231,250                            
Keycorp                                                             2,000         62,750                            
Mellon Bank Corp                                                    7,350        305,944                            
NationsBank Corp                                                   35,800      1,919,775                            
Pacific Telesis                                                    41,800      1,118,150                            
Paine Webber Group Inc                                             22,150        418,081                            
Providian Corp                                                     43,200      1,566,000                             
                                                                           -------------                           
                                                                              18,042,339                           
                                                                           -------------                            
</TABLE>
*NON-INCOME PRODUCING SECURITIES.

                                      A-52
<PAGE>
 
PACIFIC SELECT FUND
EQUITY INCOME PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                               MARKET                               
                                                                 SHARES         VALUE                               
                                                                 ------         -----                               
<S>                                                             <C>        <C>                                      
HEALTH CARE - 4.59%                                                                                                 

Columbia/HCA Health Care                                           36,580  $   1,582,084                           
Health Care & Retirement *                                         46,500      1,360,124                           
Humana Inc                                                         96,800      1,706,100                           
Lilly (Eli) & Co                                                   15,100      1,185,350                           
                                                                           -------------
                                                                               5,833,658                           
                                                                           -------------
MATERIALS & PROCESSING - 6.53%                                                                                      

Aluminum Company of America                                        30,600      1,533,824                            
Crown Cork & Seal *                                                11,100        556,387                            
First Colony Corp                                                  86,000      2,064,000                            
Freeport McMoran                                                   17,000        299,624                            
Freeport McMoran 'A'                                               44,169        910,986                            
Monsanto Co                                                         5,000        450,624                            
Phelps Dodge Corp                                                  21,700      1,280,300                            
Union Carbide Corp                                                 36,200      1,208,174                             
                                                                           -------------                           
                                                                               8,303,919                           
                                                                           -------------                           
TECHNOLOGY - 8.22%                                                                                                  

Adobe Systems Inc                                                  29,400      1,705,200                            
Bay Networks Inc                                                   62,800      2,598,350                            
Compaq Computer Corp *                                              4,500        204,188                            
Harris Corp                                                        34,300      1,770,738                            
IBM Corp                                                           90,400        902,400                            
Novell Inc *                                                       54,600      1,088,588                            
Quantum Corp *                                                     23,000        526,124                            
Symbol Technologies *                                              43,000      1,650,124                             
                                                                           -------------                           
                                                                              10,445,712                           
                                                                           -------------                           
TRANSPORTATION - 6.77%                                                                                              

Canadian Pacific Limited                                           75,000      1,306,600                            
Cooper Tire & Rubber Corp                                          40,400        984,750                            
General Motors Corp                                                60,400      2,831,250                            
Goodyear Tire & Rubber                                              3,500        144,374                            
Union Pacific Corp                                                 31,000      1,716,625                            
U.S. West Inc                                                      38,800      1,615,050                             
                                                                           -------------                           
                                                                               8,598,649                           
                                                                           -------------                           
UTILITIES - 4.97%                                                                                                   

Allegheny Power Systems                                            31,500        740,250                            
AT&T Corp                                                          35,900      1,907,188                            
Bell Atlantic Corp                                                  5,000        280,000                            
Bell South                                                         19,600      1,244,600                            
FPL Group Inc                                                      10,000        386,250                            
New England Electric Systems                                        6,000        207,000                            
SBC Communications                                                  7,000        333,375                            
Southern Co                                                        15,000        335,625                            
Western Resources                                                  28,500        879,938                             
                                                                           -------------                           
                                                                               6,314,226                           
                                                                           -------------                           
Total Common Stocks (Cost $114,312,706)                                      124,176,150                           
                                                                           -------------                            
</TABLE>
 

 
<TABLE>
<CAPTION>
                                                                 PRINCIPAL                                          
                                                                   AMOUNT         VALUE                             
                                                                   ------         -----                             
<S>                                                             <C>           <C>                                   
U.S. TREASURY BILLS - 1.02%                                                                                         

 5.590% due 08/03/95                                            $  1,302,000      1,296,115                        
                                                                              -------------                        

Total U.S. Treasury Bills                                                         1,296,115                        
                                                                              -------------                        
TIME DEPOSITS - 1.28%                                                                                               

State Street Bank and Trust                                                                                         
  4.900% due 07/03/95                                              1,620,053      1,620,053                        
                                                                              -------------                        

Total Time Deposits                                                               1,620,053                        
                                                                              -------------                        
                                                                                                                    
Total Short-Term Investments                                                                                        
 at Amortized Value                                                               2,916,168                        
                                                                              -------------                        
                                                                                                                    

TOTAL EQUITY INCOME PORTFOLIO                                                                                       
  (COST $117,228,088)                                                         $ 127,092,318                        
                                                                              =============                         
</TABLE>
 
*NON-INCOME PRODUCING SECURITIES.

                                      A-53
<PAGE>
 
PACIFIC SELECT FUND
MULTI-STRATEGY PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                         MARKET                                      
                                                           SHARES         VALUE                                      
                                                           ------         -----                                      
<S>                                                       <C>        <C>                                             
COMMON STOCKS - 57.97%                                                                                               
                                                                                                                     
Capital Goods - 5.48%                                                                                                
Allegheny Power Systems                                      13,900  $      326,650                                  
Allied Signal Inc                                            26,400       1,174,800                                  
Coltec Industries *                                          38,000         655,500                                  
Emerson Electric Co                                             600          42,900                                  
Grainger (W.W.) Inc                                           8,100         475,875                                  
Sunstrand Corp                                               23,800       1,422,050                                  
Tele Communications Inc *                                    39,900         935,156                                  
Tyco Laboratories                                             9,700         523,800                                  
                                                                     --------------                                  
                                                                          5,556,731                                  
                                                                     --------------                                  
CONSUMER DISCRETIONARY - 15.22%                                                                                     
                                                                                                                     
American Home Products                                          800          61,900                                  
Avon Products Inc                                            10,400         696,800                                  
Bausch & Lomb Inc                                            24,400       1,012,600                                  
CBS Inc                                                      16,500       1,105,500                                  
Circus Circus Enterprise Inc *                               18,700         659,175                                  
Cooper Industries Inc                                        17,900         707,050                                  
Cox Communications                                           17,000         329,375                                  
Darden Restaurants *                                          1,400          15,225                                  
General Electric                                             19,100       1,076,762                                  
General Mills Inc                                             8,000         411,000                                  
Home Depot Inc                                                2,800         113,750                                  
Interco Inc *                                                22,800         133,950                                  
International Game Technology                                51,200         787,200                                  
Liz Claiborne Inc                                             2,400          51,000                                  
MCI Communications Corp                                      49,100       1,080,200                                  
Melville Corp                                                24,100         825,425                                  
Motorola Inc                                                  8,100         543,712                                  
Nordstrom Inc                                                10,000         413,750                                  
Penny (J.C.) Inc                                             15,000         720,000                                  
Procter & Gamble                                             10,100         725,938                                  
Service Corp International                                   31,700       1,002,512                                  
TJX Cos Inc                                                  37,000         490,250                                  
Wal-Mart Stores Inc                                          41,000       1,096,750                                  
Walt Disney Productions                                       3,100         172,438                                  
Warner Lambert Co.                                            6,300         544,162                                  
Wellman Inc                                                  23,800         651,525                                  
                                                                     --------------                                  
                                                                         15,427,949                                  
                                                                     --------------                                  
CONSUMER STAPLES - 4.08%                                                                                             
                                                                                                                     
Anheuser Busch                                                9,100         517,562                                  
Archer-Daniel Midland                                         4,725          88,003                                  
Campbell Soup Co                                              2,200         107,800                                  
Coca-Cola                                                     9,200         586,500                                  
CPC International Inc                                           900          55,575                                  
Kellog Co                                                     9,300         663,788                                  
PepsiCo Inc                                                  19,400         885,125                                  
Philip Morris Co Inc                                         14,600       1,085,875                                  
Sara Lee Corp                                                 5,100         145,350                                  
                                                                     --------------                                  
                                                                          4,135,578                                  
                                                                     --------------                                  
ENERGY - 5.43%                                                                                                       
                                                                                                                     
Anadarko Petroleum                                            8,200         353,625                                  
Ashland Oil Inc                                              22,100         776,262                                  
Chevron Corp                                                  2,200         102,575                                  
duPont (EI) deNemours                                         5,700         391,875                                  
Exxon Corp                                                    9,900         699,188                                  
Mobil Corp                                                   12,000       1,152,000                                  
Royal Dutch Petroleum Guild                                   9,500       1,157,812                                  
Sun Company Inc                                               8,200         224,475                                  
Texaco Inc                                                    9,800         643,125                                  
                                                                     --------------                                  
                                                                          5,500,937                                  
                                                                     --------------                                  
FINANCIAL & BUSINESS SERVICES - 9.54%                                                                                
                                                                                                                     
Ahmanson (H.F.) & Co                                         19,700         433,400                                  
Ambac Inc                                                    10,300         413,288                                  
American International Group                                  1,100         125,400                                  
BankAmerica Corp                                             19,700       1,036,712                                  
Dean Witter Discover & Co                                     5,600         263,200                                  
Domininion Resources Inc                                      9,700         354,050                                  
FNMA                                                          1,800         169,875                                  
First Colony Corp                                            39,400         945,600                                  
First Union Corp                                             14,100         638,025                                  
Firstar Corp                                                 17,300         581,712                                   
</TABLE>
 
*NON-INCOME PRODUCING SECURITIES.

