GCG TRUST
N-30D, 1996-09-04
Previous: ISO BLOCK PRODUCTS USA INC, 8-K, 1996-09-04
Next: PARK AVENUE PORTFOLIO, N-30D, 1996-09-04



<PAGE>   1
 
- --------------------------------------------------------------------------------
 
 [LOGO]
 
                               Semi-Annual Report
 
                               ------------------
 
                                 THE GCG TRUST
                         (INCLUDING SEPARATE ACCOUNT A
                             FINANCIAL INFORMATION)
 
                               ------------------
 
                                 June 30, 1996
 
   GoldenSelect products are issued by Golden American Life Insurance Company
                   and distributed by Directed Services, Inc.
- --------------------------------------------------------------------------------
<PAGE>   2
 
- --------------------------------------------------------------------------------
   Table of Contents
- --------------------------------------------------------------------------------
 
                                 THE GCG TRUST
 
<TABLE>
<CAPTION>
                                                                                                           PAGE
                                                                                                           ----
<S>                                                                                                        <C>
President's Letter.......................................................................................    1
Fund Manager Reports.....................................................................................    2
Statements of Assets and Liabilities.....................................................................   18
Statements of Operations.................................................................................   20
Statements of Changes in Net Assets......................................................................   22
Financial Highlights:
  Small Cap Series.......................................................................................   26
  All-Growth Series......................................................................................   27
  Capital Appreciation Series............................................................................   28
  Value Equity Series....................................................................................   29
  Rising Dividends Series................................................................................   30
  Strategic Equity Series................................................................................   31
  Emerging Markets Series................................................................................   32
  Natural Resources Series...............................................................................   33
  Real Estate Series.....................................................................................   34
  Market Manager Series..................................................................................   35
  Multiple Allocation Series.............................................................................   36
  Fully Managed Series...................................................................................   37
  Limited Maturity Bond Series...........................................................................   38
  Liquid Asset Series....................................................................................   39
Portfolio of Investments:
  Small Cap Series.......................................................................................   40
  All-Growth Series......................................................................................   42
  Capital Appreciation Series............................................................................   43
  Value Equity Series....................................................................................   44
  Rising Dividends Series................................................................................   46
  Strategic Equity Series................................................................................   47
  Emerging Markets Series................................................................................   51
  Natural Resources Series...............................................................................   55
  Real Estate Series.....................................................................................   57
  Market Manager Series..................................................................................   58
  Multiple Allocation Series.............................................................................   59
  Fully Managed Series...................................................................................   62
  Limited Maturity Bond Series...........................................................................   65
  Liquid Asset Series....................................................................................   67
Notes to Financial Statements............................................................................   69
                                              SEPARATE ACCOUNT A
Statement of Assets and Liabilities......................................................................  A-1
Notes to Statement of Assets and Liabilities.............................................................  A-2
</TABLE>
 
<PAGE>   3
 
DIRECTED SERVICES, INC.
1001 JEFFERSON STREET, WILMINGTON, DE 19801                  TEL: (302) 576-3400
                                                             FAX: (302) 576-3450
 
                                                                 August 15, 1996
 
Dear Shareholder of The GCG Trust:
 
We are pleased to provide you with your June 30, 1996 Semiannual Report (the
"Report") for The GCG Trust (the "Trust") which includes reports from all
GoldenSelect Portfolio Managers. The first six months of 1996 have seen Trust
assets under management increase 8.2% from $1.005 billion to $1.087 billion.
 
Included with this Report is a condensed financial report for Separate Account
A, which supports GoldenSelect flexible premium variable life insurance
policies. The Report contains comments from the Portfolio Managers of the
Trust's Series. The comments of the Portfolio Managers reflect their views as of
the date written and are subject to change at any time.
 
Thank you for your continued support of GoldenSelect and The GCG Trust.
 
Sincerely,


/s/ Terry L. Kendall

Terry L. Kendall
Chairman
The GCG Trust

 
                                        1
<PAGE>   4
 
- --------------------------------------------------------------------------------
 
  [GoldenSelect Logo]
 
                               Semi-Annual Report
 
                               ------------------
 
                                 THE GCG TRUST
 
                         (INCLUDING SEPARATE ACCOUNT B
                             FINANCIAL INFORMATION)
 
                               ------------------
 
                                 June 30, 1996
 
   GoldenSelect products are issued by Golden American Life Insurance Company
                   and distributed by Directed Services, Inc.
- --------------------------------------------------------------------------------
<PAGE>   5
 
- --------------------------------------------------------------------------------
   Table of Contents
 
                                 THE GCG TRUST
 
<TABLE>
<CAPTION>
                                                                                                           PAGE
                                                                                                           ----
<S>                                                                                                        <C>
President's Letter.......................................................................................    1
Fund Manager Reports.....................................................................................    2
Statements of Assets and Liabilities.....................................................................   18
Statements of Operations.................................................................................   20
Statements of Changes in Net Assets......................................................................   22
Financial Highlights:
  Small Cap Series.......................................................................................   26
  All-Growth Series......................................................................................   27
  Capital Appreciation Series............................................................................   28
  Value Equity Series....................................................................................   29
  Rising Dividends Series................................................................................   30
  Strategic Equity Series................................................................................   31
  Emerging Markets Series................................................................................   32
  Natural Resources Series...............................................................................   33
  Real Estate Series.....................................................................................   34
  Market Manager Series..................................................................................   35
  Multiple Allocation Series.............................................................................   36
  Fully Managed Series...................................................................................   37
  Limited Maturity Bond Series...........................................................................   38
  Liquid Asset Series....................................................................................   39
Portfolio of Investments:
  Small Cap Series.......................................................................................   40
  All-Growth Series......................................................................................   42
  Capital Appreciation Series............................................................................   43
  Value Equity Series....................................................................................   44
  Rising Dividends Series................................................................................   46
  Strategic Equity Series................................................................................   47
  Emerging Markets Series................................................................................   51
  Natural Resources Series...............................................................................   55
  Real Estate Series.....................................................................................   57
  Market Manager Series..................................................................................   58
  Multiple Allocation Series.............................................................................   59
  Fully Managed Series...................................................................................   62
  Limited Maturity Bond Series...........................................................................   65
  Liquid Asset Series....................................................................................   67
Notes to Financial Statements............................................................................   69
                                              SEPARATE ACCOUNT B
Statement of Assets and Liabilities......................................................................  B-1
Notes to Statement of Assets and Liabilities.............................................................  B-2
</TABLE>
<PAGE>   6
 
DIRECTED SERVICES, INC.
1001 JEFFERSON STREET, WILMINGTON, DE 19801                  TEL: (302) 576-3400
                                                             FAX: (302) 576-3450
 
                                                                 August 15, 1996
 
Dear Shareholder of The GCG Trust:
 
We are pleased to provide you with your June 30, 1996 Semiannual Report (the
"Report") for The GCG Trust (the "Trust") which includes reports from all
GoldenSelect Portfolio Managers. The first six months of 1996 have seen Trust
assets under management increase 8.2% from $1.005 billion to $1.087 billion.
 
Included with this Report is a condensed financial report for Separate Account
B, which supports GoldenSelect variable annuity products. The Report contains
comments from the Portfolio Managers of the Trust's Series. The comments of the
Portfolio Managers reflect their views as of the date written and are subject to
change at any time.
 
Thank you for your continued support of GoldenSelect and The GCG Trust.
 
Sincerely,
 
/s/ Terry L. Kendall
Terry L. Kendall
Chairman
The GCG Trust
 
                                        1
<PAGE>   7
 
                                 THE GCG TRUST
                                SMALL CAP SERIES
 
     The objective of the Small Cap Series is long-term capital appreciation
sought by investing primarily in equity securities of companies that, at the
time of purchase, have total market capitalization of less than $1 billion. For
the six months ended June 30, 1996, the Series generated a total return of
18.80% while the S&P 500 Index returned 10.10% for the same period and the
Russell 2000 returned 10.36% for the same period.

     The first six months of 1996 have been extremely challenging and volatile.
On more than one occasion, the Series has experienced the financial markets'
equivalent of wind-shear. Despite the volatility, most of the major market
indices are higher than they were at the beginning of the year with NASDAQ
leading the way. The reason for market conditions so far this year has been a
dramatic change in perception about the nature of the economy.

     The conventional wisdom in the market earlier in the year was that the
economy was extremely weak, and consequently would require a series of Federal
Reserve Board actions to lower interest rates in order to avoid a possible
recession. Over the second quarter, the market's focus shifted to whether the
economy was growing too fast which might cause inflation and potentially lead to
Federal Reserve Board actions to raise interest rates.
 
     During the last several weeks of the semi-annual period, the Series felt a
strong negative impact from declining technology stock prices. Although the
Portfolio Manager eliminated a number of positions and reduced others in
anticipation of this effect, the Portfolio Manager was once again startled by
the reaction of a few bad earnings pre-announcements. Some of the stocks which
pre-announced bad earnings were stocks already presumed to be having bad
quarters. Therefore, the Portfolio Manager believes this severe negative
reaction was exaggerated.
 
     The Portfolio Manager believes the second half of the year will be more
inspiring. Many of the stocks which did not have bad earnings but were
nevertheless caught in the down draft of pre-announced bad earnings should
rebound nicely. The second half of the year for technology stocks, particularly
those related to personal computers, should be stronger in anticipation of the
new Windows NT program. Also, the newer version of the Pentium Pro Chip (the
686) should be in broad release in 1997 rather than 1998 suggesting a new
positive life cycle for hardware and software. Finally, the semiconductor glut
will likely dissipate and the Portfolio Manager will be off to the races again.
 
     The Portfolio Manager continues to believe that the stock market is
undervalued relative to the bond market and that the bond market should rally in
the second half of the year. Moreover, the Portfolio Manager does not believe
that the Federal Reserve Board will find it necessary to raise rates even at the
August 20th FOMC meeting. The Portfolio Manager believes there is a good chance
that the Dow Jones Industrial Average will attain a target objective of 6000 by
year-end or at least by the middle of 1997.
 
 
                                                     FRED ALGER MANAGEMENT, INC.

             ------------------------------------------------------
                             AGGREGATE TOTAL RETURN
                         FOR PERIOD ENDED JUNE 30, 1996
                        1/3/1996 (INCEPTION)     18.80%
             ------------------------------------------------------

 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

TOP FIVE HOLDINGS AS OF JUNE 30, 1996

      1. 3Com Corporation             2.5%
      2. United Waste Systems Inc.    2.2%
      3. Business Objects S.A., ADR   1.7%
      4. Glenayre Technologies Inc.   1.6%
      5. Gucci Group NY               1.5%


INDUSTRY BREAKDOWN
                   [PIE CHART]

                                       2
<PAGE>   8
 
                                 THE GCG TRUST
                               ALL-GROWTH SERIES
 
     The objective of the All-Growth Series is capital appreciation sought by
investing primarily in securities selected for their long-term growth prospects
on the basis of fundamental research. The Series had a disappointing six months,
gaining 1.23% vs. a 10.10% gain in the S&P 500 Index. This was due largely to
weakness in two of the Series' more heavily weighted areas: gold and industrial
cyclicals. Gold and precious-metals shares, which represented 20.9% of the
Series as of June 30, 1996, suffered a sizable correction during the second
quarter (reflected in a 6.5% loss for the average gold fund, per Lipper
Analytical Services, Inc.), after outpacing much of the market in the year's
first three months. The Series' cyclical exposure, notably its steel and paper
stocks, barely budged in price over the last three months, despite mounting
evidence that the economy was growing stronger and the performance of cyclical
stocks has been very high, but in this instance the two bore little relation.
 
     The Portfolio Manager made a number of fairly significant adjustments
during the period, both as a defensive measure and in an effort to better
position the Series for the remainder of the year, given a revised outlook on
the economy's prospects. The Portfolio Manager reduced the Series' cyclical
exposure across the board, with a particularly sharp cutback in its holdings of
steel companies. The Portfolio Manager made smaller reductions to its weightings
in oil services and paper and forest products. The rationale for these moves is
that economic growth, while currently strong, may at some point in the next
three to six months begin to slow as a result of higher bond yields and the
likely tightening of credit by the Federal Reserve Board. Cyclical stocks, as
noted, have not responded favorably this year to signs that the economy is
picking up steam; it is difficult to believe that they will fare better amid a
period of potentially slower growth.
 
     Stocks that should do well in a slower-growth environment are banks and
financial services companies, and accordingly the Portfolio Manager has
increased the Series' exposure to these issues. The focus of the emphasis here
remains money-center banks, though the Portfolio Manager is finding value among
financial-services companies as well. Recent additions to the Series from the
banking area include Bank of New York Company, Inc., Chase Manhattan
Corporation, Greenpoint Financial Corporation and Mercantile Bancorporation, the
last a Missouri regional bank. (Collectively, banks and other financial services
stocks represent 25.1% of the Series assets as of June 30.) In addition to the
likelihood of a more-favorable interest-rate backdrop in the months ahead, these
banks should benefit from their ongoing restructuring efforts and 

                                                   (continued on next page)
 

             ------------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN
                         FOR PERIOD ENDED JUNE 30, 1996
                               1 YEAR    10.76%
                                5 YEAR    7.80%
                 1/24/1989 (INCEPTION)    6.12%
             ------------------------------------------------------

             ------------------------------------------------------
                             AGGREGATE TOTAL RETURN
                             YEAR-TO-DATE     1.23%
             ------------------------------------------------------

TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

TOP FIVE HOLDINGS AS OF JUNE 30, 1996

   1. GRC International Inc.       5.3%

   2. Wells Fargo & Company        5.0%

   3. Newmont Mining Corporation   4.8%

   4. Placer Dome Inc., ADR        4.4%

   5. Homestake Mining Company     4.0%

INDUSTRY BREAKDOWN

                                  [PIE CHART]

                                        3
<PAGE>   9
 
                                 THE GCG TRUST
                         ALL-GROWTH SERIES (CONTINUED)
 
share-buyback programs. Bank of New York Company, Inc., to cite one example, is
in the midst of repurchasing 10% of its outstanding stock, and as a rule most of
these banks are engaged in similarly aggressive programs.
 