                                      A-54
<PAGE>
 
PACIFIC SELECT FUND
MULTI-STRATEGY PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                                  MARKET                             
                                                                     SHARES        VALUE                             
                                                                     ------        -----                             
<S>                                                                 <C>        <C>                                   
FINANCIAL & BUSINESS SERVICES - (CONTINUED)                                                                          
                                                                                                                     
Fleet Financial Group Inc                                              18,000  $      668,250                        
ITT Corp                                                               13,100       1,539,250                        
NationsBank Corp                                                       16,900         906,262                        
Pacific Telesis                                                        21,300         569,775                        
Providian Corp                                                         21,400         775,750                        
St Paul Cos Inc                                                         1,400          68,950                        
USLIFE Corp                                                             4,400         177,100                        
                                                                               --------------                        
                                                                                    9,666,599                        
                                                                               --------------                        
HEALTH CARE - 2.95%                                                                                                  
                                                                                                                     
Abbott Laboratories                                                     3,700         149,850                        
Baxter International Inc                                                1,500          54,562                        
Columbia/HCA Health Care                                               15,400         666,050                        
Health Care & Retirement *                                             24,100         704,925                        
Humana Inc                                                             39,100         689,138                        
Lilly (Eli) & Co                                                        6,900         541,650                        
Merck & Co Inc                                                          3,800         186,200                        
                                                                               --------------                        
                                                                                    2,992,375                        
                                                                               --------------                        
MATERIALS & PROCESSING - 3.05%                                                                                       
                                                                                                                     
Aluminum Company of America                                            14,500         726,812                        
Clorox Co                                                               1,400          91,350                        
Crown Cork & Seal *                                                     7,300         365,912                        
Freeport McMoran                                                        7,900         139,238                        
Freeport McMoran Copper 'A'                                            22,869         471,673                        
International Paper                                                       800          68,600                        
Nucor Corp                                                                700          37,450                        
Phelps Dodge Corp                                                       9,500         560,500                        
Union Carbide Corp                                                     17,500         584,062                        
Worthington Industries Inc                                              1,950          39,853                        
                                                                               --------------                        
                                                                                    3,085,450                        
                                                                               --------------                        
TECHNOLOGY - 5.54%                                                                                                   
                                                                                                                     
Adobe Systems Inc.                                                     14,500         841,000                        
Bay Networks Inc *                                                     27,800       1,150,225                        
Compaq Computer Corp *                                                  2,700         122,512                        
Harris Corp                                                            14,200         733,075                        
IBM Corp                                                                4,300         412,800                        
Novell Inc *                                                           27,300         544,294                        
Quantum Corp *                                                         12,100         276,788                        
Symbol Technologies *                                                  18,700         717,612                        
Wheelabrator Technologie                                               52,800         811,800                        
                                                                               --------------                        
                                                                                    5,610,106                        
                                                                               --------------                        
TRANSPORTATION - 3.66%                                                                                               
                                                                                                                     
Canadian Pacific Limited                                               34,200         594,225                        
Cooper Tire & Rubber Corp                                              20,200         492,375                        
General Motors Corp                                                    25,400       1,190,625                        
Ryder Systems Inc                                                       1,100          26,262                        
Union Pacific Corp                                                     14,400         797,400                        
U.S. West Inc                                                          14,600         607,725                        
                                                                               --------------                        
                                                                                    3,708,612                        
                                                                               --------------                        
UTILITIES - 3.02%                                                                                                    
                                                                                                                     
American Electric Power inc                                             1,300          45,662                        
Ameritech Corp                                                          1,700          74,800                        
AT&T Corp                                                              15,000         796,876                        
Baltimore Gas & Electric                                                1,900          47,500                        
Bell Atlantic Corp                                                        800          44,800                        
Bell South                                                              9,900         628,650                        
FPL Group Inc.                                                          1,200          46,350                        
Houston Industry Inc                                                    1,300          54,763                        
Pacific Gas & Electric                                                  2,000          58,000                        
Public Service of Colorado                                             13,100         425,750                        
SBC Communications                                                      3,100         147,638                        
Southern Co                                                             3,000          67,126                        
Sprint Corp                                                             1,900          63,889                        
Western Resources                                                      18,100         558,838                        
                                                                               --------------                        
                                                                                    3,060,642                        
                                                                               --------------                        
                                                                                                                     
Total Common Stocks (Cost $53,651,957)                                             58,744,979                        
                                                                               --------------                         
</TABLE>

*NON-INCOME PRODUCING SECURITIES.

                                      A-55
<PAGE>
 
PACIFIC SELECT FUND
MULTI-STRATEGY PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                    PRINCIPAL                                        
                                                                      AMOUNT          VALUE                          
                                                                      ------          -----                          
<S>                                                                <C>           <C>                                 
CORPORATE BONDS & NOTES - 19.93%                                                                                     
                                                                                                                     
CONSUMER DISCRETIONARY - 0.43%                                                                                       
                                                                                                                     
Associate Corp. of North America                                                                                     
  5.250% due 09/01/98                                              $    450,000  $       434,691                     
                                                                                 ---------------                     
                                                                                         434,691                     
                                                                                 ---------------                     
ENERGY - 3.22%                                                                                                       
                                                                                                                     
Philip Morris                                                                                                        
  8.875% due 07/01/96                                                   100,000          102,422                     
Standard Oil Co.                                                                                                     
  9.000% due 06/01/19                                                 1,000,000        1,086,890                     
Texaco Capital                                                                                                       
  9.000% due 11/15/96                                                 2,000,000        2,071,180                     
                                                                                 ---------------                     
                                                                                       3,260,492                     
                                                                                 ---------------                     
FINANCIAL & BUSINESS SERVICES - 8.14%                                                                                
                                                                                                                     
Chemical Bank                                                                                                        
  10.125% due 11/01/00                                                  500,000          571,640                     
Chrysler Financial Corp.                                                                                             
  5.625% due 01/15/99                                                 1,000,000          965,250                     
  8.080% due 01/31/97                                                 1,000,000        1,026,410                     
Comerica Bank                                                                                                        
  6.750% due 05/12/98                                                 1,000,000        1,011,350                     
Ford Motor Credit                                                                                                    
  5.625% due 12/15/98                                                 1,000,000          973,960                     
  8.250% due 05/15/96                                                   500,000          508,350                     
GMAC                                                                                                                 
  7.850% due 11/17/97                                                   500,000          515,455                     
  8.000% due 10/01/96                                                   500,000          509,510                     
  9.125% due 07/15/01                                                   250,000          276,868                     
Midland Bank Plc                                                                                                     
  8.625% due 12/15/04                                                 1,250,000        1,381,925                     
Saskatchewan                                                                                                         
  7.125% due 03/15/08                                                   500,000          508,270                     
                                                                                 ---------------                     
                                                                                       8,248,988                     
                                                                                 ---------------                     
TECHNOLOGY - 1.38%                                                                                                   
                                                                                                                     
Legrand                                                                                                              
  8.500% due 02/15/25                                              $  1,250,000  $     1,397,012                     
                                                                                 ---------------                     
                                                                                       1,397,012                     
                                                                                 ---------------                     
TRANSPORTATION - 1.50%                                                                                               
                                                                                                                     
Union Tank Car                                                                                                       
  6.500% due 04/15/08                                                 1,599,686        1,524,661                     
                                                                                 ---------------                     
Utilities - 5.26%                                                                                                    
Atlantic City Electric                                                                                               
  6.370% due 01/27/98                                                 1,000,000        1,001,710                     
Pacific Bell Telephone                                                                                               
  6.250% due 10/15/34                                                 1,225,000        1,092,136                     
Pacific Gas & Electric                                                                                               
  7.875% due 03/01/02                                                 1,500,000        1,591,530                     
Hydro Quebec                                                                                                         
  8.050% due 07/07/24                                                 1,500,000        1,639,395                     
                                                                                 ---------------                     
                                                                                       5,324,771                     
                                                                                 ---------------                     
                                                                                                                     
Total Corporate Bonds & Notes                                                                                        
  (Cost $19,637,079)                                                                  20,190,615                     
                                                                                 ===============                     
MORTGAGE-BACKED SECURITIES - 6.73%                                                                                   
                                                                                                                     
COLLATERALIZED MORTGAGE OBLIGATIONS - 0.37%                                                                          
                                                                                                                     
Donald, Lufkin & Jenrette                                                                                            
  7.386% due 11/01/24                                                   368,948          377,019                     
                                                                                 ---------------                     
                                                                                         377,019                     
                                                                                 ---------------                     
FEDERAL HOME LOAN MORTGAGE CORPORATION - 1.87%                                                                       
                                                                                                                     
4.750% due 02/15/04                                                     188,896          188,112                     
7.500% due 01/01/25-                                                  1,700,000        1,702,656                     
                                                                                 ---------------                     
                                                                                       1,890,768                     
                                                                                 ---------------                      
</TABLE>
 
- -FORWARD BUY CONTRACT.

                                      A-56
<PAGE>
 
PACIFIC SELECT FUND
MULTI-STRATEGY PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                  PRINCIPAL                                         
                                                                    AMOUNT          VALUE                           
                                                                    ------          -----                           
<S>                                                              <C>           <C>                                  
FEDERAL NATIONAL MORTGAGE ASSOCIATION - 1.76%                                                                       

  5.500% due 04/25/05                                            $    500,000  $     482,185                      
  6.000% due 12/25/07                                                 892,763        114,943                      
  6.500% due 03/25/24                                                 910,900        738,676                      
  7.000% due 01/01/04                                                 446,725        447,699                       
                                                                               -------------
                                                                                   1,783,503                      
                                                                               -------------
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION - 2.73%                                                                    

  6.580% due 08/20/22                                                 199,964        203,370                          
  6.500% due 09/20/24                                                 251,066        255,500                          
  6.500% due 06/20/23                                                 221,916        226,077                          
  6.500% due 06/20/21                                                 345,674        349,383                          
  7.000% due 06/15/23                                                 592,334        582,892                          
  7.000% due 06/15/23                                                 138,218        136,015                          
  7.000% due 09/20/24                                                 999,959      1,018,398                           
                                                                               -------------
                                                                                   2,771,635                      
                                                                               -------------
Total Mortgage-Backed Securities                                                                                    
  (Cost $6,798,848)                                                                6,822,925                      
                                                                               -------------
OTHER ASSET-BACKED SECURITIES - 0.76%                                                                               

Sears Credit Account Trust                                                                                          
  8.650% due 07/15/98                                                 250,000        255,938                         
Standard Credit Account Trust                                                                                       
  8.000% due 08/07/96                                                 500,000        509,215                          
                                                                               -------------
Total Other Asset-Backed Securities                                                                                 
  (Cost $757,553)                                                                    765,153                      
                                                                               -------------
U.S. TREASURY BONDS - 4.64%                                                                                         

  10.375% due 11/15/09                                              3,680,000      4,705,211                      
                                                                               -------------
Total U.S. Treasury Bonds                                                                                           
  (Cost $4,322,737)                                                                4,705,211                      
                                                                               -------------
U.S. TREASURY NOTES - 5.14%                                                                                         

  7.750% due 12/31/99                                            $  3,890,000  $   4,153,198                      
  10.375% due 11/15/12                                                795,000      1,051,515                       
                                                                               -------------
Total U.S. Treasury Notes                                                                                           
  (Cost $5,137,663)                                                                5,204,713                      
                                                                               -------------
Total Investments in Securities                                                                                     
  at Market Value (Cost $90,305,838)                                              96,433,596                      
                                                                               -------------
TIME DEPOSITS - 4.83%                                                                                               

State Street Bank and Trust                                                                                         
  4.900% due 07/03/95                                               4,889,482      4,889,482                      
                                                                               -------------
Total Time Deposits                                                                4,889,482                      
                                                                               -------------
TOTAL MULTI-STRATEGY PORTFOLIO                                                                                      
  (COST $95,195,320)                                                           $ 101,323,078                      
                                                                               =============                       
</TABLE>

                                      A-57
<PAGE>
 
PACIFIC SELECT FUND
INTERNATIONAL PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                                   MARKET                            
                                                                     SHARES         VALUE                            
                                                                     ------         -----                            
<S>                                                                <C>         <C>                                   

PREFERRED STOCKS - 1.21%                                                                                             

Australia - 1.21%                                                                                                    
News Corporation Ltd                                                  276,401  $   1,444,559                       
                                                                               -------------                       

Total Preferred Stocks (Cost $1,076,605)                                           1,444,559                       
                                                                               -------------                       
CONVERTIBLE PREFERRED STOCKS - 0.01%                                                                                 

HONG KONG - 0.01%                                                                                                    

Dairy Farm International Holdings Ltd                                                                                
  6.500% due 5/10/49                                                   12,000          9,120                       
                                                                               -------------