     Health care stocks should also benefit from slower growth, and the
Portfolio Manager has upped the Series' weighting here as well. Health care and
pharmaceutical issues accounted for 6.9% of the Series as of June 30. The
Series' largest health care holding is ALZA Corporation, a drug-delivery
company, at 1.5% of the Series. Over the last several years the stock has been
down as much as 60% from its peak. But the Portfolio Manager believes that the
company's earnings outlook has improved considerably, the result of a widening
supply of new drugs coming to market and ALZA Corporation's launch of its own,
higher-margined products. The stock has begun to show signs of life lately,
reflecting growing recognition of the company's enhanced prospects. The
remainder of the Series' health care and pharmaceutical exposure is held in
smaller, niche-oriented companies that the Portfolio Manager deems to be
attractively priced.
 
     Two areas -- banks and financial services and health care and
pharmaceuticals -- represent the major thrust of the Series' repositioning
efforts over the past few months, and the Portfolio Manager will likely continue
to seek attractive opportunities in these sectors, especially in health care.
The Portfolio Manager has also added, but to a lesser extent, to the Series'
weightings in computers, electronics and telecommunications, having been
afforded an excellent opportunity to do so by the June correction in technology
stocks. Another area that the Portfolio Manager will look to build selectively
on price weakness is energy, based primarily on our expectations for higher oil
prices next year and into 1998.
 
     The Portfolio Manager has maintained the Series' weighting in gold and
precious-metals stocks, their poor performance during the second quarter
notwithstanding. Much of the recent weakness in gold prices was triggered by
weakness in other commodities, notably copper. Gold also pulled back on the
sell-off in oil prices following the agreement between the United Nations and
Iraq regarding that country's re-entrance into the oil market. Nothing of gold's
second-quarter's weakness is reflective of a deterioration in the metal's
fundamentals, which remain very positive.
 
                       WARBURG, PINCUS COUNSELLORS, INC.
 
                                        4
 
<PAGE>   10
 
                                 THE GCG TRUST
                          CAPITAL APPRECIATION SERIES

     The objective of the Capital Appreciation Series is long-term growth sought
by investing primarily in common and preferred stocks based on the categories of
growth and value components. The Series advanced 3.28% for the quarter bringing
performance for the six months ended June 30, 1996, to 9.62%. Main areas of
exposure in the Series as of June 30, 1996 were financial services at 16%,
health care at 14%, basic industry at 10% and technology at 9%. Below average
areas of representation were energy at 4% and utilities at 3%. Industry rotation
was rapid and individual stock prices demonstrated high volatility in the
period. In general, aggressive growth stocks, such as HFS Inc., 3Com Corporation
and Cascade Communications Corporation, helped performance while interest
sensitive issues, such as Student Loan Marketing Association (Sallie Mae) and
Chase Manhattan Corporation, and restructuring plays, like Grace (W.R.) &
Company or Time Warner Inc., languished. The equity market turned in another
strong quarter with the S&P 500 Index gaining 4.48% bringing the total return
for the six months ended June 30, 1996, to 10.10%. Large capitalization stocks
outperformed small and mid-cap issues, particularly in the latter part of the
quarter when technology issues came under pressure, and growth stocks
outperformed value stocks as interest rates were rising.
 
     The equity market lifted despite continued weakness in the bond market,
which reflected concerns that accelerating GDP growth in the second quarter
could provoke the Federal Reserve Board to tighten credit. Stabilizing the
market was a continued positive inflow of mutual fund buying by individuals and
defined contribution retirement plans, with roughly $140 billion in net
purchases recorded in the first six months. The Portfolio Manager is balanced
with a 50/50 exposure to growth and value stocks since the Portfolio Manager
believes the market will continue to exhibit fairly high trading volatility
until the trend of interest rates becomes clear.
 
     Looking into the second half of the year, the Portfolio Manager is
convinced that growth stocks with strengthening earnings fundamentals or those
selling at low valuations in the value sector will continue to be the most
rewarding. The Series continues to reflect that theme, with sizable holdings in
the networking, medical device, capital goods and financial services sectors.

The outlook for equities remains constructive, reflecting the Portfolio
Manager's assumption that interest rates will stabilize as the economy's pace
most likely begins to moderate by the fourth quarter, and that corporate
earnings continue to grow at a modest pace.
 
 
                                                        CHANCELLOR TRUST COMPANY

             ------------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN
                         FOR PERIOD ENDED JUNE 30, 1996
                                1 YEAR    22.12%
                         5/4/1992 (INCEPTION)    13.39%
             ------------------------------------------------------
             ------------------------------------------------------
                             AGGREGATE TOTAL RETURN
                             YEAR-TO-DATE     9.62%
             ------------------------------------------------------

 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.


TOP FIVE HOLDINGS AS OF JUNE 30, 1996

       1. Johnson & Johnson            2.7%
       2. Philip Morris Companies
          Inc.                         2.6%
       3. Merck & Company Inc.         2.5%
       4. GTE Corporation              2.2%
       5. NationsBank Corporation      2.1%


INDUSTRY BREAKDOWN
                    [PIE CHART]

                                       5
<PAGE>   11
 
                                 THE GCG TRUST
                              VALUE EQUITY SERIES
 
        The objective of the Value Equity Series is capital appreciation and,
secondarily, dividend income. The Series seeks its objective by investing
primarily in equity securities which meet quantitative standards believed by
the Portfolio Manager to indicate above-average financial soundness and high
intrinsic value relative to price. 

        During the first half of 1996, the Value Equity Series portfolio
management made two correct assumptions. These assumptions were that the
economy would continue to improve and that interest rates would rise. Although
both of these projections were right, the stock market was looking past the
strength in the economy and discounted a recession into value stock prices. The
Series, with a total return of 1.21% for the six months ended June 30, 1996,
underperformed the broad market whose total return was 10.10% as measured by
the S&P 500 Index for the same period. 

        The Series featured four themes this past six months and three of them
have been disappointing thus far. First, the Portfolio Manager purchased
depressed technology stocks of both large and mid-sized companies in the second
quarter. The large companies did well and the Series realized some profits from
those positions. Unfortunately, the smaller company stocks did not fair so well
and the strategy dragged down performance in the Series. 

        The second focus during the past half year was industrial recovery.
Although the industrial sector did experience growth, the stock market did not
reward cyclical stocks. This sector performed well during the first quarter as
the Portfolio Manager held a 12% position in the sector. Then, the exposure was
doubled to 24% but the second quarter did not reward cyclical stocks. The
Portfolio Manager continued to hold these stocks because, in the Portfolio
Manager's opinion, they are vastly undervalued and their prices should soon
rise to reflect their true worth. 

        The third strategy in the Series was inflation protection. By holding a
10.7% weighting in oil stocks at the end of June, portfolio management
continues to buffer the Series from potential inflation. Oil stocks have been
flat since December 1995, but the Portfolio Manager continues to see tremendous
value in this sector and believes that a slight shift in the supply and demand
relationship could trigger a rise in these stocks. 

        The last strategy employed so far this year was a consumer comeback
emphasis. This focus did work well as drug and consumer growth stocks moved
ahead sharply during the last three months. As typically happens in value
portfolios, since the discipline forces an early sale once stocks rebound to
fair prices, these securities continued to rise after the Portfolio Manager sold
them. 

        In the next several months, the Portfolio Manager is optimistic about
the potential for the large 24% weighting of cyclical stocks to outperform. The
Portfolio Manager also increased the Series' cash weighting from 2.4% in early
April to 11.8% at quarter's end. This increase in cash is a reflection of the
Portfolio Manager's stated strategy. The Portfolio Manager purchases only
securities it believes are undervalued. With the recent overall rise in stock
prices, it has become increasingly difficult to locate stocks which meet these
strict value criteria. 

                                                   EAGLE ASSET MANAGEMENT, INC.
 
            ------------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN

                        FOR PERIOD ENDED JUNE 30, 1996
    
                                      1 YEAR    17.07%
                        1/3/1995 (INCEPTION)    23.41%
            ------------------------------------------------------
            ------------------------------------------------------
                           AGGREGATE TOTAL RETURN

                            YEAR-TO-DATE     1.21%
            ------------------------------------------------------
 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE. 

<TABLE>

TOP FIVE HOLDINGS AS OF JUNE 30, 1996 

       <S>                                             <C>
       1. Boeing Company                               3.0% 
       2. Westinghouse Electric Corporation            2.6% 
       3. du Pont (E.I.) de Nemours & 
          Company, Inc.                                2.0% 
       4. Mobil Corporation                            2.0% 
       5. Federal Express Corporation                  2.0% 

<CAPTION>
TOP SEVEN INDUSTRIES AS OF JUNE 30, 1996 

       1. Oil/Gas -- International                     8.3% 
       2. Transportation                               7.1%
       3. Aerospace/Defense                            6.1% 
       4. Financial                                    5.0% 
       5. Manufacturing Industries                     4.8% 
       6. Machinery                                    4.3% 
       7. Multi-Industry Companies                     4.2%
</TABLE>


                                       6
<PAGE>   12
 
                                 THE GCG TRUST
                            RISING DIVIDENDS SERIES
 
        The objective of the Rising Dividends Series is capital appreciation
sought by investment primarily in equity securities of high quality companies
that meet criteria established by the Portfolio Manager. The second quarter of
1996, which ended June 30, 1996, showed continued strength in the stock market
following a positive first quarter. Of the year-to-date, the S&P 500 Index is
up 10.10% and the Series participated in the advance with a total return of
10.00%.

        The Portfolio Manager expects a positive economic environment to
persist. As the Portfolio Manager sees it: (1) inflation is under control; (2)
economic growth is moderate; (3) interest rates are expected to stay in a
trading range, rather than trend higher during this election year; (4)
corporate profits should grow moderately; and (5) worldwide demand for equities
is expected to remain strong.

<TABLE>

        The Series is structured to keep pace in a positive market environment
yet be risk averse during any downturn. The defensive nature of the Series
derives from the high quality of the companies held. The Portfolio Manager buys
only companies which meet the very selective Rising Dividend investment
disciplines. As a result, ninety-eight percent of the companies held by the
Series are ranked by Standard & Poor's and are rated A- to A+. Following is a
summary of a few key statistics to show the quality of the companies in the
Series compared to the companies in the S&P 500 Index, as of June 30, 1996:

<CAPTION>                           
                                     RISING 
                                    DIVIDENDS           S&P 
                                    COMPOSITE           500*
                                    ---------          -----
<S>                                    <C>             <C>
Annualized Earnings Growth --
  10 years....................         12.8%            6.6%
Annualized Dividend Growth --
  10 years....................          4.7%            5.9%
Earnings Reinvestment Rate --
  5 years.....................         58.6%           43.0%
Long Term Debt / Total
  Capitalization -- 5 years...         18.9%           33.7%
Return on Equity -- 5 years...         20.5%           15.4%
Price / Earnings Ratio --
  1997 Estimate...............         17.0%           16.8%
</TABLE>
 

        These statistics show that a Rising Dividends stock portfolio has
superior fundamental characteristics. That is, the stocks held by the Series
are enjoying above average growth, paying out a consistently rising income
stream to shareholders, reinvesting substantially more into the business and
showing substantially higher return on invested capital, while at the same time
having a much better balance sheet with much lower debt as compared to the
average company. In addition, the table shows that the price/earnings ratio is
approximately the same as the S&P 500 Index even though the companies held have
demonstrably better growth and much higher quality.
 
        The companies held are "stocks for all seasons." The Portfolio Manager
believes they are industry leaders and consistent growers with strong
management and

clean balance sheets. At times when investors are concerned about the
economic outlook, these companies stand as outstanding risk-averse holdings. A
diversified portfolio of these companies should continue to keep pace in up
markets and be defensive in down markets.

        In summary, the Portfolio Manager is comfortable with the economic
outlook and with the diversified, high quality, rising dividends equity
portfolio.
 
                                     KAYNE, ANDERSON INVESTMENT MANAGEMENT, L.P.

- ---------------
*    Note: S&P 500 Index statistics are compiled from the most recently
     filed annual statements. The Rising Dividends composite numbers are an 
     average of the most recently reported results of the 42 companies in the 
     composite.
 
            ------------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN

                        FOR PERIOD ENDED JUNE 30, 1996

                                       1 YEAR    28.24%
                        10/4/1993 (INCEPTION)    15.79%
            ------------------------------------------------------
            ------------------------------------------------------
                            AGGREGATE TOTAL RETURN

                            YEAR-TO-DATE     10.00%
            ------------------------------------------------------
 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

<TABLE>

TOP FIVE HOLDINGS AS OF JUNE 30, 1996

      <S>                             <C>
      1. Bell Atlantic Corporation    4.1%
      2. Disney (Walt) Company        3.8%
      3. Hewlett-Packard Company      3.8%
      4. Abbott Laboratories          3.5%
      5. AMP Inc.                     3.5%
</TABLE>

INDUSTRY BREAKDOWN

                                  [PIE CHART]


                                       7

<PAGE>   13
 
                                 THE GCG TRUST
                            STRATEGIC EQUITY SERIES

        The objective of the Strategic Equity Series is long-term capital
appreciation sought by investment primarily in equity securities based on
various equity market timing techniques. The Series was up 11.09% through the
first half of 1996. This compares with the S&P 500 Index, which was up 10.10%,
and the Midcap 400 S&P Index, which was up 9.20%. The benchmark for the Series,
which is a blend of these two indices, was up 9.65% during the period. This
performance is especially gratifying given that the Series' average market
exposure during the period was 76%.

        The Series' goal is to provide better-than-average returns over a full
market cycle with less risk. In order for the Series to achieve this, the
Portfolio Manager needs to participate in bull market advances and to protect
capital during bear market declines. Although the Portfolio Manager bettered
the market return during the first six months of the year, it is not generally
necessary to beat a rising market if the Portfolio Manager can adequately
control risk during difficult periods.