Total Convertible Preferred Stock (Cost $12,000)                                       9,120                       
                                                                               -------------
COMMON STOCKS - 87.65%                                                                                               

ARGENTINA - 2.44%                                                                                                    

Telefonica De Argentina ADR                                            82,200      2,034,450                       
YPF Sociedad Anonima                                                   46,000        868,250                       
                                                                               -------------                       
                                                                                   2,902,700                       
                                                                               -------------
AUSTRALIA -3.94%                                                                                                     

Alcan Australia Ltd                                                   465,000        838,994                       
Brambles Industries Ltd                                                95,000        900,227                       
Email Ltd                                                             350,000        850,288                       
National Australian Bank Ltd                                          130,000      1,026,882                       
Westpac Banking Corp                                                  300,000      1,084,704                       
                                                                               -------------
                                                                                   4,701,095                       
                                                                               -------------
AUSTRIA - 1.02%                                                                                                      

VA Technolgoie AG-                                                      9,700  $   1,213,994                       
                                                                               -------------
                                                                                   1,213,994                       
                                                                               -------------
BELGIUM - 1.70%                                                                                                      

Solvay Npv                                                              2,260      1,252,661                       
Union Miniere Npv*                                                     11,800        772,395                       
                                                                               -------------
                                                                                   2,025,056                       
                                                                               -------------
BERMUDA - 1.17%                                                                                                      

ACE Ltd.                                                               48,000      1,392,000                       
                                                                               -------------
                                                                                   1,392,000                       
                                                                               -------------
BRAZIL - 1.16%                                                                                                       

Telecommunicacoes Brasileiras SA                                       42,000      1,383,375                       
                                                                               -------------
                                                                                   1,383,375                       
                                                                               -------------
CANADA - 3.31%                                                                                                       

Canadian Imperial Bank of Commerce                                     60,000      1,442,360                       
London Insurance Group Inc.                                            15,000        280,004                       
Newbridge Networks Corp*                                               26,000        916,500                       
Sears Canada Inc.                                                     255,000      1,300,310                       
                                                                               -------------
                                                                                   3,939,174                       
                                                                               -------------
CHILE - 0.85%                                                                                                        

Embotelladora Andina SA ADR                                            29,000      1,018,625                       
                                                                               -------------
                                                                                   1,018,625                       
                                                                               -------------
CHINA - 0.81%                                                                                                        

Shandong Huaneng Power ADR                                             75,000        571,875                       
Shanghai Hai Xing Shipping Co.                                      1,940,000        396,139                       
                                                                               -------------
                                                                                     968,013                       
                                                                               -------------
</TABLE>
 
*NON-INCOME PRODUCING SECURIITES.
 
~PURCHASED IN A PRIVATE PLACEMENT TRANSACTION;
 RESALE TO THE PUBLIC MAY REQUIRE REGISTRATION.

                                      A-58
<PAGE>
 
PACIFIC SELECT FUND
INTERNATIONAL PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                        MARKET                                       
                                                          SHARES         VALUE                                       
                                                          ------         -----                                       
<S>                                                     <C>         <C>                                              
DENMARK - 1.45%                                                                                                      

Tele Denmark AS                                             31,000  $     1,726,211                                  
                                                                    ---------------                                  
                                                                          1,726,211                                  
                                                                    ---------------                                  
FINLAND - 3.73%                                                                                                      

Amer Group Ltd.                                             22,500          409,426                                  
Enso-Gutzeit Oy                                            161,000        1,459,180                                  
Metsa-Serla Oy                                              28,800        1,281,499                                  
Outokumpu Oy                                                48,000          798,126                                  
Outokumpu Oy Warrants *                                      9,400            5,063                                  
Tampella Ab Oy *                                           193,000          488,150                                  
                                                                    ---------------                                  
                                                                          4,441,444                                  
                                                                    ---------------                                  
FRANCE - 6.01%                                                                                                       

Banque Nationale De Paris                                   26,076        1,259,658                                  
Cie De Saint Gobain                                          2,374          287,193                                  
Elf Aquitaine                                               11,500          851,104                                  
Pechiney International SA                                   33,000          834,538                                  
Peugeot SA                                                   8,000        1,111,478                                  
Rhone-Poulenc SA                                            40,800          920,611                                  
Total SA                                                    31,447        1,895,649                                  
                                                                    ---------------                                  
                                                                          7,160,231                                  
                                                                    ---------------                                  
GERMANY - 4.20%                                                                                                      

Bayer AG                                                     1,120          278,441                                  
Bremer Vulkan Verbund AG *                                  30,000        1,746,835                                  
Veba AG                                                      4,360        1,712,463                                  
Volkswagen AG                                                4,400        1,268,282                                  
                                                                    ---------------                                  
                                                                          5,006,021                                  
                                                                    ---------------                                  
GREECE - 0.15%                                                                                                       

Ergo Bank Reg Grd                                            4,000          184,254                                  
                                                                    ---------------                                  
                                                                            184,254                                  
                                                                    ---------------                                  
HONG KONG - 6.75%                                                                                                    

Cheung Kong Holdings Ltd                                   240,000        1,187,950                                  
Dairy Farm International Holdings Ltd                      439,727          378,165                                  
HSBC Holdings PLC                                          121,068        1,552,916                                  
Hutchison Whampoa Ltd                                      300,000        1,450,043                                  
Jardine Matheson Holdings                                  127,386          936,287                                  
Jardine Strategic Holdings Ltd                             157,500          507,150                                  
Jardine Strategic Hldgs Ltd Warrants *                      17,500            7,700                                  
Peregrine Investments Holdings Ltd                         450,000          639,725                                  
Swire Pacific Ltd                                          160,000        1,220,001                                  
Wharf (Holdings) Ltd                                        50,000          163,162                                  
                                                                    ---------------                                  
                                                                          8,043,099                                  
                                                                    ---------------                                  
INDONESIA - 0.55%                                                                                                    

PT Barito Pacific Timber *                                 460,000          660,979                                  
                                                                    ---------------                                  
                                                                            660,979                                  
                                                                    ---------------                                  
ITALY - 2.37%                                                                                                        

Cartiere Burgo SPA                                          61,920          409,138                                  
Cartiere Burgo SPA Warrants *                               29,240            2,576                                  
Telecom Italia Di Risp                                     880,000        1,862,833                                  
Telecom Italia SPA                                         114,990          312,010                                  
Unicem Unione Cementi                                       40,000          238,605                                  
                                                                    ---------------                                  
                                                                          2,825,162                                  
                                                                    ---------------                                  
JAPAN - 1.43%                                                                                                        

Matsushita Electric Industrial Co.                          17,000          264,919                                  
Sony Corp                                                   30,000        1,441,473                                  
                                                                    ---------------                                  
                                                                          1,706,392                                  
                                                                    ---------------                                  
MALAYSIA - 0.19%                                                                                                     

Public Bank Bhd                                            100,000          223,544                                  
                                                                    ---------------                                  
                                                                            223,544                                  
                                                                    ---------------                                  
MEXICO - 1.51%                                                                                                       

Cifra B                                                    685,700          944,961                                  
Herdez Sa De CV Ord 'A'                                     19,000            5,620                                  
Herdez Sa De CV Ord 'B'                                    301,000           93,356                                  
Telefonos De Mexico SA ADR                                  25,600          758,400                                  
                                                                    ---------------                                  
                                                                          1,802,337                                  
                                                                    ---------------                                   
</TABLE>
 
*NON-INCOME PRODUCING SECURITIES.

                                      A-59
<PAGE>
 
PACIFIC SELECT FUND
INTERNATIONAL PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                             MARKET                                     
                                                              SHARES          VALUE                                     
                                                              ------          -----                                     
<S>                                                       <C>         <C>                                            
NETHERLANDS - 8.36%                                                                                                  

ABN Amro Holding                                              45,857  $     1,771,135                                
AKZO Nobel Nv                                                 12,000        1,435,381                                
DSM Nv                                                         6,000          517,342                                
European Vinyls Corp EVC Int'l *                              22,680        1,057,609                                
Fortis AMEV                                                   10,170          555,038                                
International Nederlanden Group                               20,500        1,134,696                                
Koninklijke Bijenkorf Beheer                                  13,050          937,260                                
Koninklijke PTT Nederlanden                                   43,105        1,550,700                                
Philips Electronics Nv                                        23,620        1,000,757                                
                                                                      ---------------                                
                                                                            9,959,918                                
                                                                      ---------------                                
NEW ZEALAND - 1.77%                                                                                                  

Brierley Investments Ltd                                   1,080,000          815,532                                
Fletcher Challenge Ltd                                       461,100        1,294,146                                
                                                                      ---------------                                
                                                                            2,109,678                                
                                                                      ---------------                                
NORWAY - 3.85%                                                                                                       

Aker A/S                                                     100,000        1,339,394                                
Den Norske Bank                                              460,000        1,247,179                                
Hafslund Nycomed As 'B'                                       49,540        1,146,108                                
Saga Petroleum As 'B'                                         65,000          860,054                                
                                                                      ---------------                                
                                                                            4,592,735                                
                                                                      ---------------                                
PHILLIPPINES - 0.43%                                                                                                 

Filinvest Land Inc                                         1,761,250          510,307                                
                                                                      ---------------                                
                                                                              510,307                                
                                                                      ---------------                                
SINGAPORE - 0.36%                                                                                                    

Singapore Press Holdings                                      28,800          430,866                                
                                                                      ---------------                                
                                                                              430,866                                
                                                                      ---------------                                
SPAIN - 6.11%                                                                                                        

Banco Popular Espanol                                          5,200          774,674                                
Banco Santander SA                                            30,500        1,205,359                                
Bankinter SA                                                   2,600  $       234,554                                
Empresa Nacional De Electric                                  22,600        1,118,543                                
Iberdrola SA                                                 201,500        1,520,944                                
Repsol SA                                                     36,170        1,140,556                                
Telefonica De Espana SA                                      100,000        1,291,124                                
                                                                      ---------------                                
                                                                            7,285,754                                
                                                                      ---------------                                
SWEDEN - 6.07%                                                                                                       

Allgon Ab-B Free                                              45,000        1,070,964                                
Astra Ab Ord 'A'                                              10,000          308,839                                
Astra Ab Ord 'B'                                              20,000          602,546                                
Celsius Industrier Ab                                         43,200          656,693                                
Electrolux B-F                                                15,400          701,237                                
Skandia Foersaekrings Ab                                      59,000        1,144,425                                
Stadshypotek Ab                                               86,000        1,277,728                                
Svenska Handelsbanken                                         76,000        1,134,383                                
Trelleborg Ab                                                 29,000          339,104                                
                                                                      ---------------                                
                                                                            7,235,919                                
                                                                      ---------------                                
SWITZERLAND - 6.21%                                                                                                  

Baer Holding AG                                                1,300        1,526,286                                
Baloise-Holdings                                                 569        1,298,974                                
Baloise-Holdings Warrants *                                      219            2,095                                
BBC Brown Boveri & CIE                                         1,020        1,057,390                                
CIBA Geigy AG                                                  1,800        1,321,216                                
S.M.H. AG Bearer                                               2,900        1,866,330                                
Schweizerische Bankgesellschaft                                  320          332,009                                
                                                                      ---------------                                
                                                                            7,404,300                                
                                                                      ---------------                                
THAILAND - 0.65%                                                                                                     

Bangkok Bank Public Co Ltd                                    70,000          771,319                                
                                                                      ---------------                                
                                                                              771,319                                
                                                                      ---------------                                
UNITED KINGDOM - 9.10%                                                                                               

Albert Fisher Group PLC                                      723,000          524,535                                
Barclays PLC                                                  61,306          660,318                                
BICC PLC                                                     230,000        1,089,203                                
Cable & Wireless PLC                                          51,860          355,570                                
Dawson International                                         583,900        1,070,682                                 
</TABLE>
 
*NON-INCOME PRODUCING SECURITIES.