        The Series outperformed during the first half largely because of
superior stock selection. Half of the equity exposure is comprised of stocks
selected for their growth characteristics and half is comprised of equities
paying above-average dividends with outstanding underlying fundamentals as
identified by the Portfolio Manager's model. The growth portion of the Series
added the most value during the period, with selected consumer and
manufacturing stocks benefiting by a much improved earnings trend. The
Portfolio Manager maintained a significant exposure to utilities during the
period, as these stocks are selling at attractive valuations. The Series was
underweighted in the retail and technology sectors, as the Portfolio Manager's
models showed these groups to be selling at frothy multiples given their growth
prospects.
 
        The Portfolio Manager's overall asset allocation became increasingly
defensive during the quarter as the Portfolio Manger's monetary and sentiment
indicators deteriorated.
 
                                                           ZWEIG ADVISORS INC.
 
            ------------------------------------------------------
                            AGGREGATE TOTAL RETURN
                        FOR PERIOD ENDED JUNE 30, 1996
                            YEAR-TO-DATE    11.09%
                   10/2/1995 (INCEPTION)    11.46%
            ------------------------------------------------------
 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

<TABLE>

TOP FIVE HOLDINGS AS OF JUNE 30, 1996

      <S>                             <C>
      1. Wynn's International Inc.    1.4%
      2. Apogee Enterprises Inc.      1.2%
      3. Rayonier, Inc.               1.1%
      4. British Airways PLC, ADR     1.1%
      5. JLG Industries Inc.          1.0%
</TABLE>

SECTOR BREAKDOWN

                                  [PIE CHART]


                                       8

<PAGE>   14
 
                                 THE GCG TRUST
                            EMERGING MARKETS SERIES

        The objective of the Emerging Markets Series is long-term growth of
capital sought by investment primarily in equity securities of companies that
are considered to be in emerging market countries. The Series returned 10.38%
for the six months ended June 30, 1996. The IFC Emerging Markets Composite
Investable Index returned 12.12% for the same period.

        The Series' slight underperformance for the first half of 1996
reflected an overweighted position in South Africa in 1996. The South African
market has declined 7% year-to-date mainly reflecting currency and political
concerns. The Series currently holds an underweighted position in South Africa
since the Portfolio Manager believes more attractive opportunities can now be
found in other emerging markets. Overall, the first half marked a turnaround in
the performance of emerging markets following a disappointing 1995. The Latin
American markets were strong with the IFC Latin American Index appreciating
15.5% for the first half. Among the major markets, the largest gains were seen
in Brazil, Mexico and Argentina, which are all seen with a strong acceleration
in economic growth in 1996. Among the smaller markets, Venezuela was the star
performer, rising 51% as the government announced a new economic plan designed
to reduce the budget deficit and inflation.

        The Asian markets also posted a strong performance in the first half
with the IFC Asia Index increasing 14.3% for the period. Two of the stronger
performing markets were India (up 22%) and the Philippines (up 26%) where the
Series has overweighted positions. In Eastern Europe, the Series has built
positions in Poland, Czech Republic and Hungary. The Portfolio Manager believes
Eastern Europe offers some of the most interesting opportunities in emerging
markets given the region's successful transition from communism to capitalism
coupled with strong economic fundamentals and attractive valuations.
 
        Looking forward to the second half of 1996, the Portfolio Manager
believes that the prospects for the emerging markets continue to be attractive.
After a two-year bear market which ended in 1995, valuations in emerging
markets continue to look attractive relative to their historical levels as well
as growth prospects.
 
                                                          BANKERS TRUST COMPANY
 
            ------------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN

                        FOR PERIOD ENDED JUNE 30, 1996

                                  1 YEAR    6.74%
                   10/4/1993 (INCEPTION)    1.69%
            ------------------------------------------------------
            ------------------------------------------------------
                            AGGREGATE TOTAL RETURN

                            YEAR-TO-DATE     10.38%
            ------------------------------------------------------

 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

<TABLE>

TOP FIVE HOLDINGS AS OF JUNE 30, 1996

         <S>                                            <C>      
         1. Commerce Asset Holdings BHD
            (Malaysia)                                  2.9%
         2. Bidvest Group Ltd. (South Africa)           2.8%
         3. Liberty Life (South Africa)                 2.6%
         4. Gadek BHD (Malaysia)                        2.5%
         5. Krung Thai Bank (Foreign) (Thailand)        2.0%
</TABLE>

ASSET DISTRIBUTION BY REGION

                                  [PIE CHART]


                                       9
                                                        
<PAGE>   15
 
                                 THE GCG TRUST
                            NATURAL RESOURCES SERIES
 
       The objective of the Natural Resources Series is long-term capital
appreciation sought by investment primarily in equity and debt securities of
companies engaged in the exploration, development, production, and distribution
of natural resources. The Series returned 19.41% for the six months ended June
30, 1996. The Series has outperformed the S&P 500 Index which rose 10.10% and
the Ibbotson Hard Asset Index which rose 5.75% for the same period.
 
       During the first six months, economic growth surprised market
participants with its vigor and investors continually marked up projections for
GDP growth and inflationary expectations. The impact was best seen in the bond
market where the 30-year bond had a negative total return of 9.6% for the first
six months of the year. In addition, investors' expectations of Federal Reserve
Board interest rate policy changed from an expectation of interest rate cuts to
pricing in more than a 50 basis point increase in the Fed Funds rate by the end
of December 1996. Economic growth was also stronger-than-anticipated in Japan
where first quarter GDP growth increased over 12% on an annualized basis. In
Europe, however, growth was lower than anticipated and is growing only modestly.
Initial indications are that economic growth continued to be strong in the
emerging countries in Asia and Latin America.
 
       Going forward, the Portfolio Manager continues to believe that the
economic environment is favorable for hard asset performance. The Portfolio
Manager believes global economic growth will continue to accelerate modestly and
broadly agrees with the recently released IMF estimates of accelerating growth
from 3.5% last year to 3.8% this year and 4.3% in 1997. Signs of healthy growth
include growth in leading economic indicators, positively sloped yield curves in
major industrial economies, and a stimulative monetary policy as measured by 25%
annual growth rates in G7 monetary reserves. Nevertheless, the Portfolio Manager
does not see runaway economic growth, particularly in the industrialized nations
as some deflationary forces such as high debt levels still exist. In addition,
differences in regional economic growth continue to persist with the U.S. and
Japan running at a healthy 2.5% estimated growth rate, while Germany's economy
is growing at a more modest 0.8% rate. These growth estimates are consistent
with our view that the inflation rate in the U.S. has troughed and will rise
modestly in the coming year. In Japan and Germany, while rising, inflation rates
are likely to be muted in the coming year. The Portfolio Manager expects that
growth rates in the developing economies are expected to continue to be strong
in Asia and strengthen in Latin America.
 
       Energy, the largest allocation in the Series through most of the year,
performed well during the first half of the year and the Portfolio Manager
expects the good performance to continue, albeit in selected sectors. On the
commodity front, the Portfolio Manager thinks there is too much complacency
regarding oil and natural gas prices and can envision scenarios where oil prices
remain strong and, in fact, rise. This would surprise most investors whose view
is that oil prices will decline over the remainder of the year. The Portfolio
Manager believes markets will remain tight as consensus demand forecasts have
consistently underestimated demand and that commodity markets will not see Iraqi
oil until September at the earliest. This suggests that any supply disruptions
could cause significant upward movements in the oil price. An example of this
occurred this past spring as low oil inventories caused by the adoption of
just-in-time inventory practices combined with strong demand stemming from an
unexpectedly cold winter in the Northeast led to crude oil prices rising to over
$25 per barrel. The market fell from those levels but stabilized at $20 per
barrel despite news of renewed Iraq supply. Commodity fundamentals for natural
gas continue to remain strong, but the Portfolio Manager continues to think
natural gas producers are the better investment. Approximately 18% of the Series
is allocated to exploration and production companies which the Portfolio Manger
believes will benefit from this strong pricing environment. The Series' top
holdings include Louisiana Land and Exploration Company, Flores and Rucks Inc.
and United Meridian Corporation. The Portfolio Manager also continues to like
deep-water offshore drilling companies where supply/demand fundamentals remain
strong and offshore rig leasing rates continue to climb. The top holding in this
sector is Reading and Bates Corporation (R&B), a leading deepwater drilling
company. The Portfolio Manager believes R&B's earnings will be much stronger
than anticipated and valuation multiples will expand.
 
       In the base metal markets, the primary focus is the Sumitomo copper
scandal. The Series sidestepped the scandal and the associated copper price
crash as the Series had no exposure to the underlying asset and only peripheral
exposure to copper equities. The Portfolio Manager's fundamental view on copper
had been bearish for some time with supply growing at nearly four times demand
and much better value was found in base metals. Instead, the Portfolio Manager
has been focusing on aluminum equities and tin as our favored investments. The
Portfolio Manager believes recent weakness in many base metal prices stem at
least in part from knock-on impacts from the copper scandal and that current
levels represent good value. This value, combined with the Portfolio Manager's
view that demand should increase during the second half of 1996 and in 1997,
should result
                                                        (continued on next page)
 
                                       10
<PAGE>   16
 
                                 THE GCG TRUST
                      NATURAL RESOURCES SERIES (CONTINUED)
 
in higher prices, and the Portfolio Manager believes base metals may be an
important driver of the Series during the last half of the year. The top
holdings in the aluminum sector include Reynolds Metals Company and Century
Aluminum Company, a much smaller but very cheap producer.

        Gold shares completed a round trip during the first six months of the
year. The year started with a bang as gold jumped to over $415 per ounce in
early February and gold shares rose over 25%. That ascent was retraced with
most of the decline occurring during June when gold shares turned in their
worst performance in 18 months. The exposure to gold ranged from a high of 40%
to a low of 22% at the end of the second quarter. Fundamentally, the Portfolio
Manager believes gold is attractive based on its commercial supply/ demand gap.
In addition, the Portfolio Manager believes investment demand should increase
over the next year as central banks are engaging in aggressive monetary
reflation. On the other side of the ledger, central bank sales and mine hedging
programs have pressured the price. It is virtually impossible to predict when
these sales will end, but recently some mining companies have announced
reversals of hedging programs which the Portfolio Manager takes to be a bullish
indicator. The Portfolio Manager's strategy for gold shares is to buy on
weakness as support levels are reached.

        False start. Those two words describe the recent action in paper
shares. The equity market had begun to anticipate price increases in many paper
commodity paper grades over the past several months. However, during June,
fundamental information was released that suggested that commodity price
increases were going to be postponed until 1997. Paper shares declined on this
news. While valuations are extremely cheap in the paper sector, the Portfolio
Manager continues to position the Series defensively in this sector. The
Series' allocation has been below 10% of total assets for the entire year. In
addition, the Portfolio Manager has concentrated the Series in defensive
holdings such as tissue company Fort Howard Corporation, timberland-owner
Rayonier, Inc. and cellulose pulp producer Buckeye Cellulose Corporation.
 
                                                  VAN ECK ASSOCIATES CORPORATION
 
            ------------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN

                        FOR PERIOD ENDED JUNE 30, 1996

                                 1 YEAR    28.66%

                                 5 YEAR    12.02%

                  1/24/1989 (INCEPTION)     9.52%
            ------------------------------------------------------
            ------------------------------------------------------
                            AGGREGATE TOTAL RETURN

                            YEAR-TO-DATE     19.41%
            ------------------------------------------------------
 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

<TABLE>

TOP FIVE HOLDINGS AS OF JUNE 30, 1996

    <S>                                      <C>
    1. Louisiana Land and Exploration
       Company                               3.1%
    2. Flores and Rucks Inc.                 2.8%
    3. United Meridian Corporation           2.5%
    4. British Petroleum PLC, ADR            2.3%
    5. Triton Energy Ltd.                    2.3%
</TABLE>

INDUSTRY BREAKDOWN

                                  [PIE CHART]


                                      11
<PAGE>   17
 
                                 THE GCG TRUST
                               REAL ESTATE SERIES

        The objective of the Real Estate Series is capital appreciation sought
by investment primarily in publicly traded equity securities of companies in
the real estate industry. For the six months ended June 30, 1996, the Series
returned 6.89% trailing the Wilshire Real Estate Securities Index which
returned 9.17%. For the five years ended June 30, 1996 the Series has delivered
14.06% annually outperforming the benchmark by almost 5% annually. These
positive real returns reflect the favorable underlying fundamentals of the real
estate market over this time period coupled with the benefits of investing in a
diversified portfolio of publicly traded real estate companies.

        The Series continues to be overweighted in office and industrial
property, although in the second quarter the exposure to regional malls was
increased. The performance of the Series this year has benefited from its
exposure to office property, hotels and regional malls. The performance trailed
the Wilshire Real Estate Securities Index because of the very high exposure of
the Index to hotels. The Portfolio Manager believes an index weighting to
hotels (18%) exposes investors to undue risks. Going forward, it is the view of
the Portfolio Manager that superior stock selection will be the key contributor
to relative performance.

        The Portfolio Manager continues to believe the valuation of real estate
investment trusts (REITs) remains attractive relative to stocks and bonds.
Generally strong property markets should continue to provide cash flow growth
in the 5-9% range for most companies, which will allow 2-3% dividend growth in
addition to the already attractive current dividend yields of REITs (7.3%). The
5.1% earnings yield (inverse of the P/E ratio) of the S&P 500 Index pales in
comparison to the 8.1% REIT equivalent (cash available for distribution),
especially in light of the projected earnings growth rates of only 7.3% for
equities. Bonds remain vulnerable to rising inflation fears from an aging
business cycle and the inability to control federal spending. The Portfolio
Manager believes that REITs provide the best inflation hedge among high yield
securities.
 
                                                  E.I.I. REALTY SECURITIES, INC.
 
             ----------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN

                        FOR PERIOD ENDED JUNE 30, 1996

                                 1 YEAR    19.43%

                                 5 YEAR    14.06%

                   1/24/1989 (INCEPTION)    8.68%
             ----------------------------------------------------
             ----------------------------------------------------
                            AGGREGATE TOTAL RETURN

                            YEAR-TO-DATE     6.89%
             ----------------------------------------------------

 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE. 