                                      A-60
<PAGE>
 
PACIFIC SELECT FUND
INTERNATIONAL PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                    MARKET                               
                                                                    SHARES           VALUE                               
                                                                    ------           -----                               
<S>                                                                <C>      <C>                                      
UNITED KINGDOM - (CONTINUED)                                                                                         

London Electricity PLC                                              47,540  $       486,653                          
Medeva PLC                                                         170,000          677,664                          
National Power PLC                                                 196,000        1,392,287                          
Powergen PLC                                                       170,000        1,310,599                          
Royal Bank of Scotland Group PLC                                   131,493          896,321                          
SmithKline Beecham PLC                                              27,000        1,221,751                          
Tesco PLC                                                          250,000        1,156,014                          
                                                                            ---------------                          
                                                                                 10,841,597                          
                                                                            ---------------                          

Total Common Stocks (Cost $98,097,206)                                          104,466,099                          
                                                                            ---------------                          
                                                                                                                     
<CAPTION>                                                                                                            
                                                                 PRINCIPAL           MARKET                               
                                                                    AMOUNT            VALUE                               
                                                                    ------            -----                               
<S>                                                           <C>           <C>                                      
CONVERTIBLE CORPORATE BONDS - 1.16%                                                                                  

ITALY - 0.29%                                                                                                          

Softe SA                                                                                                             
  4.250% due 07/30/98                                         $    510,000          347,125                          
                                                                            ---------------                          
                                                                                    347,125                          
                                                                            ---------------                          
LUXEMBOURG - 0.61%                                                                                                     

Arbed SA                                                                                                             
  2.500% due 7/15/03                                             1,150,000          721,609                          
                                                                            ---------------                          
                                                                                    721,609                          
                                                                            ---------------                          
MEXICO - 0.26%                                                                                                         

Banco Nacional Mexico                                                                                                
  7.000% due 12/15/99                                              440,000          311,300                          
                                                                            ---------------                          
                                                                                    311,300                          
                                                                            ---------------                          

Total Convertible Corporate Bonds                                                                                    
  (Cost $1,499,826)                                                               1,380,034                          
                                                                            ---------------                          

Total Investments in Securities                                                                                      
  at Market Value (Cost $100,685,637)                                           107,299,812                          
                                                                            ---------------                          
SHORT-TERM INVESTMENTS - 9.97%                                                                                       

Chase Bank London                                                                                                    
  5.063% due 07/03/95                                                       $    11,886,511                          
                                                                            ---------------                          

Total Short-Term Investments                                                     11,886,511                          
                                                                            ---------------                          

TOTAL INTERNATIONAL PORTFOLIO                                                                                        
  (COST $112,572,147)                                                       $   119,186,323                          
                                                                            ===============                           
</TABLE>

                                      A-61
<PAGE>
 
PACIFIC SELECT FUND
EQUITY INDEX PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                          MARKET                                      
                                                            SHARES         VALUE                                      
                                                            ------         -----                                      
<S>                                                        <C>        <C>                                             
COMMON STOCKS - 96.96%                                                                                                
                                                                                                                      
CAPITAL GOODS - 6.03%                                                                                                 
                                                                                                                      
Allied Signal Inc                                              5,200  $       231,400                                 
AMP Inc                                                        3,900          164,775                                 
Armstrong World Industries                                       600           30,075                                 
Asarco Inc                                                       200            6,100                                 
Ball Corp                                                        100            3,488                                 
Black & Decker Corp                                            1,700           52,488                                 
Boeing                                                         6,100          382,012                                 
Briggs & Stratton Co                                             200            6,900                                 
Browning Ferris                                                3,900          140,888                                 
Caterpiller Inc                                                3,600          231,300                                 
Cummins Engine Inc                                               900           39,262                                 
Deere & Co                                                     1,600          137,000                                 
Emerson Electric Co                                            4,200          300,300                                 
Foster Wheeler Corp                                              300           10,575                                 
General Dynamics Corp                                            820           36,388                                 
General Signal Corp                                              700           27,825                                 
Giddings & Lewis Inc                                             600           10,725                                 
Grainger (W.W.) Inc                                            1,000           58,750                                 
Hewlett Packard Co                                             9,100          677,950                                 
Illinois Tool Works                                            2,100          115,500                                 
Ingersoll Rand Co                                              2,000           76,500                                 
James River Corp                                               1,200           33,150                                 
Lockheed Martin Corp *                                         3,667          231,479                                 
Loral Corp                                                     1,600           82,800                                 
Masco Corp                                                     3,000           81,000                                 
Morrison Knudsen Co Inc                                          200            1,350                                 
National Semiconductor                                         2,400           66,600                                 
Navistar International Corp                                      660            9,982                                 
Northrop Grumman Corp                                            600           31,275                                 
Parker Hannifin Corp                                           1,350           48,938                                 
Texas Instruments Inc                                          1,700          227,588                                 
Textron Inc                                                    1,400           81,375                                 
Thomas & Betts Corp                                              100            6,838                                 
Trinova Corp                                                     100            3,500                                 
TRW Inc                                                        1,200           95,850                                 
Tyco Laboratories                                              1,500           81,000                                 
United Technologies                                            2,300          179,688                                 
Varity Corp *                                                    780           34,320                                 
Westinghouse Electric                                          6,900          100,912                                 
WMX Technologies Inc                                           8,800          249,700                                 
                                                                      ---------------                                 
                                                                            4,387,546                                 
                                                                      ---------------                                 
CONSUMER DISCRETIONARY - 21.77%                                                                                       

Alcan Aluminium Limited                                        4,100          124,025                                 
Alltel Corp                                                    2,900           73,588                                 
American General Corp                                          3,600          121,500                                 
American Greetings 'A'                                         1,460           42,888                                 
American Home Products                                         5,500          425,562                                 
American Stores Co                                             2,400           67,500                                 
Avery Dennison Corp                                              700           28,000                                 
Avon Products Inc                                              1,300           87,100                                 
Bally Entertainment Corp *                                       900           11,025                                 
Barrick Gold Corporation                                       6,500          164,125                                 
Bausch & Lomb Inc                                              1,200           49,800                                 
Bristol Myers Squibb                                           9,100          619,937                                 
CBS Inc                                                        1,140           76,380                                 
Charming Shoppes Inc                                           1,280            6,720                                 
Circuit City Store                                             2,000           63,250                                 
Coastal Corp                                                   1,500           45,562                                 
Comcast 'A'                                                    3,835           71,187                                 
ConAgra                                                        4,550          158,681                                 
Cooper Industries Inc                                          2,300           90,850                                 
Corning Inc                                                    4,200          137,550                                 
Crane Co                                                         100            3,625                                 
Darden Restaurants *                                           3,500           38,062                                 
Dayton Hudson Corp                                             1,400          100,450                                 
Deluxe Corp                                                    1,200           39,750                                 
Dillard Department Stores                                      1,900           55,812                                 
Donnelley (R.R.) & Sons                                        2,700           97,200                                 
DSC Communications *                                           2,220          103,230                                 
Eastern Enterprises                                              100            2,988                                 
Eastman Kodak                                                  6,100          369,812                                 
Ecolab Inc                                                       570           13,965                                 
EG & G Inc                                                       400            6,700                                 
Federal Express Corp *                                         1,100           66,825                                 
Fleetwood Enterprise                                             400            7,900                                 
Fleming Cos Inc                                                  400           10,600                                 
Fluor Corp Del                                                 1,600           83,200                                 
Fruit of the Loom *                                            1,500           31,688                                  
</TABLE>
 
* Non-income producing securities.

                                      A-62
<PAGE>
 
PACIFIC SELECT FUND
EQUITY INDEX PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                   MARKET                          
                                                                     SHARES         VALUE                          
                                                                     ------         -----                          
<S>                                                                 <C>        <C>                                 
CONSUMER DISCRETIONARY-(CONTINUED)                                                                                 
                                                                                                                   
Gap Inc                                                                 2,700  $        94,162                     
General Electric                                                       30,100        1,696,888                     
General Mills Inc                                                       2,900          148,988                     
Gillette Co                                                             8,000          357,000                     
Great Atlantic & Pacific                                                  200            5,275                     
H & R Block                                                             2,100           86,362                     
Harcourt General Inc                                                    1,142           48,535                     
Harland (John H.) Co                                                      100            2,288                     
Hasbro Inc                                                              1,300           41,275                     
Hilton Hotels Corp                                                      1,000           70,250                     
Home Depot Inc                                                          8,200          333,125                     
International Flavors/Fragrances                                        1,900           94,525                     
Interpublic Group                                                       1,200           45,000                     
Jostens Inc                                                               200            4,250                     
Kmart Corp                                                              8,600          125,775                     
Kimberly Clark Corp                                                     2,900          173,638                     
King World Productions *                                                  400           16,200                     
Knight-Ridder Inc                                                         900           51,188                     
Kroger Co *                                                             2,100           56,438                     
Limited Inc                                                             6,700          147,400                     
Liz Claiborne Inc.                                                      1,560           33,150                     
Longs Drug Stores                                                         100            3,750                     
Marriott International Corp                                             2,000           71,750                     
Mattel Inc                                                              4,160          108,160                     
May Department Stores Co                                                4,500          187,312                     
Maytag Corp                                                             1,400           22,400                     
McDonalds Corp                                                         12,500          489,062                     
McGraw Hill Inc                                                           700           53,112                     
MCI Communications Corp                                                12,380          272,360                     
Melville Corp                                                           1,400           47,950                     
Mercantile Stores                                                         600           27,900                     
Motorola Inc                                                           10,500          704,812                     
National Service Industries                                               400           11,550                     
New York Times Co                                                       1,400           32,900                     
Newell Co                                                               2,400           58,800                     
Nike Inc                                                                  900           75,600                     
Nordstrom Inc                                                           1,660           68,682                     
Nynex Corp                                                              7,700          309,925                     
Ogden Corp                                                                300            6,562                     
Penny (J.C.) Inc                                                        4,200          201,600                     
PPG Industries Inc                                                      3,800          163,400                     
Premark International Inc                                               1,100           57,062                     
Price/Costco Inc *                                                      3,522           57,232                     
Procter & Gamble                                                       12,200          876,875                     
Promus Cos Inc *                                                        1,950           76,050                     
Reebok International Limited                                            1,600           54,400                     
Rubbermaid Inc                                                          3,100           86,025                     
Russell Corp                                                              200            5,750                     
Ryan's Family Steak House *                                                90              709                     
Scott Paper                                                             2,800          138,600                     
Sears Roebuck                                                           7,000          419,125                     
Service Corp International                                              1,400           44,275                     
Shoney's Inc*                                                             100            1,175                     
Springs Industries Inc                                                    200            7,450                     
Stride Rite Corp                                                          400            4,150                     
Supervalue Inc                                                            700           20,388                     
Sysco Corp                                                              3,500          103,250                     
Tandy Corp                                                              1,236           64,118                     
Tele Communications Inc *                                              10,460          245,156                     
Time Warner Inc                                                         6,820          280,472                     
Times Mirror                                                            2,488           59,401                     
TJX Cos Inc                                                               700            9,275                     
Toys R Us *                                                             5,200          152,100                     
Tribune Co                                                              1,200           73,650                     
Unicom Corp                                                             4,000          106,500                     
Unilever N.V.                                                           2,900          377,362                     
VF Corp                                                                   800           43,000                     
Viacom International Warrants *                                           289            1,066                     
Viacom International Inc                                                6,438          298,562                     
Wal-Mart Stores Inc                                                    40,800        1,091,400                     
Walgreen Co                                                             1,900           95,238                     
Walt Disney Productions                                                 9,300          517,312                     
Warner Lambert Co                                                       2,500          215,938                     
Wendy's International Inc                                               1,300           23,238                     
Whirlpool Corp                                                          1,400           77,000                     
Winn Dixie Stores                                                       1,200           69,300                     
Woolworth Corp                                                          2,700           40,838                     
                                                                               ---------------                     
                                                                                    15,839,778                     
                                                                               ---------------                      
</TABLE>
 