<TABLE>

TOP FIVE HOLDINGS AS OF JUNE 30, 1996 

         <S>                                          <C>
         1. Simon Property Group Inc.                 4.0% 
         2. Nationwide Health Properties Inc.         3.4% 
         3. Vornado Realty Trust                      3.4% 
         4. Spieker Properties Inc.                   3.3% 
         5. Highwood Properties Inc.                  3.1% 
</TABLE>

INDUSTRY BREADDOWN

                                  [PIE CHART]


                                      12
<PAGE>   18
 
                                 THE GCG TRUST
                             MARKET MANAGER SERIES

        The objective of the Market Manager Series is to seek favorable equity
market performance and at the same time preserve capital. The Series' total
return on net asset value for the six months ended June 30, 1996, was 8.15%.
During this same period the two indices to which the Series' performance was
linked, the S&P 500 Index and the Midcap 400 S&P Index, were up 10.10% and
9.20%, respectively. The average of the total return of these two indices was
9.65%.

        The Series follows a strategy of investing in the broadly diversified
U.S. equity market. The Series closed for further investment in March 1995. Up
to that point, funds were invested in short-term money market securities. Since
March 1995, the Series has consisted of a blend of debt securities and
over-the-counter equity options, which together have tracked the stock market.
 
        On March 6, 1995, the Series commenced investment in accordance with
its long-term objectives. The Series' total return has moved proportionately
with is target indices subsequent to its commencement of operations. Rising
equity prices were captured by the Series' investments in the equity call
options while falling interest rates increased the value of the debt
securities.
 
        Through the remainder of 1996 the Series will maintain its relatively
static strategic investments designed to track market performance.
 
                                                           BANKERS TRUST COMPANY
 
             ----------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN

                        FOR PERIOD ENDED JUNE 30, 1996

                                  1 YEAR    21.92%

                  11/14/1994 (INCEPTION)    20.10%
             ----------------------------------------------------
             ----------------------------------------------------
                            AGGREGATE TOTAL RETURN

                            YEAR-TO-DATE     8.15%
             ----------------------------------------------------
 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.             

ASSET ALLOCATION

                                  [PIE CHART]

                                      13


<PAGE>   19
 
                                 THE GCG TRUST
                           MULTIPLE ALLOCATION SERIES
 
        The objective of the Multiple Allocation Series is highest total return
consistent with the preservation of capital and elimination of unnecessary
risk. The Series invests in a diversified mix of bonds, stocks, and cash
equivalents. The Series' total return on net asset value for the six months
ended June 30, 1996, was 1.76%. This compares to a decline of 0.01% for the
Lehman Brothers Government Intermediate Bond Index and an increase of 10.10%
for the S&P 500 Index.

        Reflecting a stronger than anticipated economy, rising interest rates,
job growth, and higher commodity prices, the first half was one of the worst
periods ever for bonds. Consequently, the Portfolio Manager has reduced the
bond portion of the Series.

        Signs of economic strength tend to be negative for bonds. This category
currently includes greater consumer confidence, the Commodity Research Bureau's
Price Index and higher prices for such key industrial commodities as crude oil
and lumber. The positive indicators include the stronger dollar and the
purchasing manager's index.

        So far the price weakness in bonds has been mainly in the long end.
Short rates have not moved much, which is why the Portfolio Manager's overall
bond model is holding at low neutral. If bond prices continue to decline, it
would increase the risk for stocks.

        With respect to equity investments, the Portfolio Manager's indicators
are presently about neutral to perhaps slightly favorable. A major positive for
the stock market is the large volume of cash flowing into mutual funds.
Although the rate is down from first quarter levels, money is still pouring in
at a good pace. However, the Portfolio Manager believes that these numbers
could diminish over the next few months.
 
        Another positive is the shrinkage in the supply of stock as a result of
corporate buyouts, mergers, and acquisitions. As is with cash coming into
mutual funds, the figures are not as great as they were earlier this year and
must be carefully monitored.
 
        Although the market may be considered overvalued by conventional
measurements, many of the customary indicators have become less important in
today's market. The dividend yield, for example, is low but it reflects the
fact that companies are paying out less to retain more of earnings to fuel
internal growth. Also, today's tax income structure encourages capital gains
and not dividends. The Portfolio Manager prefers to focus on earnings, and
believes the market's price/ earnings ratio is not wildly overvalued, although
it is not cheap either. As always, the Portfolio Manager is prepared to reduce 
the Series' exposure should indicators point to changing conditions and rising
risk.

                                                           ZWEIG ADVISORS INC.
 
             ----------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN

                        FOR PERIOD ENDED JUNE 30, 1996

                                   1 YEAR    9.26%

                                   5 YEAR    8.65%
     
                    1/24/1989 (INCEPTION)    8.66%
             ----------------------------------------------------
             ----------------------------------------------------
                            AGGREGATE TOTAL RETURN

                            YEAR-TO-DATE     1.76%
             ----------------------------------------------------
 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

<TABLE>

TOP FIVE HOLDINGS AS OF JUNE 30, 1996

       <S>                                                <C>
       1. U.S. Treasury Obligations due through
          2025 ranging from 5.120% to 10.750%             35.8%
       2. Bowater Inc.                                     0.7%
       3. BankAmerica Corporation                          0.7%
       4. CSX Corporation                                  0.6%
       5. Texaco, Inc.                                     0.6%
</TABLE>

ASSET ALLOCATION

                                  [PIE CHART]


                                      14
<PAGE>   20
 
                                 THE GCG TRUST
                              FULLY MANAGED SERIES

        The objective of the Fully Managed Series is high total investment
return consistent with the preservation of capital and prudent investment risk.
The Series invests primarily in common stocks. For the six months ended June
30, 1996, the Series generated a total return of 6.53% while the S&P 500 Index
returned 10.10% and the Lehman Brothers Corporate/ Government Index returned
(1.88)% for the same period.

        Performance results for the Series were consistent with long term
expectations. Within the Series, equity holdings appreciated in line with the
broad stock market. Fixed income holdings -- preferred stocks and bonds -- had
modest, but positive returns. This was particularly gratifying to the Portfolio
Manager given the increase that took place in interest rates over the six
months. Convertible holdings, which represent about one quarter of the Series,
had returns between those two other asset classes.

        Good economic growth, and the upcoming presidential election are the
dominate positives in the Portfolio Manager's outlook for financial markets
over the balance of 1996. Very poor stock market valuations levels are the key
negative. With most other factors in the outlook rather neutral, the Portfolio
Manager intends to pursue a usual cautious approach for the immediate future.
Emphasis will continue to be placed upon the selection of individual securities
rather than any asset allocation shift. Once the election is concluded,
however, the Portfolio Manager may expand holdings of fixed income securities
of the Series.

                                                 T. ROWE PRICE ASSOCIATES, INC.
 
             ----------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN

                        FOR PERIOD ENDED JUNE 30, 1996

                                  1 YEAR    15.81%

                                  5 YEAR    10.20%

                   1/24/1989 (INCEPTION)     7.97%
             ----------------------------------------------------
             ----------------------------------------------------
                            AGGREGATE TOTAL RETURN

                            YEAR-TO-DATE     6.53%
             ----------------------------------------------------
 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

<TABLE>

TOP FIVE HOLDINGS AS OF JUNE 30, 1996
       
       <S>                                                  <C>
       1. Centerior Energy Corporation/
          Cleveland Electric Illuminating Company           5.2%
       2. Automatic Data Processing Inc., Conv.,
          Zero coupon due 02/20/2012                        4.6%
       3. Genentech Inc.                                    3.1%
       4. New York Times Company, Class A                   2.8%
       5. Loews Corporation                                 2.5%
</TABLE>

ASSET ALLOCATION

                                  [PIE CHART]


                                      15
<PAGE>   21
 
                                 THE GCG TRUST
                          LIMITED MATURITY BOND SERIES

        The objective of the Limited Maturity Bond Series is highest current
income consistent with low risk to principal and liquidity. The Series invests
primarily in a diversified portfolio of limited maturity debt securities.

        During the first six months of 1996, the economy grew at an annual rate
of 3.25%. This was stronger than the Federal Reserve Board target of 2-2.5%
with most of the strength coming from housing and consumer spending. During
this period, treasury yields rose by 96 basis points in the 2-year treasury
note to 6.11% yield. In this environment the Limited Maturity Bond Series
returned 0.72% compared to 0.74% for the Merrill Lynch 1-5 year
Corporate/Government Bond Index.

        During early 1996, the Series maintained a longer duration than the
benchmark, as the Portfolio Manager duration model continued to signal an
overweighted position. In February, the model reversed its position. In
addition, the Portfolio Manager's fundamental analysis was also generally
bearish on the market. Consequently, the Series was underweighted in interest
rate risk for the remainder of the period. The Series remained overweighted in
corporate bonds for the period and increased its exposure to the mortgage
sector from 6% to 10% in May. The option adjusted spreads in the mortgage
sector are historically wide to competing securities. In addition, as the
market trades off and the mortgage market moves to a discount, the structural
characteristics of these securities improve.

        Looking ahead, the Portfolio Manager believes there may be continued
pressure on the bond market. The Portfolio Manager is maintaining an
underweighting of interest rate risk and an overweighting in corporate stocks,
although the Portfolio Manager may opportunistically take advantage of
historically tight spreads to reduce exposure during periods of increased new
issue supply.
 
                                                         BANKERS TRUST COMPANY
 
             ----------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN

                        FOR PERIOD ENDED JUNE 30, 1996

                                   1 YEAR    4.76%

                                   5 YEAR    5.83%

                    1/24/1989 (INCEPTION)    6.78%
             ----------------------------------------------------
             ----------------------------------------------------
                            AGGREGATE TOTAL RETURN

                            YEAR-TO-DATE     0.72%
             ----------------------------------------------------
 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

<TABLE>

TOP FIVE HOLDINGS AS OF JUNE 30, 1996
     
      <S>                                                   <C>
      1. U.S. Treasury Notes due through 2001
         ranging from 5.250% to 7.500%                      36.2%
      2. FNMA, Pool #303630,
         6.000% due 12/01/2002                               3.2%
      3. Standard Credit Card Trust I, Series 1992-3, 
         Class A,
         5.910% due 10/15/1998                               1.8%
      4. AMR Corporation,
         9.500% due 05/15/2001                               1.8%
      5. Fleet Financial Group Inc.,
         7.625% due 12/01/1999                               1.8%
</TABLE>

ASSET ALLOCATION

                                  [PIE CHART]


                                      16
                                                             
<PAGE>   22
 
                                 THE GCG TRUST
                              LIQUID ASSET SERIES

        The objective of the Liquid Asset Series is a high level of current
income consistent with the preservation of capital and liquidity. For the six
months ended June 30, 1996, the Series generated a total return of 2.45% as
compared to the average money market fund per Lipper Analytical Services, Inc.
which also returned 2.45%.

        Perceptions of economic activity shifted dramatically during the first
quarter. Diverse opinions of business activity existed, ranging from a
near-term recession that would drive interest rates much lower, to a
reacceleration that would trigger higher inflation and sharply higher interest
rates.

        The huge 705,000 increase in non-farm payrolls in February put to rest
any belief that the economy was poised to enter a recessionary period and
pointed to the Federal Reserve Board keeping interest rates steady. The economy
accelerated at a 2.2% growth rate in the first quarter, and real GDP looks to
have accelerated further in the second quarter. Consumer spending was bolstered
by continued improvement in employment, rising incomes, low inflation, and a
high level of confidence.
 
        As the economy continues to perk along, wage increases are expected to
gradually accelerate and push inflation a bit higher. This, in turn, would keep
upward pressure on interest rates. The Fed maintained its 5 1/4% federal funds
rate target at the July FOMC meeting, but the persisting economic strength
suggests that a 25 basis point increase is likely in August.

        Short-term treasury securities remained technically expensive
throughout much of the period. Since treasury securities were expensive and the
short end of the yield curve was not advantageous to extend the Series, the
Portfolio Manager continued to maintain a large core repurchase agreement
position and short average maturity. This allowed the Series to maximize yield,
while minimizing risk in a potentially increasing rate environment.
 
        The Portfolio Manager maintained a neutral posture with regard to cash
management throughout most of this period. With the perception over the last
quarter that the next move in interest rates should be higher, the Portfolio
Manager began purchasing high-quality, floating rate notes. The current
strategy is to maintain a large cash position to reinvest at higher yields, and
continue to purchase floating rate securities if the opportunities present
themselves.
 
                                                           BANKERS TRUST COMPANY
 
             ----------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURN

                        FOR PERIOD ENDED JUNE 30, 1996

                                   1 YEAR    5.21%

                                   5 YEAR    4.00%

                    1/24/1989 (INCEPTION)    5.17%
             ----------------------------------------------------
             ----------------------------------------------------
                            AGGREGATE TOTAL RETURN

                            YEAR-TO-DATE     2.45%
             ----------------------------------------------------
 
TOTAL RETURN FOR THE SERIES INCLUDES REINVESTMENT OF DIVIDENDS AND
DISTRIBUTIONS. IT DOES NOT REFLECT CHARGES FOR THE VARIABLE ANNUITY AND VARIABLE
LIFE CONTRACTS OR CERTIFICATES THEREUNDER WHOSE PROCEEDS ARE INVESTED IN THE
SERIES. PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE. 

INVESTMENT IN THE LIQUID ASSET SERIES (OR IN ANY OTHER SERIES) IS NEITHER
INSURED OR GUARANTEED BY THE U.S. GOVERNMENT. THERE CAN BE NO ASSURANCE THAT THE
LIQUID ASSET SERIES WILL BE ABLE TO MAINTAIN A STABLE NET ASSET VALUE OF $1.00
PER SHARE. 

<TABLE>

TOP FIVE HOLDINGS AS OF JUNE 30, 1996 

       <S>                                     <C>
       1. Key Bank, New York, 
          5.220% due 09/06/1996                5.0% 
       2. Dean Witter, Discover & Company, 
          5.700% due 11/15/1996                3.7% 
       3. NBD Bank Corporation, 
          5.420% due 08/19/1996                3.7% 
       4. Societe Generale, 
          5.470% due 09/05/1996                3.7% 
       5. National Westminster Bank, 
          5.360% due 07/10/1996                3.7% 
</TABLE>

ASSET ALLOCATION

                                  [PIE CHART]


                                      17
<PAGE>   23
<TABLE> 
- --------------------------------------------------------------------------------
   Statements of Assets and Liabilities
 
                                 THE GCG TRUST
 
                           JUNE 30, 1996 (UNAUDITED)
 
<CAPTION>
                                            SMALL                        CAPITAL          VALUE          RISING        STRATEGIC
                                             CAP        ALL-GROWTH     APPRECIATION      EQUITY        DIVIDENDS        EQUITY
                                           SERIES         SERIES          SERIES         SERIES          SERIES         SERIES
                                         -----------    -----------    ------------    -----------    ------------    -----------
<S>                                      <C>            <C>            <C>             <C>            <C>             <C>

ASSETS:                                
Investments (Notes 1, 3 and 4):        
  At identified cost...................  $23,038,988    $83,090,040    $114,306,552    $34,643,749    $ 79,434,679    $19,310,147
                                         ===========    ===========    ============    ===========    ============    ===========
  At value.............................  $23,039,308    $94,280,176(a) $134,919,584    $35,884,319    $102,253,953    $20,472,405
Cash...................................        3,038          8,550          11,788          7,839           2,087          4,426
Foreign currency, at value (identified 
  cost of $578,192 for the Emerging    
  Markets Series)......................      --             --              --             --              --             --
Receivables:                           
  Shares of beneficial interest sold...    1,749,436        --              --              37,196         105,891         19,206
  Investment securities sold...........      183,236        439,015         --           3,041,483       1,471,118        --
  Dividends and/or interest............          744         37,202         193,323         32,845         115,159         33,353
Net unrealized appreciation on forward 
  foreign exchange contracts...........      --             --              --             --              --             --
Prepaid expenses.......................      --             --              --             --              --             --
                                         -----------    -----------    ------------    -----------    ------------    -----------
    Total Assets.......................   24,975,762     94,764,943     135,124,695     39,003,682     103,948,208     20,529,390
                                         -----------    -----------    ------------    -----------    ------------    -----------
LIABILITIES:                           
Payables:                              
  Shares of beneficial interest        
    redeemed...........................          537         15,746          69,913            802           1,297            171
  Investment securities purchased......    1,179,706         72,876         --             179,370       4,376,467        --
  Dividends............................      --             --              --             --              --             --
Cash overdraft.........................      --             --              --             --              --             --
Variation Margin.......................      --             --              --             --              --               9,375
Unified fees payable (Note 2)..........        1,194          5,130           7,321          2,102           5,388          1,111
                                         -----------    -----------    ------------    -----------    ------------    -----------
    Total Liabilities..................    1,181,437         93,752          77,234        182,274       4,383,152         10,657
                                         -----------    -----------    ------------    -----------    ------------    -----------
NET ASSETS.............................  $23,794,325    $94,671,191    $135,047,461    $38,821,408    $ 99,565,056    $20,518,733
                                         ===========    ===========    ============    ===========    ============    ===========
NET ASSETS CONSIST OF:                 
Paid-in Capital........................  $23,468,835    $84,827,594    $105,363,962    $36,031,143    $ 74,794,934    $18,963,350
Undistributed net investment income....        2,787        685,830       1,103,728        277,364         675,168        177,251
Accumulated net realized gain/(loss) on
  securities, futures contracts,       
  forward foreign exchange contracts   
  and foreign currency transactions....      322,383     (2,032,369)      7,966,739      1,272,333       1,275,680        230,085
Net unrealized                         
  appreciation/(depreciation) on       
  securities, futures contracts,       
  forward foreign exchange contracts   
  and other assets and liabilities     
  denominated in foreign currencies....          320     11,190,136      20,613,032      1,240,568      22,819,274      1,148,047
                                         -----------    -----------    ------------    -----------    ------------    -----------
    Total Net Assets...................  $23,794,325    $94,671,191    $135,047,461    $38,821,408    $ 99,565,056    $20,518,733
                                         ===========    ===========    ============    ===========    ============    ===========
Shares of beneficial interest          
  outstanding..........................    2,002,192      6,787,748       9,121,015      2,910,211       6,803,753      1,845,950
                                         ===========    ===========    ============    ===========    ============    ===========
NET ASSET VALUE, offering price and    
  redemption price per share of        
  beneficial interest outstanding......  $     11.88    $     13.95    $      14.81    $     13.34    $      14.63    $     11.12
                                         ===========    ===========    ============    ===========    ============    ===========
<FN> 
- ------------------
 
 (a) The All-Growth Series includes repurchase agreements amounting to $9,763,000. The Limited Maturity Bond
     Series includes repurchase agreements amounting to $14,406,563.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       18
<PAGE>   24
<TABLE>
<CAPTION>
                                                  EMERGING         NATURAL          REAL           MARKET    
                                                   MARKETS         RESOURCES       ESTATE          MANAGER    
                                                   SERIES          SERIES          SERIES          SERIES    
                                                ------------     -----------     -----------     ----------  
<S>                                            <C>              <C>             <C>             <C>         
ASSETS:                                
Investments (Notes 1, 3 and 4):        
  At identified cost...................        $ 51,144,975     $30,248,371     $31,594,256     $4,067,134  
                                               ============     ===========     ===========     ==========  
  At value.............................        $ 53,318,667     $36,094,532     $35,873,624     $5,201,851  
Cash...................................             --               52,184         109,972        332,875  
Foreign currency, at value (identified 
  cost of $578,192 for the Emerging    
  Markets Series)......................             567,129         --              --              --      
Receivables:                           
  Shares of beneficial interest sold...             139,536          39,694           3,747         --      
  Investment securities sold...........             482,765         877,424         --             897,748  
  Dividends and/or interest............             116,608          25,033         228,407          6,194  
Net unrealized appreciation on forward 
  foreign exchange contracts...........             --                  247         --              --      
Prepaid expenses.......................               8,000         --              --              --      
                                               ------------     -----------     -----------     ----------  
    Total Assets.......................          54,632,705      37,089,114      36,215,750      6,438,668  
                                               ------------     -----------     -----------     ----------  
LIABILITIES:                           
Payables:                              
  Shares of beneficial interest        
    redeemed...........................              16,946             190             114         --      
  Investment securities purchased......             437,270         536,912         356,250         --      
  Dividends............................             --              --              --              --      
Cash overdraft.........................              22,316         --              --              --      
Variation Margin.......................             --              --              --              --      
Unified fees payable (Note 2)..........               4,419           1,979           1,943            352  
                                               ------------     -----------     -----------     ----------  
    Total Liabilities..................             480,951         539,081         358,307            352  
                                               ------------     -----------     -----------     ----------  
NET ASSETS.............................        $ 54,151,754     $36,550,033     $35,857,443     $6,438,316  
                                               ============     ===========     ===========     ==========  
NET ASSETS CONSIST OF:                 
Paid-in Capital........................        $ 64,419,210     $26,701,839     $29,766,086     $4,979,248  
Undistributed net investment income....             154,321         120,942       1,584,173         98,818  
Accumulated net realized gain/(loss) on
  securities, futures contracts,       
  forward foreign exchange contracts   
  and foreign currency transactions....         (12,583,954)      3,881,143         227,816        225,533  
Net unrealized                         
  appreciation/(depreciation) on       
  securities, futures contracts,       
  forward foreign exchange contracts   
  and other assets and liabilities     
  denominated in foreign currencies....           2,162,177       5,846,109       4,279,368      1,134,717  
                                               ------------     -----------     -----------     ----------  
    Total Net Assets...................        $ 54,151,754     $36,550,033     $35,857,443     $6,438,316  
                                               ============     ===========     ===========     ==========  
Shares of beneficial interest          
  outstanding..........................           5,413,602       2,034,632       2,656,306        494,701  
                                               ============     ===========     ===========     ==========  
NET ASSET VALUE, offering price and    
  redemption price per share of        
  beneficial interest outstanding......        $      10.00     $     17.96     $     13.50     $    13.01  
                                               ============     ===========     ===========     ==========  

<CAPTION>
                                                                                    LIMITED  
                                               MULTIPLE          FULLY             MATURITY          LIQUID
                                              ALLOCATION        MANAGED              BOND             ASSET
                                                SERIES           SERIES             SERIES           SERIES
                                             ------------     ------------        -----------      -----------
<S>                                         <C>              <C>                  <C>              <C>
ASSETS:                                
Investments (Notes 1, 3 and 4):        
  At identified cost...................     $288,026,911     $112,602,717         $82,433,988      $42,112,082
                                            ============     ============         ===========      ===========
  At value.............................     $294,481,802     $126,747,857         $81,770,474(a)   $42,112,082
Cash...................................          508,422           11,597             106,576          --
Foreign currency, at value (identified  
  cost of $578,192 for the Emerging    
  Markets Series)......................         --               --                  --                --
Receivables:                           
  Shares of beneficial interest sold...          --               --                  --               --
  Investment securities sold...........        1,093,331          674,474             --               --
  Dividends and/or interest............        2,411,691          539,903             788,564           86,601
Net unrealized appreciation on forward 
  foreign exchange contracts...........          --               --                  --               --
Prepaid expenses.......................          --               --                  --               --
                                            ------------     ------------         -----------      -----------
    Total Assets.......................      298,495,246      127,973,831          82,665,614       42,198,683
                                            ------------     ------------         -----------      -----------
LIABILITIES:                           
Payables:                              
  Shares of beneficial interest        
    redeemed...........................          292,427           92,014              76,926        1,817,841
  Investment securities purchased......        6,260,893          --                  705,526          --
  Dividends............................          --               --                  --                11,143
Cash overdraft.........................          --               --                  --               --
Variation Margin.......................           86,250          --                  --               --
Unified fees payable (Note 2)..........           15,823            6,933               2,686            2,078
                                            ------------     ------------         -----------      -----------
    Total Liabilities..................        6,655,393           98,947             785,138        1,831,062
                                            ------------     ------------         -----------      -----------
NET ASSETS.............................     $291,839,853     $127,874,884         $81,880,476      $40,367,621
                                            ============     ============         ===========      ===========
NET ASSETS CONSIST OF:                 
Paid-in Capital........................     $265,301,588     $108,650,311         $75,588,526      $40,367,273
Undistributed net investment income....        8,697,430        3,847,897           6,988,817          --
Accumulated net realized gain/(loss) on
  securities, futures contracts,       
  forward foreign exchange contracts   
  and foreign currency transactions....       11,502,467        1,231,273             (33,353)             348
Net unrealized                         
  appreciation/(depreciation) on       
  securities, futures contracts,       
  forward foreign exchange contracts   
  and other assets and liabilities     
  denominated in foreign currencies....        6,338,368       14,145,403            (663,514)         --
                                            ------------     ------------         -----------      -----------
    Total Net Assets...................     $291,839,853     $127,874,884         $81,880,476      $40,367,621
                                            ============     ============         ===========      ===========
Shares of beneficial interest          
  outstanding..........................       22,900,325        8,703,200           7,292,892       40,367,303
                                            ============     ============         ===========      ===========
NET ASSET VALUE, offering price and    
  redemption price per share of        
  beneficial interest outstanding......     $      12.74     $      14.69         $     11.23      $      1.00
                                            ============     ============         ===========      ===========
</TABLE>

 
                       See Notes to Financial Statements.
 
                                       19
<PAGE>   25
<TABLE>
- ---------------------------------------------------------------------------------------------------------------------------------
   Statements of Operations
 
                                 THE GCG TRUST
 
               FOR THE SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)
 
<CAPTION>
                                                SMALL                       CAPITAL          VALUE         RISING      STRATEGIC
                                                 CAP       ALL-GROWTH     APPRECIATION      EQUITY       DIVIDENDS       EQUITY
                                               SERIES*       SERIES          SERIES         SERIES         SERIES        SERIES
                                               --------    -----------    ------------    -----------    ----------    ----------
<S>                                            <C>         <C>             <C>            <C>            <C>           <C>
INVESTMENT INCOME:                          
Dividends....................................  $  1,930    $   502,755     $ 1,195,208    $   358,370    $  819,262    $  146,720
Foreign taxes withheld on dividend income....     --            (6,638)        --              (1,459)       --            (1,874)
Interest.....................................    44,729        409,894         174,476         49,968        76,246        77,167
                                               --------    -----------     -----------    -----------    ----------    ----------
  Total Investment Income....................    46,659        906,011       1,369,684        406,879       895,508       222,013
                                               --------    -----------     -----------    -----------    ----------    ----------
EXPENSES:                                   
Unified fees (Note 2)........................    43,777        484,678         641,538        172,264       443,509        71,046
Trustees' fees and expenses (Note 2).........        85          2,283           3,007            657         1,694           256
Other........................................        10            705             705            705           705           502
                                               --------    -----------     -----------    -----------    ----------    ----------
  Total Expenses.............................    43,872        487,666         645,250        173,626       445,908        71,804
                                               --------    -----------     -----------    -----------    ----------    ----------
NET INVESTMENT INCOME........................     2,787        418,345         724,434        233,253       449,600       150,209
                                               --------    -----------     -----------    -----------    ----------    ----------
NET REALIZED AND UNREALIZED GAIN/(LOSS)     
  ON INVESTMENTS AND FOREIGN CURRENCIES     
  (NOTES 1 AND 3):                          
Net realized gain/(loss) from:              
  Security transactions......................   322,383     (3,105,779)      6,894,013      1,094,105     1,836,326       329,892
  Futures contracts..........................     --           --              --             --             --           (90,832)
  Forward foreign exchange contracts.........     --           --              --                  (2)       --             1,862
  Foreign currency transactions..............     --           --              --                   3        --               (10)
Net change in unrealized                    
  appreciation/(depreciation) on:           
  Securities.................................       320      3,816,234       4,182,283     (1,114,995)    6,074,945     1,150,411
  Futures contracts..........................     --           --              --             --             --           (14,207)
  Forward foreign exchange contracts.........     --           --              --             --             --            --
  Other assets and liabilities denominated in
    foreign currencies.......................     --           --              --                  (2)       --                 1
                                               --------    -----------     -----------    -----------    ----------    ----------
  Net realized and unrealized gain/(loss) on
    investments..............................   322,703        710,455      11,076,296        (20,891)    7,911,271     1,377,117
                                               --------    -----------     -----------    -----------    ----------    ----------
NET INCREASE IN NET ASSETS                  
  RESULTING FROM OPERATIONS..................  $325,490    $ 1,128,800     $11,800,730    $   212,362    $8,360,871    $1,527,326
                                               ========    ===========     ===========    ===========    ==========    ==========