* NON-INCOME PRODUCING SECURITIES.

                                      A-63
<PAGE>
 

PACIFIC SELECT FUND
EQUITY INDEX PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                 MARKET   
                                                   SHARES         VALUE   
                                                   ------        ------   
                                                                          
<S>                                              <C>          <C>         
CONSUMER STAPLES-8.01%                                                    
                                                                          
Albertson's Inc                                      4,700    $    139,825
American Brands Inc                                  3,500         139,125
Anheuser Busch                                       4,600         261,625
Archer-Daniel Midland                                9,493         176,807
Brown Forman Inc                                       261           8,711
Bruno's Inc                                          1,300          15,112
Campbell Soup Co                                     4,100         200,900
Coca-Cola                                           22,500       1,434,375
Coors Adolph                                            90           1,474
CPC International Inc                                2,700         166,725
Giant Foods Inc                                        700          19,862
Heinz (H.J.) Co                                      4,500         199,688
Hershey Foods Corp                                   1,000          55,250
Kellog Co                                            4,000         285,500
PepsiCo Inc                                         14,100         643,312
Philip Morris Co Inc                                15,000       1,115,625
Pioneer Hi-Bred International                        1,700          71,400
Polaroid Corp                                          600          24,450
Quaker Oats Co                                       2,600          85,475
Ralston Purina Group                                 1,600          81,600
Sara Lee Corp                                        8,700         247,950
Seagrams Limited                                     6,800         235,450
UST Inc                                              3,600         107,100
Whitman Corp                                         1,200          23,250
Wrigley (W.M. Jr.) Co                                1,800          83,475
                                                              ------------
                                                                 5,824,066
                                                              ------------
ENERGY - 12.35%                                                           
                                                                          
Amerada Hess Corp                                    1,600          78,200
Amoco Corp                                           8,900         592,962
Armco Inc                                              500           3,375
Ashland Oil Inc                                        800          28,100
Atlantic Richfield                                   2,900         318,275
Baker Hughes Inc                                     2,900          59,450
Carolina Power & Light                               2,500          75,625
Central & South West                                 2,800          73,500
Chevron Corp                                        11,600         540,850
Columbia Gas System Inc                                300    $      9,525
Consolidated Edison Co                               4,400         129,800
Consolidated Natural Gas                             1,800          67,950
CSX Corp                                             1,900         142,738
Cyprus Minerals Co                                   1,400          39,900
Dresser Industries Inc                               3,500          77,875
Duke Power Co                                        3,900         161,850
duPont (EI) deNemours                                9,800         673,750
Echo Bay Mines Limited                               1,400          12,600
Enron Corp                                           4,700         165,088
Enserch Corp                                           500           8,562
Exxon Corp                                          22,000       1,553,750
FMC Corp *                                             400          26,900
Halliburton                                          2,200          78,650
Helmerich & Payne                                      100           2,950
Homestake Mining Co                                  2,800          46,200
Inco Limited                                         2,300          64,975
Kerr McGee Corp                                        700          37,538
Louisiana Land & Exploration                           200           7,975
McDermott International Inc                            600          14,475
Minnesota Mining & Mfg Co                            7,500         429,375
Mobil Corp                                           7,100         681,600
Newmont Mining Corp                                  1,698          71,104
Noram Energy Corp                                    1,500           9,750
Occidental Petroleum Corp                            5,900         134,962
Paccar Inc                                             333          15,568
Panhandle Eastern Corp                               3,000          73,125
Pennzoil Co                                            700          32,988
Peoples Energy Corp                                    200           5,175
Phillips Petroleum Co                                4,800         160,200
Rowan Cos Inc *                                        100             812
Royal Dutch Petroleum Guild                          9,500       1,157,812
Santa Fe Energy Resources                              700           6,650
Schlumberger Limited                                 4,400         273,350
Sonat Inc                                            1,500          45,750
Sun Company Inc                                      2,000          54,750
Tenneco Inc                                          3,300         151,800
Texaco Inc                                           4,700         308,438
Unocal Corp                                          4,500         124,312
USX-Marathon Group                                   5,400         106,650
Williams Cos                                         1,400          48,825
                                                              ------------
                                                                 8,986,384
                                                              ------------
</TABLE>

*NON-INCOME PRODUCING SECURITIES.
 
                                     A-64
<PAGE>
 
PACIFIC SELECT FUND
EQUITY INDEX PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                  MARKET                                   
                                                                    SHARES         VALUE                                  
                                                                    ------         -----                                  
                                                                                                                        
<S>                                                                <C>      <C>                                         
FINANCIAL & BUSINESS SERVICES - 13.28%                                                                                  
                                                                                                                        
Aetna Life & Casualty Co                                             2,100  $    132,038                                
Abmanson (H.F.) & Co                                                 2,300        50,600                                
Alco Standard Corp                                                     900        71,888                                
Alexander & Alexander                                                  200         4,775                                
American Express                                                     8,900       312,612                                
American International Group                                         5,600       638,400                                
Amgen Inc                                                            2,400       193,050                                
Banc One Corp                                                        7,355       237,199                                
Bank of Boston Corp                                                  2,300        86,250                                
Bank of New York Co Inc                                              3,600       145,350                                
BankAmerica Corp                                                     6,792       357,429                                
Barnett Banks of Florida                                             1,400        71,750                                
Beneficial Corp                                                        600        26,400                                
Boatmens Bankshare                                                   2,000        70,500                                
Capital Cities/ABC                                                   2,800       302,400                                
Chase Manhattan Corp                                                 3,300       155,100                                
Chemical Banking Corp                                                4,584       216,594                                
Chubb Corp                                                           1,600       128,200                                
CIGNA Corp                                                           1,400       108,675                                
Cinergy Corp                                                         2,113        55,466                                
Citicorp                                                             7,200       416,700                                
Corestates Financial                                                 2,540        88,582                                
Dean Witter Discover & Co                                            3,127       146,969                                
Dial Corp                                                            1,400        34,650                                
Dominion Resources Inc                                               3,250       118,625                                
Dow Jones & Co Inc                                                   1,500        55,312                                
Dun & Bradstreet                                                     3,100       162,750                                
FHLMC                                                                3,300       226,875                                
First Chicago Corp                                                   1,800       107,775                                
First Data Corp                                                      3,700       210,438                                
First Fidelity                                                       1,300        76,700                                
First Interstate Bank                                                1,500       120,375                                
First Union Corp                                                     3,200       144,800                                
Fleet Financial Group Inc                                            2,800       103,950                                
FNMA                                                                 4,900       462,438                                
Gannett Inc                                                          2,600       141,050                                
Golden West Financial Corp                                             800        37,700                                
Great Western Financial                                              2,700        55,688                                
Household International Inc                                          1,800  $     89,100                                
ITT Corp                                                             1,900       223,250                                
Jefferson Pilot Corp                                                   700        38,325                                
Keycorp                                                              4,500       141,188                                
Laidlaw Inc 'A'                                                      2,700        25,988                                
Lincoln National Corp                                                1,400        61,250                                
MBNA Corp                                                            2,800        94,500                                
Marsh & McLennan Cos                                                 1,300       105,462                                
Mellon Bank Corp                                                     2,900       120,712                                
Merrill Lynch Co                                                     3,300       173,250                                
Morgan (J.P.) and Co Inc                                             3,400       238,425                                
NBD Bancorp                                                          2,600        83,200                                
National City Corp                                                   2,100        61,688                                
NationsBank Corp                                                     4,972       266,624                                
Northern Telecomunications                                           4,600       167,900                                
Norwest Corp                                                         6,100       175,375                                
Pacific Telesis                                                      7,800       208,650                                
PNC Bank Corp                                                        4,300       113,412                                
Providian Corp                                                       1,300        47,125                                
Pulte Corp                                                             100         2,800                                
Safeco Corp                                                            970        55,174                                
St Paul Cos Inc                                                      1,360        66,980                                
Salomon Inc                                                          2,000        80,250                                
Shawmut National                                                     2,500        79,688                                
Suntrust Banks Inc                                                   1,800       104,850                                
Torchmark Corp                                                         850        32,088                                
Transamerica Corp                                                    1,070        62,328                                
Travelers Inc                                                        5,831       255,106                                
Unum Corp                                                            1,400        65,625                                
U.S. Bancorp                                                         2,240        53,900                                
USF&G Corp                                                           1,500        24,375                                
USLIFE Corp                                                            150         6,038                                
Wachovia Corp                                                        2,700        96,525                                
Wells Fargo & Co                                                       900       162,225                                
                                                                            ------------                                
                                                                               9,659,969                                
                                                                            ------------                                
HEATH CARE - 7.36%                                                                                                      
                                                                                                                        
Abbott Laboratories                                                 14,300       579,150                                
Allergan Inc                                                           700        18,988                                
Alza Corp *                                                            800        18,700                                
Bard (C.R.) Inc                                                        400        12,000                                
Baxter International Inc                                             5,100       185,512                                
Becton Dickinson                                                     1,100        64,075                                 
</TABLE>
 
*NON-INCOME PRODUCING SECURITIES.