<FN> 
- ------------------
 
   * The Small Cap Series commenced operations on January 3, 1996.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       20
<PAGE>   26
<TABLE>
<CAPTION>
                                                    EMERGING       NATURAL          REAL         MARKET
                                                     MARKETS       RESOURCES        ESTATE       MANAGER    
                                                      SERIES         SERIES         SERIES        SERIES  
                                                    ----------     ----------     ----------     --------        
<S>                                                  <C>            <C>            <C>            <C>            
INVESTMENT INCOME:                                                                                                 
Dividends....................................        $  446,610     $  221,742     $1,101,567        --             
Foreign taxes withheld on dividend income....           (39,395)       (10,176)        --            --            
Interest.....................................           151,441         33,449         47,340     $130,482        
                                                     ----------     ----------     ----------     --------     
  Total Investment Income....................           558,656        245,015      1,148,907      130,482       
                                                     ----------     ----------     ----------     --------     
EXPENSES:                                                                                                        
Unified fees (Note 2)........................           396,350        167,034        173,098       30,984   
Trustees' fees and expenses (Note 2).........               953            748            815          120       
Other........................................             7,032            705            705          705      
                                                     ----------     ----------     ----------     --------   
  Total Expenses.............................           404,335        168,487        174,618       31,809         
                                                     ----------     ----------     ----------     --------        
NET INVESTMENT INCOME........................           154,321         76,528        974,289       98,673      
                                                     ----------     ----------     ----------     --------     
NET REALIZED AND UNREALIZED GAIN/(LOSS)                                                                
  ON INVESTMENTS AND FOREIGN CURRENCIES                                                                
  (NOTES 1 AND 3):                                                                                     
Net realized gain/(loss) from:                                                                           
  Security transactions......................            39,188      3,414,513        419,662      224,742        
  Futures contracts..........................            --             --             --            --        
  Forward foreign exchange contracts.........           (94,149)        (2,498)        --            --   
  Foreign currency transactions..............               267         (1,431)        --            --             
Net change in unrealized                         
  appreciation/(depreciation) on:                                                                             
  Securities.................................         4,909,778      1,920,168        942,104      162,480          
  Futures contracts..........................            --             --             --            --       
  Forward foreign exchange contracts.........            82,672           (234)        --            --           
  Other assets and liabilities denominated in                                                                     
    foreign currencies.......................             4,964            378         --            --         
                                                     ----------     ----------     ----------     --------           
  Net realized and unrealized gain/(loss) on                                                                   
    investments..............................         4,942,720      5,330,896      1,361,766      387,222        
                                                     ----------     ----------     ----------     --------       
NET INCREASE IN NET ASSETS                                                                                            
  RESULTING FROM OPERATIONS..................        $5,097,041     $5,407,424     $2,336,055     $485,895    
                                                     ==========     ==========     ==========     ========       
<CAPTION>
                                                                                LIMITED                  
                                                MULTIPLE         FULLY         MATURITY         LIQUID   
                                               ALLOCATION       MANAGED          BOND           ASSET    
                                                 SERIES          SERIES         SERIES          SERIES   
                                               -----------     ----------     -----------     ---------- 
<S>                                             <C>             <C>            <C>             <C>        
INVESTMENT INCOME:                                                                                       
Dividends....................................   $ 2,043,218     $1,853,524         --              --     
Foreign taxes withheld on dividend income....       (10,172)        (9,283)        --              --     
Interest.....................................     4,893,627      1,720,932     $ 2,439,974     $1,051,514 
                                                -----------     ----------     -----------     ----------     
  Total Investment Income....................     6,926,673      3,565,173       2,439,974      1,051,514 
                                                -----------     ----------     -----------     ---------- 
EXPENSES:                                                                                                
Unified fees (Note 2)........................     1,493,986        615,377         256,532        115,046 
Trustees' fees and expenses (Note 2).........         7,112          2,882           1,687          1,596 
Other........................................           345            705             705            706 
                                                -----------     ----------     -----------     ---------- 
  Total Expenses.............................     1,501,443        618,964         258,924        117,348 
                                                -----------     ----------     -----------     ---------- 
NET INVESTMENT INCOME........................     5,425,230      2,946,209       2,181,050        934,166 
                                                -----------     ----------     -----------     ---------- 
NET REALIZED AND UNREALIZED GAIN/(LOSS)                                                                  
  ON INVESTMENTS AND FOREIGN CURRENCIES                                                                  
  (NOTES 1 AND 3):                                                                                       
Net realized gain/(loss) from:                                                                           
  Security transactions......................     9,242,589      3,119,479        (222,271)           535 
  Futures contracts..........................      (524,608)        --             --              --     
  Forward foreign exchange contracts.........            18         17,437         --              --     
  Foreign currency transactions..............           (33)        (9,161)        --              --     
Net change in unrealized                                                                                 
  appreciation/(depreciation) on:                                                                        
  Securities.................................    (8,710,734)     1,782,601      (1,392,621)        --     
  Futures contracts..........................      (116,518)        --             --              --     
  Forward foreign exchange contracts.........       --              --             --              --     
  Other assets and liabilities denominated in                                                             
    foreign currencies.......................             5            276         --              --     
                                                -----------     ----------     -----------     ---------- 
  Net realized and unrealized gain/(loss) on                                                             
    investments..............................      (109,281)     4,910,632      (1,614,892)           535 
                                                -----------     ----------     -----------     ---------- 
NET INCREASE IN NET ASSETS                                                                               
  RESULTING FROM OPERATIONS..................   $ 5,315,949     $7,856,841     $   566,158     $  934,701 
                                                ===========     ==========     ===========     ========== 
</TABLE>
 
                      See Notes to Financial Statements.

                                      21
<PAGE>   27
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
   Statements of Changes in Net Assets
 
                                                                THE GCG TRUST
 
                                               FOR THE SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)
 
<CAPTION>
                                             SMALL                        CAPITAL          VALUE         RISING        STRATEGIC
                                              CAP        ALL-GROWTH     APPRECIATION      EQUITY        DIVIDENDS       EQUITY
                                            SERIES*        SERIES          SERIES         SERIES         SERIES         SERIES
                                          -----------    -----------    ------------    -----------    -----------    -----------
<S>                                       <C>            <C>            <C>             <C>            <C>            <C>
OPERATIONS:                             
  Net investment income.................  $     2,787    $   418,345    $    724,434    $   233,253    $   449,600    $   150,209
  Net realized gain/(loss) on           
    securities, futures contracts,      
    forward foreign exchange contracts  
    and foreign currency transactions...      322,383     (3,105,779)      6,894,013      1,094,106      1,836,326        240,912
  Net unrealized                        
    appreciation/(depreciation) on      
    securities, futures contracts,      
    forward foreign exchange contracts  
    and other assets and liabilities    
    denominated in foreign currencies...          320      3,816,234       4,182,283     (1,114,997)     6,074,945      1,136,205
                                          -----------    -----------    ------------    -----------    -----------    -----------
  Net increase in net assets resulting  
    from operations.....................      325,490      1,128,800      11,800,730        212,362      8,360,871      1,527,326
DISTRIBUTIONS TO SHAREHOLDERS FROM:     
  Net investment income.................      --             --              --             --             --             --
CAPITAL SHARE TRANSACTIONS:             
  Shares sold...........................   27,272,778      7,524,724      12,835,915     13,426,542     18,030,446     11,319,691
  Shares issued as reinvestment of      
    dividends...........................      --             --              --             --             --             --
  Shares redeemed.......................   (3,808,943)    (7,180,735)    (11,816,424)    (3,647,984)    (8,035,970)      (395,744)
                                          -----------    -----------    ------------    -----------    -----------    -----------
NET INCREASE/(DECREASE) IN NET ASSETS   
  FROM SHARES OF BENEFICIAL INTEREST    
  TRANSACTIONS..........................   23,463,835        343,989       1,019,491      9,778,558      9,994,476     10,923,947
                                          -----------    -----------    ------------    -----------    -----------    -----------
Net increase/(decrease) in net assets...   23,789,325      1,472,789      12,820,221      9,990,920     18,355,347     12,451,273
NET ASSETS:                             
Beginning of period.....................        5,000     93,198,402     122,227,240     28,830,488     81,209,709      8,067,460
                                          -----------    -----------    ------------    -----------    -----------    -----------
End of period...........................  $23,794,325    $94,671,191    $135,047,461    $38,821,408    $99,565,056    $20,518,733
                                          ===========    ===========    ============    ===========    ===========    ===========
Undistributed net investment income.....  $     2,787    $   685,830    $  1,103,728    $   277,364    $   675,168    $   177,251
                                          ===========    ===========    ============    ===========    ===========    ===========
TRANSACTIONS IN FUND SHARES:            
  Shares sold...........................    2,312,962        517,915         898,429        990,584      1,274,264      1,077,563
  Shares issued as reinvestment of      
    dividends...........................      --             --              --             --             --             --
  Shares redeemed.......................     (311,270)      (494,390)       (823,334)      (268,316)      (576,368)       (37,466)
                                          -----------    -----------    ------------    -----------    -----------    -----------
Net increase/(decrease).................    2,001,692         23,525          75,095        722,268        697,896      1,040,097
                                          ===========    ===========    ============    ===========    ===========    ===========
<FN> 
- ------------------
 
   *   The Small Cap Series commenced operations on January 3, 1996.
   +   As of March 3, 1995, the Trust no longer accepts investments in the Market Manager Series.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       22
<PAGE>   28
<TABLE>
<CAPTION>
                                                                                                                       
                                                 EMERGING         NATURAL          REAL           MARKET     
                                                  MARKETS        RESOURCES        ESTATE         MANAGER                   
                                                  SERIES          SERIES          SERIES         SERIES+     
                                                -----------     -----------     -----------     ----------        
<S>                                             <C>             <C>             <C>             <C>           
OPERATIONS:                             
  Net investment income.................        $   154,321     $    76,528     $   974,289     $   98,673        
  Net realized gain/(loss) on           
    securities, futures contracts,      
    forward foreign exchange contracts                                                                               
    and foreign currency transactions...            (54,694)      3,410,584         419,662        224,742       
  Net unrealized                        
    appreciation/(depreciation) on      
    securities, futures contracts,      
    forward foreign exchange contracts  
    and other assets and liabilities    
    denominated in foreign currencies...          4,997,414       1,920,312         942,104        162,480             
                                                -----------     -----------     -----------     ----------         
  Net increase in net assets resulting  
    from operations.....................          5,097,041       5,407,424       2,336,055        485,895    
DISTRIBUTIONS TO SHAREHOLDERS FROM:     
  Net investment income.................            --              --              --              --            
CAPITAL SHARE TRANSACTIONS:             
  Shares sold...........................          9,965,522      10,432,167       1,881,273         --          
  Shares issued as reinvestment of      
    dividends...........................            --              --              --              --              
  Shares redeemed.......................         (8,885,192)     (6,436,576)     (3,334,804)        --             
                                                -----------     -----------     -----------     ----------            
NET INCREASE/(DECREASE) IN NET ASSETS   
  FROM SHARES OF BENEFICIAL INTEREST    
  TRANSACTIONS..........................          1,080,330       3,995,591      (1,453,531)        --             
                                                -----------     -----------     -----------     ----------         
Net increase/(decrease) in net assets...          6,177,371       9,403,015         882,524        485,895         
NET ASSETS:                             
Beginning of period.....................         47,974,383      27,147,018      34,974,919      5,952,421         
                                                -----------     -----------     -----------     ----------      
End of period...........................        $54,151,754     $36,550,033     $35,857,443     $6,438,316          
                                                ===========     ===========     ===========     ==========      
Undistributed net investment income.....        $   154,321     $   120,942     $ 1,584,173     $   98,818           
                                                ===========     ===========     ===========     ==========           
TRANSACTIONS IN FUND SHARES:            
  Shares sold...........................          1,021,692         601,442         145,330         --                
  Shares issued as reinvestment of      
    dividends...........................            --              --              --              --             
  Shares redeemed.......................           (905,277)       (371,797)       (259,233)        --                
                                                -----------     -----------     -----------     ----------           
Net increase/(decrease).................            116,415         229,645        (113,903)        --             
                                                ===========     ===========     ===========     ==========          
<CAPTION>