                                      A-65
<PAGE>
 
PACIFIC SELECT FUND
EQUITY INDEX PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                MARKET  
                                                                SHARES           VALUE  
                                                                ------           -----  
                                                                                        
<S>                                                             <C>          <C>        
HEALTH CARE - (Continued)                                                               
                                                                                        
Beverly Enterprises *                                              800      $      9,900
Biomet Inc *                                                     2,640            40,920
Boston Scientific Corp                                           2,800            89,250
Colgate Palmolive                                                2,600           190,125
Columbia/HCA Health Care                                         8,023           346,995
Community Psychiatric Center                                       300             3,375
Johnson & Johnson                                               11,500           777,688
Lilly (Eli) & Co                                                 5,200           408,200
Mallinckrodt Group Inc                                           1,100            39,050
Manor Care Inc                                                     650            18,931
Medtronic Inc.                                                   2,100           161,962
Merck & Co Inc                                                  22,000         1,078,000
Pfizer Inc                                                       5,600           517,300
Rite Aid Corp                                                      900            23,062
Schering-Plough                                                  6,700           295,638
St Jude Medical                                                  1,080            54,135
Tenet Healthcare Corp                                            3,800            54,625
United Healthcare Corp                                           3,200           132,400
Upjohn Co                                                        3,200           121,200
U.S. Health Care                                                 3,000            91,875
U.S. Surgical Corp                                               1,000            20,875
                                                                            ------------
                                                                               5,353,931
                                                                            ------------
MATERIALS & PROCESSING - 5.31%                                                          
                                                                                        
Aluminum Company of America                                      3,300           165,412 
Applied Materials *                                              1,600           138,600 
Bemis Inc                                                          500            13,000 
Bethlehem Steel Corp                                             2,400            39,000 
Boise Cascade Corp                                               1,000            40,500 
Burlington Northern Industries                                   1,700           107,738 
Burlington Resources Inc                                         2,500            92,188 
Clorux Co                                                        1,000            65,250 
Crown Cork & Seal *                                              1,700            85,212 
Dover Corp                                                       1,000            72,750 
Dow Chemical                                                     5,000           359,375 
Eastman Chemical Co.                                             1,625            96,688 
Engelhard Corp                                                   1,875            80,391 
Federal Paper Board Inc.                                           500      $     17,688 
Grace (W.R.) & Co.                                               1,800           110,475 
Great Lakes Chemical                                             1,000            60,250 
Harnischfeger Industries Inc                                     1,000            34,625 
Hercules Inc                                                     2,100           102,375 
Inland Steel Industries Inc                                        600            18,300 
International Paper                                              2,300           197,225 
Johnson Controls Inc                                               500            28,250 
Loews Corp                                                       1,100           133,100 
Louisiana Pacific Corp                                           2,300            60,375 
Lowe's Co                                                        3,100            92,612 
Mead Corp                                                        1,100            65,312 
Monsanto Co                                                      2,100           189,262 
Moore Limited                                                    1,500            33,188 
Morton International                                             2,900            84,825 
Nalco Chemical Co                                                1,000            36,375 
Nucor Corp                                                       1,700            90,950 
Owens Corning Fiberglass *                                       1,000            36,875 
Pall Corp                                                        2,266            50,418 
Phelps Dodge Corp                                                1,400            82,600 
Placer Dome Inc                                                  4,500           117,562 
Potlatch Corp                                                      200             8,350 
Praxair Inc                                                      2,200            55,000 
Raychem Corp                                                       500            19,188 
Reynolds Metals Co                                                 900            46,575 
Rohm & Haas Co                                                   1,000            54,875 
Safety Kleen Corp                                                  300             4,838 
Sherwin Williams Co                                              1,200            42,750 
Sigma Aldrich Corp                                               1,000            49,125 
Stanley Works                                                      500            18,938 
Stone Container Corp                                             2,012            42,755 
Temple Inland Inc                                                1,100            52,388 
Timken Co                                                          300            13,838 
Union Camp Corp                                                  1,300            75,238 
Union Carbide Corp                                               2,800            93,450 
USX-US Steel Group                                               1,560            53,625 
Westvaco Corp                                                      900            39,825 
Weyerhaeuser Co                                                  3,800           179,075 
Worthington Industries Inc                                         855            17,474  
                                                                           -------------
                                                                               3,866,053
                                                                           ------------- 
</TABLE>

*Non-income producing securities.

                                      A-66
<PAGE>
 
PACIFIC SELECT FUND
EQUITY INDEX PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                               MARKET                                  
                                                              SHARES           VALUE                              
                                                              ------           -----                              
<S>                                                        <C>            <C>                                     
TECHNOLOGY - 8.70%                                                                                                
                                                                                                                  
Advanced Micro Devices                                         2,000     $      72,750                        
Amdahl Corp                                                    1,500            16,688                            
Apple Computer                                                 2,350           109,128                            
Autodesk Inc                                                   1,060            45,580                            
Automatic Data Processing                                      2,600           163,475                            
Cabletron Systems                                              1,400            74,550                            
Ceridan Corp *                                                   800            29,500                            
Cincinnati Milacron                                              200             5,400                            
Cisco Systems *                                                4,900           247,756                            
Compaq Computer Corp *                                         4,800           217,800                            
Computer Association Int'l                                     2,900           196,475                            
Computer Sciences *                                            1,100            62,562                            
Cray Research *                                                  200             4,875                            
Cuc International Inc                                          2,300            96,600                            
Data General Corp *                                              100               962                            
Digital Equipment Corp *                                       2,700           110,025                            
Eaton Corp                                                     1,500            87,188                            
Harris Computer Systems *                                         15               206                            
Harris Corp                                                      500            25,812                            
Honeywell Inc                                                  2,400           103,500                            
IBM Corp                                                      10,300           988,800                            
Intel Corp                                                    14,740           933,226                            
Intergraph Corp *                                                370             4,116                            
Lotus Development Corp *                                         970            61,838                            
Micron Technology                                              3,700           203,038                            
Microsoft Corp *                                              10,400           939,900                            
Millipore Corp                                                   176            11,880                            
Novell Inc *                                                   6,900           137,569                            
Oracle Systems Corp *                                          7,760           299,730                            
Perkin Elmer Corp                                                900            31,950                            
Pitney Bowes Inc                                               2,500            95,938                            
Raytheon Co                                                    2,300           178,538                            
Rockwell International Corp                                    4,000           183,000                            
Scientific Atlanta                                               800            17,600                            
Shared Medical System Corp                                       600            24,150                            
Silicon Graphics *                                             3,000           119,625                            
Sun Microsystems                                               1,800            87,300                            
Tandem Computers Inc *                                         2,500            40,312                            
Tektronix                                                        300     $      14,775                            
Teledyne Inc                                                     400             9,800                            
Unisys Corp *                                                  1,700            18,488                            
Western Atlas Inc *                                              700            31,062                            
Xerox Corp                                                     1,900           222,775                             
                                                                         -------------         
                                                                             6,326,242                        
                                                                         -------------         
TRANSPORTATION - 5.18%                                                                                            
                                                                                                                  
Air Products & Chemicals                                       2,100           117,075                                
AMR Corp Del *                                                 1,400           104,475                                
Brunswick Corp                                                 1,100            18,700                                
Champion International Corp                                    1,800            93,825                                
Chrysler Corp                                                  6,700           320,762                                
Conrail Inc                                                    1,500            83,438                                
Consolidated Freightways Inc                                     100             2,212                                
Cooper Tire & Rubber Corp                                      1,200            29,250                                
Dana Corp                                                      2,000            57,250                                
Delta Air Lines                                                1,000            73,750                                
Echlin Inc                                                       700            24,325                                
Ford Motor Co                                                 18,400           547,400                                
General Motors Corp                                           13,300           623,438                                
General Re Corp                                                1,500           200,812                                
Genuine Parts Co                                               2,050            77,644                                
Georgia-Pacific Corp                                           1,700           147,475                                
Goodrich (B.F.) Co                                               200            10,725                                
Goodyear Tire & Rubber                                         2,800           115,500                                
McDonnell Douglas                                              2,100           161,175                                
Norfolk Southern                                               2,400           161,700                                
Pep Boys                                                       1,300            34,775                                
Pittston Group                                                   300             7,200                                
Roadway Services Inc                                             580            27,405                                
Ryder System Inc                                                 800            19,100                                
Santa Fe Pacific Corp                                          2,003            51,076                                
Santa Fe Pacific Gold Corp                                     1,621            19,655                                
Snap On Tool Corp                                                300            11,625                                
Southwest Airlines                                             2,800            66,850                                
Union Pacific Corp                                             3,700           204,888                                
U.S. Air Group Inc *                                             700             8,138                                
U.S. West Inc                                                  8,300           345,488                                
Yellow Corp                                                       90             1,631                                 
                                                                         -------------          
                                                                             3,768,762                        
                                                                         -------------           
</TABLE>
 
*NON-INCOME PRODUCING SECURITIES.

                                      A-67
<PAGE>
 
PACIFIC SELECT FUND
EQUITY INDEX PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                           MARKET       
                                                         SHARES           VALUE         
                                                         ------           -----         
<S>                                                   <C>            <C>                
UTILITIES - 8.97%                                                                       
                                                                                        
Airtouch Communications Inc                                   8,500  $        242,250   
American Electric Power Inc                                   3,300           115,912   
Ameritech Corp                                               10,000           440,000   
Andrew Corp *                                                   800            46,300   
AT&T                                                         28,100         1,492,812   
Baltimore Gas & Electric                                      2,250            56,250   
Bell Atlantic Corp                                            7,800           436,800   
Bell South                                                    8,900           565,150   
Centex Corp                                                     200             5,650   
Detroit Edison Co                                             2,000            59,000   
Entergy Corp                                                  4,300           103,738   
FPL Group Inc                                                 3,500           135,188   
General Public Utilities                                      1,700            50,575   
GTE Corporation                                              17,300           590,362   
Houston Industries Inc                                        2,500           105,312   
Niagra Mohawk Power                                           1,900            28,025   
NICOR Inc                                                       400            10,750   
Northern States Power Co                                      1,100            50,738   
Ohio Edison Co                                                2,000            45,250   
Oryx Energy Co                                                1,200            16,500   
Pacific Enterprises                                           1,700            41,650   
Pacific Gas & Electric                                        7,800           226,200   
Pacificorp                                                    4,400            82,500   
Peco Energy Co                                                4,200           116,024   
Public Service Enterprises                                    4,700           130,424   
SBC Communications                                           10,900           519,111   
SCE Corp                                                      8,300           142,138   
Southern Co                                                  12,100           270,738   
Sprint Corp                                                   5,900           198,387   
Texas Utilities                                               4,200           144,374   
Union Electric Co                                             1,600            59,658   
                                                                     ----------------   
                                                                            6,527,766   
                                                                     ----------------   
Total Common Stocks                                                                     
  (Cost $57,392,472)                                                       70,540,497   
                                                                     ----------------   
</TABLE>

<TABLE>
<CAPTION>                                                                                                                   
                                                        PRINCIPAL                                                           
                                                         AMOUNT                VALUE                                             
                                                         ------                -----                                             
<S>                                                   <C>            <C>                                                    
U.S. TREASURY BILLS-0.23%                                                                                                   
                                                                                                                            
  5.640% due 08/10/95 **                              $      35,000  $         34,802                                       
  5.650% due 08/10/95 **                                     25,000            24,858                                       
  5.660% due 08/03/95 **                                     15,000            14,932                                       
  5.660% due 08/10/95 **                                     25,000            24,858                                       
  5.670% due 08/10/95 **                                      55,000           54,688                                      
  5.680% due 08/10/95 **                                     15,000            14,915                                       
                                                                     ----------------                                       
Total U.S. Treasury Bills                                                     169,053                                       
                                                                     ----------------                                       
                                                                                                                            
TIME DEPOSITS-2.81%                                                                                                         
                                                                                                                            
State Street Bank and Trust                                                                                                 
  4.900% due 07/03/95                                     2,047,000         2,047,000                                       
                                                                     ----------------                                       
Total Time Deposits                                                         2,047,000                                       
                                                                     ----------------                                       
Total Short-Term Investments                                                                                                
  at Amortized Value                                                        2,216,053                                       
                                                                     ----------------                                       
TOTAL EQUITY INDEX PORTFOLIO                                                                                                
  (COST $59,608,420)                                                 $     72,756,550                                       
                                                                     ================                                        
</TABLE>
 
 *NON-INCOME PRODUCING SECURITIES.
 