                                                                                 LIMITED      
                                              MULTIPLE           FULLY           MATURITY             LIQUID
                                             ALLOCATION         MANAGED            BOND               ASSET
                                               SERIES            SERIES           SERIES              SERIES
                                             ------------     ------------     ------------        ------------
<S>                                          <C>              <C>              <C>                 <C>
OPERATIONS:                             
  Net investment income.................     $  5,425,230     $  2,946,209     $  2,181,050        $    934,166
  Net realized gain/(loss) on           
    securities, futures contracts,      
    forward foreign exchange contracts                                                     
    and foreign currency transactions...        8,717,966        3,127,755         (222,271)                535
  Net unrealized                        
    appreciation/(depreciation) on      
    securities, futures contracts,      
    forward foreign exchange contracts  
    and other assets and liabilities    
    denominated in foreign currencies...       (8,827,247)       1,782,877       (1,392,621)            --
                                             ------------     ------------     ------------        ------------
  Net increase in net assets resulting  
    from operations.....................        5,315,949        7,856,841          566,158             934,701  
DISTRIBUTIONS TO SHAREHOLDERS FROM:     
  Net investment income.................          --               --               --                 (934,166)               
CAPITAL SHARE TRANSACTIONS:             
  Shares sold...........................        4,155,200        6,477,753        5,970,867          32,098,546                
  Shares issued as reinvestment of      
    dividends...........................          --               --               --                  923,023                
  Shares redeemed.......................      (25,322,216)      (5,048,659)     (14,737,917)        (31,243,172)               
                                             ------------     ------------     ------------        ------------                
NET INCREASE/(DECREASE) IN NET ASSETS   
  FROM SHARES OF BENEFICIAL INTEREST    
  TRANSACTIONS..........................      (21,167,016)       1,429,094       (8,767,050)          1,778,397                
                                             ------------     ------------     ------------        ------------                
Net increase/(decrease) in net assets...      (15,851,067)       9,285,935       (8,200,892)          1,778,932                
NET ASSETS:                             
Beginning of period.....................      307,690,920      118,588,949       90,081,368          38,588,689                
                                             ------------     ------------     ------------        ------------                
End of period...........................     $291,839,853     $127,874,884     $ 81,880,476        $ 40,367,621                
                                             ============     ============     ============        ============                
Undistributed net investment income.....     $  8,697,430     $  3,847,897     $  6,988,817        $    --                     
                                             ============     ============     ============        ============                
TRANSACTIONS IN FUND SHARES:            
  Shares sold...........................          328,486          452,018          534,611          32,098,546                
  Shares issued as reinvestment of      
    dividends...........................          --               --               --                  923,023                
  Shares redeemed.......................       (1,998,918)        (350,112)      (1,321,144)        (31,243,172)               
                                             ------------     ------------     ------------        ------------                
Net increase/(decrease).................       (1,670,432)         101,906         (786,533)          1,778,397                
                                             ============     ============     ============        ============              
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       23
<PAGE>   29
<TABLE>
- ---------------------------------------------------------------------------------------------------------------------------------
   Statements of Changes in Net Assets
 
                                                            THE GCG TRUST
 
                                                      YEAR ENDED DECEMBER 31, 1995
 
<CAPTION>
                                                           CAPITAL          VALUE         RISING       STRATEGIC       EMERGING
                                          ALL-GROWTH     APPRECIATION      EQUITY        DIVIDENDS       EQUITY        MARKETS
                                            SERIES          SERIES         SERIES*        SERIES        SERIES*         SERIES
                                         ------------    ------------    -----------    -----------    ----------    ------------
<S>                                      <C>             <C>             <C>            <C>            <C>           <C>
OPERATIONS:                            
  Net investment income................  $  1,186,579    $  1,619,950    $   165,641    $   798,446    $   45,702    $    218,167
  Net realized gain/(loss) on          
    securities, futures contracts,     
    forward foreign exchange contracts 
    and foreign currency               
    transactions.......................     6,321,047      10,480,166        776,757          3,219       (10,833)    (12,829,743)
  Net unrealized appreciation on       
    securities, futures contracts,     
    forward foreign exchange contracts 
    and other assets and liabilities   
    denominated in foreign             
    currencies.........................     8,831,778      15,080,708      2,355,565     16,739,426        11,842       6,612,101
                                         ------------    ------------    -----------    -----------    ----------    ------------
  Net increase/(decrease) in net assets
    resulting from operations..........    16,339,404      27,180,824      3,297,963     17,541,091        46,711      (5,999,475)
DISTRIBUTIONS TO SHAREHOLDERS FROM:    
  Net investment income................      (919,094)     (1,240,656)      (121,533)      (572,878)      (18,654)        --
  Net realized gains...................    (3,826,657)     (9,067,480)      (598,527)       --             --              (7,833)
CAPITAL SHARE TRANSACTIONS:            
  Shares sold..........................    18,016,517      19,586,921     28,750,556     19,484,935     8,157,294      17,394,853
  Shares issued as reinvestment of     
    dividends..........................     4,745,751      10,308,136        720,060        572,878        18,654           7,833
  Shares redeemed......................   (12,375,122)    (13,430,153)    (3,223,031)    (6,528,476)     (141,545)    (28,644,907)
                                         ------------    ------------    -----------    -----------    ----------    ------------
NET INCREASE/(DECREASE) IN NET ASSETS  
  FROM SHARES OF BENEFICIAL INTEREST   
  TRANSACTIONS.........................    10,387,146      16,464,904     26,247,585     13,529,337     8,034,403     (11,242,221)
                                         ------------    ------------    -----------    -----------    ----------    ------------
Net increase/(decrease) in net         
  assets...............................    21,980,799      33,337,592     28,825,488     30,497,550     8,062,460     (17,249,529)
NET ASSETS:                            
Beginning of year......................    71,217,603      88,889,648          5,000     50,712,159         5,000      65,223,912
                                         ------------    ------------    -----------    -----------    ----------    ------------
End of year............................  $ 93,198,402    $122,227,240    $28,830,488    $81,209,709    $8,067,460    $ 47,974,383
                                         ============    ============    ===========    ===========    ==========    ============
Undistributed net investment income....  $    267,485    $    379,294    $    44,111    $   225,568    $   27,042    $    --
                                         ============    ============    ===========    ===========    ==========    ============
TRANSACTIONS IN FUND SHARES:           
  Shares sold..........................     1,341,803       1,448,134      2,380,456      1,671,848       817,787       1,949,018
  Shares issued as reinvestment of     
    dividends..........................       345,648         766,974         55,050         43,236         1,873             813
  Shares redeemed......................      (929,250)     (1,007,166)      (248,063)      (571,571)      (14,307)     (3,125,567)
                                         ------------    ------------    -----------    -----------    ----------    ------------
Net increase/(decrease)................       758,201       1,207,942      2,187,443      1,143,513       805,353      (1,175,736)
                                         ============    ============    ===========    ===========    ==========    ============
<FN> 
- ------------------
 
   *   The Value Equity Series and the Strategic Equity Series commenced operations on January 3, 1995 and October
       2, 1995, respectively.
   +   As of March 3, 1995, the Trust no longer accepts investments in the Market Manager Series.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       24
<PAGE>   30
<TABLE>
<CAPTION>
                                                                                                                           
                                                  NATURAL           REAL           MARKET         MULTIPLE        
                                                 RESOURCES         ESTATE          MANAGER       ALLOCATION          
                                                  SERIES           SERIES          SERIES+         SERIES          
                                               ------------     ------------     ----------     ------------     
<S>                                            <C>              <C>              <C>            <C>          
OPERATIONS:                                                                                                      
  Net investment income................        $    259,685     $  2,015,201     $  177,283     $ 13,503,310       
  Net realized gain/(loss) on                                                                                    
    securities, futures contracts,                                                                        
    forward foreign exchange contracts                                                                        
    and foreign currency                                                                            
    transactions.......................             851,341           39,122         26,779       21,863,102     
  Net unrealized appreciation on                                                                              
    securities, futures contracts,                                                                            
    forward foreign exchange contracts                
    and other assets and liabilities                                                                            
    denominated in foreign                                                                                         
    currencies.........................           1,526,580        3,141,679        972,237       17,506,930    
                                               ------------     ------------     ----------     ------------          
  Net increase/(decrease) in net assets                                                                               
    resulting from operations..........           2,637,606        5,196,002      1,176,299       52,873,342         
DISTRIBUTIONS TO SHAREHOLDERS FROM:                                                                              
  Net investment income................            (224,208)      (1,405,317)      (177,138)     (10,231,220)    
  Net realized gains...................            (349,161)         --             (25,988)     (11,548,721)           
CAPITAL SHARE TRANSACTIONS:                                                                                        
  Shares sold..........................          10,784,033        3,217,426      2,854,307        8,121,729      
  Shares issued as reinvestment of                                                                                 
    dividends..........................             573,369        1,405,317        203,126       21,779,941     
  Shares redeemed......................         (19,153,142)     (10,774,704)      (832,431)     (52,696,208)      
                                               ------------     ------------     ----------     ------------      
NET INCREASE/(DECREASE) IN NET ASSETS                                                                               
  FROM SHARES OF BENEFICIAL INTEREST                                                                                   
  TRANSACTIONS.........................          (7,795,740)      (6,151,961)     2,225,002      (22,794,538)        
                                               ------------     ------------     ----------     ------------       
Net increase/(decrease) in net                                                                                     
  assets...............................          (5,731,503)      (2,361,276)     3,198,175        8,298,863           
NET ASSETS:                                                                                                           
Beginning of year......................          32,878,521       37,336,195      2,754,246      299,392,057         
                                               ------------     ------------     ----------     ------------     
End of year............................        $ 27,147,018     $ 34,974,919     $5,952,421     $307,690,920             
                                               ============     ============     ==========     ============         
Undistributed net investment income....        $     44,414     $    609,884     $      145     $  3,272,200       
                                               ============     ============     ==========     ============         
TRANSACTIONS IN FUND SHARES:                                                                                        
  Shares sold..........................             758,515          276,841        283,159          655,464         
  Shares issued as reinvestment of                                                                                     
    dividends..........................              38,174          112,067         16,984        1,745,188           
  Shares redeemed......................          (1,361,275)        (924,776)       (80,266)      (4,244,553)         
                                               ------------     ------------     ----------     ------------           
Net increase/(decrease)................            (564,586)        (535,868)       219,877       (1,843,901)          
                                               ============     ============     ==========     ============      

<CAPTION>
                                                              LIMITED                       
                                              FULLY           MATURITY          LIQUID      
                                             MANAGED            BOND             ASSET       
                                             SERIES            SERIES           SERIES      
                                           ------------     ------------     ------------   
<S>                                        <C>              <C>              <C>            
OPERATIONS:                                                                                 
  Net investment income................    $  3,763,775     $  4,809,379     $  2,285,850   
  Net realized gain/(loss) on                                                               
    securities, futures contracts,                                                          
    forward foreign exchange contracts                                                      
    and foreign currency                                                                    
    transactions.......................      (1,084,355)       2,463,897               51   
  Net unrealized appreciation on                                                            
    securities, futures contracts,                                                          
    forward foreign exchange contracts                                                      
    and other assets and liabilities                                                        
    denominated in foreign                                                                  
    currencies.........................      18,065,630        2,326,656          --        
                                           ------------     ------------     ------------   
  Net increase/(decrease) in net assets                                                     
    resulting from operations..........      20,745,050        9,599,932        2,285,901   
DISTRIBUTIONS TO SHAREHOLDERS FROM:                                                         
  Net investment income................      (2,873,042)         --            (2,285,850)  
  Net realized gains...................         --               --               --        
CAPITAL SHARE TRANSACTIONS:                                                                 
  Shares sold..........................      11,332,891       33,376,204       39,392,309   
  Shares issued as reinvestment of                                                          
    dividends..........................       2,873,042          --             2,285,849   
  Shares redeemed......................     (13,343,139)     (25,107,727)     (49,211,493)  
                                           ------------     ------------     ------------   
NET INCREASE/(DECREASE) IN NET ASSETS                                                       
  FROM SHARES OF BENEFICIAL INTEREST                                                        
  TRANSACTIONS.........................         862,794        8,268,477       (7,533,335)  
                                           ------------     ------------     ------------   
Net increase/(decrease) in net                                                              
  assets...............................      18,734,802       17,868,409       (7,533,284)  
NET ASSETS:                                                                                 
Beginning of year......................      99,854,147       72,212,959       46,121,973   
                                           ------------     ------------     ------------   
End of year............................    $118,588,949     $ 90,081,368     $ 38,588,689   
                                           ============     ============     ============   
Undistributed net investment income....    $    901,688     $  4,807,767     $    --        
                                           ============     ============     ============   
TRANSACTIONS IN FUND SHARES:                                                                
  Shares sold..........................         888,530        3,218,591       39,392,309   
  Shares issued as reinvestment of                                                          
    dividends..........................         209,101          --             2,285,849   
  Shares redeemed......................      (1,031,853)      (2,375,002)     (49,211,493)  
                                           ------------     ------------     ------------   
Net increase/(decrease)................          65,778          843,589       (7,533,335)  
                                           ============     ============     ============   
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       25
<PAGE>   31
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>

                                 THE GCG TRUST
                                SMALL CAP SERIES
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT THE PERIOD.
 