**SECURITIES HAVE BEEN SEGREGATED WITH THE CUSTODIAN TO COVER
  MARGIN REQUIREMENTS FOR OPEN FUTURE CONTRACTS AS OF
  JUNE 30, 1995.

                                      A-68
<PAGE>
 
PACIFIC SELECT FUND
GROWTH LT PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                            MARKET
                                                           SHARES            VALUE
                                                           ------            -----
<S>                                                        <C>        <C>
DOMESTIC COMMON STOCKS-48.96%                    
                                                 
CAPITAL GOODS-1.77%                              
                                                 
Coleman Co Inc *                                           14,625     $     519,188
James River Corp                                           17,600           486,200
National Semiconductor *                                   16,625           461,344
Singer Co N.V.                                             21,350           552,431
                                                                      -------------
                                                                          2,019,163
                                                                      -------------
CONSUMER DISCRETIONARY-5.98%                     
                                                 
American Standard Co *                                     13,000           355,875
Bowater Inc                                                 8,425           378,072
California Microwave *                                      3,075            77,067
Circus Circus Enterprise Inc *                             19,500           687,375
Federated Department Stores                                23,650           608,988
General Mills Inc                                           9,075           466,228
Hospitality Franchise System *                             15,375           532,359
La Quinta Motor Inn Operator                               10,100           272,700
Millicom International Cellular 'A' *                      18,625           551,766
News Corp Limited ADS                                      65,800         1,488,725
Paging Network Inc *                                        4,050           138,713
Promus Hotel                                               24,275           534,050
Tellabs Inc                                                 3,150           151,594
Toy Biz Inc                                                 8,400           152,250
USA Mobile Communications                                   3,991            69,843
Valassis Communications Inc *                              20,975           351,331
                                                                      -------------
                                                                          6,816,936
                                                                      -------------
CONSUMER STAPLES-0.56%                           
                                                 
Kellog Co                                                   3,700           264,088
Safeway Inc                                                10,150           379,356
                                                                      -------------
                                                                            643,444
                                                                      -------------
ENERGY-0.86%                                     
                                                 
Barrett Resources Corp                                     40,750           947,438
Ensco International Inc                                     2,175            34,528
                                                                      -------------
                                                                            981,966
                                                                      -------------
                                                 
FINANCIAL & BUSINESS SERVICES-11.59%             
                                                 
Chase Manhattan Corp                                          400     $      18,800
FHLMC                                                      13,200           907,500
FNMA                                                       19,475         1,837,953
First Bank Systems                                         29,225         1,198,225
First Data Corp                                            65,400         3,719,625
General Motors Corp 'E'                                    26,325         1,145,138
Lehman Brothes Holding Inc                                 32,825           718,047
Mercury General Corp                                        6,075           208,828
North American Mortgage                                     8,300           191,938
Olsten Corp                                                 6,725           220,244
Progressive Corp                                           28,275         1,085,053
UNUM Corp                                                  41,875         1,962,891
                                                                      -------------
                                                                         13,214,242
                                                                      -------------
HEALTH CARE-7.78%                                
                                                 
Amgen Inc                                                   5,225           420,286
Boston Scientific                                           3,375           107,578
Coventry Corp                                              12,525           176,916
Corvits Corp *                                             71,950           377,738
Daig Corp                                                  21,000           383,250
Healthsource Inc                                           10,650           372,750
Horizon Mental Health Mgmt                                 22,900           289,113
I-Stat Corp                                                23,975           875,088
Merck & Co Inc                                             19,975           978,775
Nellcor Inc                                                17,550           789,750
Pacificare Health Systems 'E'                               6,250           318,750
Pfizer Inc                                                 22,925         2,117,697
Resmed Inc                                                  5,000            60,000
Scherer Corp (R.P.)                                         3,825           161,606
Sofamor Danek Group *                                      21,925           496,053
St Jude Medical                                             7,900           395,988
STERIS Corp                                                11,250           545,625
                                                                      -------------
                                                                          8,866,963
                                                                      -------------
MATERIALS & PROCESSING-0.81%                     
                                                 
Boise Cascade Corp                                          1,875            75,938
Crown Cork & Seal *                                         7,700           385,963
International Minerals & Chemical                           3,300           178,613
Lowes Co                                                    9,500           283,813
                                                                      -------------
                                                                            924,327
                                                                      -------------
</TABLE>
 
*Non-income producing securities.

                                      A-69
<PAGE>
 
PACIFIC SELECT FUND
GROWTH LT PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                       MARKET
                                                                                      SHARES           VALUE
                                                                                      ------           -----
<S>                                                                                <C>            <C>
TECHNOLOGY-15.29%

Adflex Solutions Inc *                                                                     8,000  $        196,000
Adobe Systems Inc                                                                          2,275           131,950
Altera Corp *                                                                             12,850           555,763
Applied Digital Access                                                                    23,175           301,275
Applied Materials *                                                                       21,125         1,829,953
Avid Technology                                                                            1,300            48,750
Boca Research                                                                             40,675         1,098,225
Ciber Inc                                                                                 13,775           244,506
Cisco Systems Inc *                                                                        8,950           452,534
Computer Association Int'l Inc                                                            11,100           752,025
Computer Horizons                                                                         35,825           573,200
CUC International Inc                                                                     21,125           887,250
Dendrite International                                                                     7,500           120,938
Discreet Logic                                                                            12,250           404,250
Fiserv Inc                                                                                 3,525            99,141
Fulcrum Technologies                                                                      17,900           393,800
Intel Corp                                                                                33,300         2,108,306
Itel Corp                                                                                  3,675           143,325
ITI Technologies Inc                                                                       7,300           173,375
Itron Inc                                                                                 21,250           664,063
Keane Inc *                                                                               17,600           437,800
LEGENT Corp                                                                                5,975           261,406
LSI Logic *                                                                               23,950           937,044
Micron Technology                                                                         20,800         1,141,400
Pittway Corp                                                                              12,900           590,175
Pyxis Corp *                                                                              14,200           321,275
Seer Technologies                                                                          9,100           188,825
Softkey International Inc *                                                               11,350           361,781
Sterling Software Inc                                                                      2,025            77,963
StrataCom Inc                                                                              4,375           213,281
Systemsoft Corp                                                                           38,000           551,000
U.S. Robotics Corp                                                                         4,800           523,200
VLSI Technology *                                                                         21,250           640,156
                                                                                                  ----------------
                                                                                                        17,423,935
                                                                                                  ----------------
TRANSPORTATION-0.79%

APS Holding Corp 'A'                                                                         875            23,078
Exide Corp                                                                                10,650           457,950
General Re Corp                                                                            2,400  $        321,300
Georgia-Pacific Corp                                                                       1,100            95,425
                                                                                                  ----------------
                                                                                                           897,753
                                                                                                  ----------------
UTILITIES-3.53%

Airtouch Communications Inc *                                                             47,625         1,357,313
Century Tel Enterp                                                                        15,325           434,847
CommNet Cellular Inc                                                                       9,175           256,900
Telephone & Data System                                                                   10,100           367,388
United Waste Systems Inc                                                                   3,250           117,000
Vodafone Group PLC ADR                                                                    39,375         1,491,328
                                                                                                  ----------------
                                                                                                         4,024,776
                                                                                                  ----------------
Total Domestic Common Stocks
  (Cost $50,672,017)                                                                                    55,813,505
                                                                                                  ----------------
FOREIGN COMMON STOCKS-20.09%
Canada-1.02%
Potash Corp of Saskatchewan                                                               20,897         1,167,620
                                                                                                  ----------------
                                                                                                         1,167,620
                                                                                                  ----------------
FINLAND-8.08%

Cultor Oy 1                                                                                7,068           225,116
Cultor Oy 2-FR                                                                             4,614           150,197
Huhtamaki I                                                                               24,302           796,787
Metra Oy 'A'                                                                               1,490            63,508
Metra Oy 'B'                                                                              14,816           652,320
Nokia Ab-A Shs                                                                           101,710         5,954,918
Nokia Corp-Adr A                                                                          22,968         1,369,467
                                                                                                  ----------------
                                                                                                         9,212,313
                                                                                                  ----------------
GERMANY-3.99%

Sap Ag-Vorzug Pref                                                                         3,584         4,544,486
                                                                                                  ----------------
                                                                                                         4,544,486
                                                                                                  ----------------
</TABLE>
 
*Non-income producing securities.

                                      A-70
<PAGE>
 
PACIFIC SELECT FUND
GROWTH LT PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
- ---------------------------------------------------------------  -------------------------------------------------------------
                                                        MARKET                                    PRINCIPAL
                                           SHARES       VALUE                                      AMOUNT           VALUE
                                           ------       -----                                      ------           -----
<S>                                        <C>          <C>       <S>                         <C>               <C>   
MEXICO - 0.02%                                                    COMMERCIAL PAPER-30.93% 

Grupo Financiero Inbursa *                    8,584   $   20,805   FHLMC
                                                     ----------
                                                         20,805      5.850% due 07/05/95      $  13,000,000     $  12,991,550
                                                     ---------- 
                                                                     5.850% due 07/21/95          3,000,000         2,990,233
NETHERLANDS - 0.07%                                               Ford Motor Credit 
                                                                     6.050% due 07/03/95          4,300,000         4,298,555
Elsag Bailey Process Auto *                  2,925       80,438   Chevron
                                                     ---------- 
                                                         80,438      5.980% due 07/07/95          3,000,000         2,997,010
                                                     ----------
                                                                  FNMA 
NORWAY - 0.15%                                                       5.900% due 07/06/95          4,000,000         3,996,723 
                                                                     5.900% due 07/13/95          4,000,000         3,992,133 
Elkjop                                       8,348      166,701   Household Finance Corp
                                                     ---------- 
                                                        166,701      5.750% due 07/05/95          4,000,000         3,997,444      
                                                     ----------                                                 -------------

SWEDEN - 6.62%                                                    Total Commercial Paper                           35,263,648 
                                                                                                                -------------

Assa-Abloy "B" *                             9,255       48,380
Astra Ab                                   108,922    3,363,940   TIME DEPOSITS - 0.02%
Kinnivik Ab "B" Free                        70,719    2,159,760  
Modob *                                     12,989      749,584   State Street Bank and Trust
Nordictel Holdings Ab *                     29,126      246,417      4.900% due 07/03/95             19,000            19,000 
                                                                                                                -------------      
Securitas Ab "B" Free                        8,330      288,776                                                 
Stora Kopparbergs                            7,896      105,908   Total Time Deposits                                  19,000
                                                                                                                -------------   
Volvo Ab *                                  30,946      589,616 
                                                     ----------
                                                      7,552,381
                                                     ---------- 
                                                                  Total Short-Term Investments
UNITED KINGDOM - 0.14%                                               at Amortized Cost                             35,282,648     
                                                                                                                -------------   
Central European Media Center               10,650      158,419   TOTAL GROWTH LT PORTFOLIO
                                                     ---------- 
                                                        158,419      (COST $102,247,641)                        $ 113,999,316
                                                     ----------                                                 =============

Total Foreign Common Stocks
   (Cost $16,292,976)                                22,903,163
                                                     ----------


Total Investments in Securities
   at Market Value (Cost $66,964,993)                78,716,668
                                                     ----------
</TABLE> 




   * Non-income producing securities.

                                     A-71
<PAGE>
 
PACIFIC SELECT FUND
EQUITY PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
- --------------------------------------------------------------   -----------------------------------------------------
                                                        Market                                                 Market
                                          Shares        Value                                      Shares      Value
                                          ------        -----                                      ------      -----
<S>                                      <C>       <C>           <C>                              <C>       <C>
                                                                                                         
COMMON STOCKS - 94.07%                                           HEALTH CARE - 1.93%                        
                                                                                                         
CAPITAL GOODS - 8.25%                                            Becton Dickinson                  15,000   $   873,750
                                                                 Cordis Corp *                     10,000       670,000
                                                                                                            -----------  
Amp Inc                                   20,000   $   845,000                                                1,543,750
                                                                                                            -----------  
Black & Decker Corp                       15,000       463,125                                              
Case Corp                                 20,000       595,000   MATERIALS & PROCESSING - 2.81%             
Hewlett Packard Co                        45,000     3,352,500                                              
Texas Instruments Inc                     10,000     1,338,750   International Paper               20,000     1,715,000
                                                   -----------                                              
                                                     6,594,375   Kennametal Inc                    15,000       528,750
                                                   -----------                                              -----------
                                                                                                              2,243,750
CONSUMER DISCRETIONARY - 29.48%                                                                             -----------
                                                                 TECHNOLOGY - 22.92%                        
Callaway Golf Co                         280,000     4,200,000                                              
General Electric                          20,000     1,127,500   Advanced Micro Devices *          30,000     1,091,250
Hospitality Franchise System *            30,000     1,038,750   Cabletron Systems *               30,000     1,597,500
Infinity Broadcasting *                   50,000     1,668,750   Dell Computer Corp *              20,000     1,202,500
McDonalds Corp                            25,000       978,125   Intel Corp                        35,000     2,215,938
Motorola Inc                              60,000     4,027,500   Microsoft *                       45,000     4,069,688
Nokia Corp ADR                            20,000     1,192,500   Oracle Systems Corp *            100,000     3,856,250
Office Depot                              25,000       703,125   Phillips Electronics N.V.         25,000     1,068,750
Procter & Gamble                          30,000     2,156,250   Silicon Graphics *                50,000     1,993,750
Scott Paper                               40,000     1,980,000   Spectrum Holobyte Inc *           10,000       143,124
Tellabs Inc *                             30,000     1,441,875   U.S. Robotics Corp *              10,000     1,088,750
                                                                                                            -----------
Walt Disney Productions                   55,000     3,059,375                                               18,327,500
                                                   -----------                                              -----------
                                                    23,573,750                                              
                                                   -----------
                                                                 TRANSPORTATION - 7.98%                     
CONSUMER STAPLES - 11.06%                                                                                
                                                                 Champion International Corp       60,000     3,127,500
Coca-Cola                                 60,000     3,825,000   Chrysler Corp                     20,000       957,500
Phillip Morris Co Inc                     15,000     1,115,625   Ford Motor Co                     30,000       892,500
Starbucks Corp *                         110,000     3,905,000   General Motors Corp               30,000     1,406,250
                                                   -----------                                              -----------
                                                     8,845,625                                                6,383,750
                                                   -----------                                              -----------
                                                                                                         
FINANCIAL & BUSINESS SERVICES - 9.64%                            Total Common Stocks (Cost $64,677,844)      75,216,250
                                                                                                            -----------
                                                                                                         
Capital One Finance                       50,000       975,000                                              
First Data Corp                           80,000     4,550,000                                              
Silicon Valley Bancshares *               60,000     2,178,750                                              
                                                   -----------                                                          
                                                     7,703,750                                                          
                                                   -----------                                                          
</TABLE>


* Non-Income producing securiites.

                                     A-72
<PAGE>
 
PACIFIC SELECT FUND
EQUITY PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
- --------------------------------------------------------------------
                                         PRINCIPAL
                                          AMOUNT            VALUE
                                          ------            -----

<S>                                    <C>          <C> 
SECURITIES HELD UNDER REPURCHASE
AGREEMENTS - 5.93%


   With Citibank, dated 06/30/95
   repurchase price of $4,582,420;
   collateralized by U.S. Treasury
   Notes (par value $4,580,000; due
   07/03/95)                           $ 4,742,000  $   4,742,000
                                                    -------------
                                                      
Total Securities Held Under Repurchase                
   Agreements                                           4,742,000
                                                    -------------
                                                      
TOTAL EQUITY PORTFOLIO                                
  (COST $69,419,844)                                $  79,958,250
                                                    =============
</TABLE> 

                                     A-73
<PAGE>
 
PACIFIC SELECTED FUND
BOND AND INCOME PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
- ----------------------------------------------------    ------------------------------------------------------- 
                               Principal      Market                                   Principal        Market
                                Amount        Value                                      Amount          Value
                                ------        -----                                      ------          -----
<S>                          <C>         <C>            <C>                          <C>            <C> 
CORPORATE BONDS & NOTES - 89.57%                        FINANCIAL & BUSINESS SERVICES - 9.01%     
                                                                                                
                                                        GMAC                                      
CAPITAL GOODS - 2.20%                                     9.400% due 07/15/21        $ 1,000,000    $ 1,195,000
                                                        International Bank
Loral                                                     0.000% due 03/01/28*        10,000,000      1,012,500
  7.000% due 09/15/23         $1,000,000  $  905,000      0.000% due 07/15/29*        17,140,000      1,499,750
                                          ----------                                                -----------
                                             905,000                                                  3,707,250
                                          ----------                                                -----------
                                                                                                
CONSUMER DISCRETIONARY - 18.49%                         MATERIALS & PROCESSING - 9.49%            
                                                                                                
CBS Inc                                                 Dow Chemical                              
  7.125% due 11/01/23          2,000,000   1,842,500      7.375% due 03/01/23          1,500,000      1,464,375
Dayton Hudson Co                                        Eastman Chemical                          
  9.700% due 06/15/21          1,500,000   1,850,625      7.250% due 01/15/24          1,500,000      1,462,260
Kmart Corp                                              Weyerhaeuser Co                           
  7.950% due 02/01/23          1,000,000     940,080      7.125% due 07/15/23          1,000,000        977,500
News Amercia Holdings                                                                                 3,904,135
  7.750% due 01/20/24          2,000,000   1,932,500                                            
Time Warner Inc                                         TECHNOLOGY - 4.03%                        
  9.150% due 02/01/23          1,000,000   1,043,750                                            
                                          ----------                                                            
                                           7,609,455    IBM Corp                                                
                                          ----------                                                            
CONSUMER STAPLES - 14.90%                                 8.375% due 11/01/19          1,500,000      1,660,650
                                                                                                    -----------
                                                                                                      1,660,650
                                                                                                    -----------
Coca Cola Enterprise                                                                            
  6.750% due 09/15/23          1,500,000   1,408,125    TRANSPORTATION - 24.84%                   
Hershey Foods Co                                                                                
  8.800% due 02/15/21          2,000,000   2,365,000    AMR Corp                                  
Ralston Purina                                            9.000% due 09/15/16          4,500,000      4,730,625
  8.625% due 02/15/22          5,000,000     539,375    Boeing Co                                 
Seagram Co Limited                                        6.875% due 10/15/43          2,000,000      1,885,000
  6.875% due 09/01/23          2,000,000   1,820,000    Ford Motor Co                             
                                          ----------       
                                           6,132,500      7.750% due 06/15/43          1,500,000      1,525,935
                                          ----------       
ENERGY - 6.61%                                          McDonnell Douglas                         
                                                          9.750% due 04/01/12          1,750,000      2,082,500
                                                                                                    -----------
Burlington Resources                                                                                 10,224,060
                                                                                                    -----------
  8.200% due 03/15/25          1,500,000   1,616,730                                            
Hydro Quebee                                            Total Corparate Bonds & Notes             
  8.625% due 06/15/29          1,000,000   1,104,140      (Cost $33,962,961)                         36,863,920
                                          ----------                                                -----------
                                           2,720,870
                                          ----------
</TABLE>

  *NON-INCOME PRODUCING SECURITIES.

                                     A-74
<PAGE>
 
PACIFIC SELECTED FUND
BOND AND INCOME PORTFOLIO
PORTFOLIO OF INVESTMENTS (CONTINUED)
JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
- -----------------------------------------------------------------
                                  Principal           Market
                                    Amount            Value
                                    ------            -----
<S>                              <C>              <C> 
U.S TREASURY BONDS - 3.58%

  7.125% due 02/15/23           $ 1,400,000       $ 1,475,026
                                                  ----------- 

Total U.S. Treasury Bonds
  (Cost $1,570,719)                                 1,475,026
                                                  ----------- 


FOREIGN GOVERNMENT - 5.27%

Province of Newfoundland
  7.320% due 10/13/23             1,000,000           988,510
Province of Saskatchewan
  9.125% due 02/15/21             1,000,000         1,181,830
                                                  ----------- 

Total Foreign Government
  (Cost $2,026,945)                                 2,170,340
                                                  ----------- 

Total Investment in Securities
  at Market Value (Cost $37,560,625)               40,509,286
                                                  ----------- 


                                                       VALUE
                                                       -----

SECURITIES HELD UNDER PERCHASE
AGREEMENTS - 1.58%

  With Citibank, dated 06/30/95
  repurchase price of $650,332;
  collateralized by U.S. Treasury
  Notes (par value $630,000; due
  07/03/95)                         650,000           650,000
                                                  ----------- 

Total Securities Held Under Repurchase
  Agreements                                          650,000
                                                  ----------- 


TOTAL BOND AND INCOME PORTFOLIO
  (COST $38,210,625)                              $41,159,286
                                                  ===========
</TABLE> 

                                     A-75


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