<CAPTION>
                                                                                                  SIX MONTHS
                                                                                                     ENDED
                                                                                                   6/30/96*
                                                                                                  (UNAUDITED)
                                                                                                  -----------
<S>                                                                                                 <C>
Net asset value, beginning of period............................................................    $ 10.00
                                                                                                    -------
INCOME FROM INVESTMENT OPERATIONS:
Net investment income...........................................................................       0.00##
Net realized and unrealized gain on investments.................................................       1.88#
                                                                                                    -------
Total from investment operations................................................................       1.88
                                                                                                    -------
LESS DISTRIBUTIONS:
Dividends from net investment income............................................................         --
Distributions from capital gains................................................................         --
                                                                                                    -------
Total distributions.............................................................................         --
                                                                                                    -------
Net asset value, end of period..................................................................    $ 11.88
                                                                                                    =======
Total return....................................................................................      18.80%++
                                                                                                    =======
RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA:
Net assets, end of period (in 000's)............................................................    $23,794
Ratio of operating expenses to average net assets...............................................       1.00%+
Ratio of net investment income to average net assets............................................       0.08%+
Portfolio turnover rate.........................................................................         67%
Average commission rate paid(a).................................................................    $0.0643
 
- ------------------
 
<FN>
   * The Small Cap Series commenced operations on January 3, 1996.
   + Annualized
  ++ Non-annualized
 (a) Average commission rate paid per share of portfolio securities purchased and sold by the Series.
   # The amount shown may not accord with the change in the aggregate gains and losses of the portfolio
     securities due to timing of sales and redemptions of Series shares.
  ## Amount represents less than $0.01 per share.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       26
<PAGE>   32
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>

                                 THE GCG TRUST
                              ALL-GROWTH SERIES**
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                   SIX MONTHS
                      ENDED           YEAR          YEAR          YEAR          YEAR          YEAR          YEAR         PERIOD
                     6/30/96         ENDED         ENDED         ENDED         ENDED         ENDED         ENDED          ENDED
                   (UNAUDITED)      12/31/95      12/31/94      12/31/93      12/31/92      12/31/91      12/31/90      12/31/89*
                   -----------      --------      --------      --------      --------      --------      --------      ---------
<S>                  <C>             <C>           <C>           <C>           <C>           <C>           <C>            <C>
Net asset value,
  beginning of
  period.........    $ 13.78         $ 11.86       $ 13.42       $ 12.64       $ 13.05       $  9.65       $10.59         $10.00
                     -------         -------       -------       -------       -------       -------       ------         ------
INCOME/(LOSS)
  FROM INVESTMENT
  OPERATIONS:
Net investment
  income.........       0.06            0.18          0.11          0.05          0.08          0.11         0.19           0.09
Net realized and
  unrealized
  gain/(loss) on
  investments....       0.11            2.47         (1.56)         0.78         (0.41)         3.40        (0.94)          0.66
                     -------         -------       -------       -------       -------       -------       ------         ------
Total from
  investment
  operations.....       0.17            2.65         (1.45)         0.83         (0.33)         3.51        (0.75)          0.75
                     -------         -------       -------       -------       -------       -------       ------         ------
LESS
  DISTRIBUTIONS:
Dividends from
  net investment
  income.........         --           (0.14)        (0.11)        (0.05)        (0.08)        (0.11)       (0.19)         (0.09)
Distributions
  from
  capital
  gains..........         --           (0.59)           --            --            --            --           --             --
Paid in
  Capital........         --              --            --            --            --            --           --          (0.07)
                     -------         -------       -------       -------       -------       -------       ------         ------
Total
 distributions...         --           (0.73)        (0.11)        (0.05)        (0.08)        (0.11)       (0.19)         (0.16)
                     -------         -------       -------       -------       -------       -------       ------         ------
Net asset value,
  end of
  period.........    $ 13.95         $ 13.78       $ 11.86       $ 13.42       $ 12.64       $ 13.05       $ 9.65         $10.59
                     =======         =======       =======       =======       =======       =======       ======         ======
Total return.....       1.23%++        22.42%       (10.77)%        6.56%        (2.59)%       36.48%       (7.35)%         7.20%++
                     =======         =======       =======       =======       =======       =======       ======         ======
RATIOS TO AVERAGE
  NET
  ASSETS/SUPPLEMENTAL
  DATA:
Net assets, end
  of period (in
  000's).........    $94,671         $93,198       $71,218       $56,491       $24,202       $11,857       $5,005         $3,572
Ratio of
  operating
  expenses to
  average net
  assets.........       1.00%+          1.01%         1.00%         1.01%         1.31%         1.48%        1.51%          3.23%+
Decrease
  reflected in
  above expense
  ratio due to
  expense
  limitations....         --              --            --          0.01%         0.04%         0.40%        1.51%          0.38%+
Ratio of net
  investment
  income to
  average net
  assets.........       0.86%+          1.42%         1.08%         0.52%         0.61%         0.94%        1.99%          0.94%+
Portfolio
  turnover
  rate...........         50%             81%          196%           29%           20%           31%          88%            54%
Average
  commission rate
  paid(a)........    $0.0606             N/A           N/A           N/A           N/A           N/A          N/A            N/A
 
- ------------------
 
<FN>
   * The All-Growth Series commenced operations on January 24, 1989.
  ** Since July 1, 1994, Warburg, Pincus Counsellors, Inc. has served as Portfolio Manager for the All-Growth
     Series. Prior to that date, a different firm served as Portfolio Manager.
   + Annualized
  ++ Non-annualized
 (a) Average commission rate paid per share of portfolio securities purchased and sold by the Series.

</TABLE>
 
                       See Notes to Financial Statements.
 
                                       27
<PAGE>   33
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>
                                 THE GCG TRUST
                          CAPITAL APPRECIATION SERIES
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                                                      SIX MONTHS
                                                         ENDED          YEAR         YEAR         YEAR         PERIOD
                                                        6/30/96        ENDED        ENDED        ENDED          ENDED
                                                      (UNAUDITED)     12/31/95     12/31/94     12/31/93      12/31/92*
                                                      -----------     --------     --------     --------      ---------
<S>                                                     <C>            <C>          <C>          <C>           <C>
Net asset value, beginning of period................    $  13.51      $  11.34      $ 11.76      $ 11.00       $ 10.00
                                                        --------      --------      -------      -------       -------
INCOME/(LOSS) FROM INVESTMENT OPERATIONS:
Net investment income...............................        0.08          0.19         0.23         0.13          0.12
Net realized and unrealized gain/(loss) on
  investments.......................................        1.22          3.22        (0.42)        0.78          1.00
                                                        --------      --------      -------      -------       -------
Total from investment operations....................        1.30          3.41        (0.19)        0.91          1.12
                                                        --------      --------      -------      -------       -------
LESS DISTRIBUTIONS:
Dividends from net investment income................          --         (0.15)       (0.23)       (0.13)        (0.12)
Distributions from capital gains....................          --         (1.09)          --        (0.02)           --
                                                        --------      --------      -------      -------       -------
Total distributions.................................          --         (1.24)       (0.23)       (0.15)        (0.12)
                                                        --------      --------      -------      -------       -------
Net asset value, end of period......................    $  14.81      $  13.51      $ 11.34      $ 11.76       $ 11.00
                                                        ========      ========      =======      =======       =======
Total return........................................        9.62%++      30.16%       (1.59)%       8.31%        10.87%++
                                                        ========      ========      =======      =======       =======
RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA:
Net assets, end of period (in 000's)................    $135,047      $122,227      $88,890      $87,219       $18,645
Ratio of operating expenses to average net assets...        1.00%+        1.01%        1.00%        1.02%         0.91%+
Decrease reflected in above expense ratio due to
  expense limitations...............................          --            --           --         0.04%         0.27%+
Ratio of net investment income to average net
  assets............................................        1.12%+        1.53%        1.96%        1.69%         2.06%+
Portfolio turnover rate.............................          40%           98%          84%          67%            6%
Average commission rate paid(a).....................    $ 0.0591           N/A          N/A          N/A           N/A

<FN>
- ------------------
 
   * The Capital Appreciation Series commenced operations on May 4, 1992.
   + Annualized
  ++ Non-annualized
 (a) Average commission rate paid per share of portfolio securities purchased and sold by the Series.

</TABLE>
 
                       See Notes to Financial Statements.
 
                                       28
<PAGE>   34
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>
                                 THE GCG TRUST
                              VALUE EQUITY SERIES
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                                                                                       SIX MONTHS
                                                                                          ENDED          PERIOD
                                                                                         6/30/96          ENDED
                                                                                       (UNAUDITED)      12/31/95*
                                                                                       -----------      ---------
<S>                                                                                    <C>              <C>
Net asset value, beginning of period.................................................    $ 13.18         $ 10.00
                                                                                         -------         -------
INCOME FROM INVESTMENT OPERATIONS:
Net investment income................................................................       0.08            0.08
Net realized and unrealized gain on investments......................................       0.08            3.44
                                                                                         -------         -------
Total from investment operations.....................................................       0.16            3.52
                                                                                         -------         -------
LESS DISTRIBUTIONS:
Dividends from net investment income.................................................         --           (0.06)
Distributions from capital gains.....................................................         --           (0.28)
                                                                                         -------         -------
Total distributions..................................................................         --           (0.34)
                                                                                         -------         -------
Net asset value, end of period.......................................................    $ 13.34         $ 13.18
                                                                                         =======         =======
Total return.........................................................................       1.21%++        35.21%
                                                                                         =======         =======
RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA:
Net assets, end of period (in 000's).................................................    $38,821         $28,830
Ratio of operating expenses to average net assets....................................       1.00%+          1.01%
Ratio of net investment income to average net assets.................................       1.34%+          1.53%
Portfolio turnover rate..............................................................         64%             86%
Average commission rate paid(a)......................................................    $0.0554             N/A
<FN>
- ------------------
 
   * The Value Equity Series commenced operations on January 3, 1995.
   + Annualized
  ++ Non-annualized
 (a) Average commission rate paid per share of portfolio securities purchased and sold by the Series.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       29
<PAGE>   35
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>
                                 THE GCG TRUST
                            RISING DIVIDENDS SERIES
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                                                                 SIX MONTHS
                                                                    ENDED           YEAR          YEAR         PERIOD
                                                                   6/30/96         ENDED         ENDED          ENDED
                                                                 (UNAUDITED)      12/31/95      12/31/94      12/31/93*
                                                                 -----------      --------      --------      ---------
<S>                                                              <C>               <C>           <C>           <C>
Net asset value, beginning of period...........................    $ 13.30         $ 10.22       $ 10.30       $ 10.00
                                                                   -------         -------       -------       -------
INCOME FROM INVESTMENT OPERATIONS:
Net investment income..........................................       0.06            0.13          0.14          0.01
Net realized and unrealized gain/(loss) on investments.........       1.27            3.04         (0.08)         0.30
                                                                   -------         -------       -------       -------
Total from investment operations...............................       1.33            3.17          0.06          0.31
                                                                   -------         -------       -------       -------
LESS DISTRIBUTIONS:
Dividends from net investment income...........................         --           (0.09)        (0.14)        (0.01)
Distributions from capital gains...............................         --              --            --            --
                                                                   -------         -------       -------       -------
Total distributions............................................         --           (0.09)        (0.14)        (0.01)
                                                                   -------         -------       -------       -------
Net asset value, end of period.................................    $ 14.63         $ 13.30       $ 10.22       $ 10.30
                                                                   =======         =======       =======       =======
Total return...................................................      10.00%++        31.06%         0.59%         3.10%++
                                                                   =======         =======       =======       =======
RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA:
Net assets, end of period (in 000's)...........................    $99,565         $81,210       $50,712       $14,430
Ratio of operating expenses to average net assets..............       1.00%+          1.01%         1.00%         0.24%++
Ratio of net investment income to average net assets...........       1.01%+          1.24%         1.88%         0.34%++
Portfolio turnover rate........................................          9%             43%           26%            3%
Average commission rate paid(a)................................    $0.0600             N/A           N/A           N/A

<FN>
- ------------------
 
   * The Rising Dividends Series commenced operations on October 4, 1993.
   + Annualized
  ++ Non-annualized
 (a) Average commission rate paid per share of portfolio securities purchased and sold by the Series.

</TABLE>
 
                       See Notes to Financial Statements.
 
                                       30
<PAGE>   36
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>
                                 THE GCG TRUST
                            STRATEGIC EQUITY SERIES
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                                                                                       SIX MONTHS
                                                                                          ENDED          PERIOD
                                                                                        6/30/96##         ENDED
                                                                                       (UNAUDITED)      12/31/95*
                                                                                       -----------      ---------
<S>                                                                                      <C>              <C>
Net asset value, beginning of period.................................................    $ 10.01          $10.00
                                                                                         -------          ------
INCOME FROM INVESTMENT OPERATIONS:
Net investment income................................................................       0.11            0.06
Net realized and unrealized gain/(loss) on investments...............................       1.00           (0.03)#
                                                                                         -------          ------
Total from investment operations.....................................................       1.11            0.03
                                                                                         -------          ------
LESS DISTRIBUTIONS:
Dividends from net investment income.................................................         --           (0.02)
Distributions from capital gains.....................................................         --              --
                                                                                         -------          ------
Total distributions..................................................................         --           (0.02)
                                                                                         -------          ------
Net asset value, end of period.......................................................    $ 11.12          $10.01
                                                                                         =======          ======
Total return.........................................................................      11.09%++         0.33%++
                                                                                         =======          ======
RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA:
Net assets, end of period (in 000's).................................................    $20,519          $8,067
Ratio of operating expenses to average net assets....................................       1.00%+          1.00%+
Ratio of net investment income to average net assets.................................       2.09%+          4.04%+
Portfolio turnover rate..............................................................         92%             29%
Average commission rate paid(a)......................................................    $0.0261             N/A

<FN>
- ------------------
 
   * The Strategic Equity Series commenced operations on October 2, 1995.
   + Annualized
  ++ Non-annualized
   # The amount shown may not accord with the change in the aggregate gains and losses of portfolio securities
     due to timing of sales and redemptions of Series shares.
  ## Per share numbers have been calculated using the monthly average share method, which more appropriately
     represents the per share data for the period since the use of the undistributed income method did not
     accord with the results of operations.
 (a) Average commission rate paid per share of portfolio securities purchased and sold by the Series.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       31
<PAGE>   37
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>

                            EMERGING MARKETS SERIES
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                                                                 SIX MONTHS
                                                                    ENDED           YEAR          YEAR         PERIOD
                                                                   6/30/96         ENDED         ENDED          ENDED
                                                                 (UNAUDITED)      12/31/95      12/31/94      12/31/93*
                                                                 -----------      --------      --------      ---------
<S>                                                               <C>              <C>           <C>           <C>
Net asset value, beginning of period...........................    $  9.06         $ 10.08       $ 12.44       $ 10.00
                                                                   -------         -------       -------       -------
INCOME/(LOSS) FROM INVESTMENT OPERATIONS:
Net investment income..........................................       0.03            0.04            --            --
Net realized and unrealized gain/(loss) on investments.........       0.91           (1.06)        (1.89)         2.44
                                                                   -------         -------       -------       -------
Total from investment operations...............................       0.94           (1.02)        (1.89)         2.44
                                                                   -------         -------       -------       -------
LESS DISTRIBUTIONS:
Dividends from net investment income...........................         --              --            --            --
Distributions from capital gains...............................         --           (0.00)#       (0.47)           --
                                                                   -------         -------       -------       -------
Total distributions............................................         --           (0.00)        (0.47)           --
                                                                   -------         -------       -------       -------
Net asset value, end of period.................................    $ 10.00         $  9.06       $ 10.08       $ 12.44
                                                                   =======         =======       =======       =======
Total return...................................................      10.38%++       (10.11)%      (15.18)%       24.40%++
                                                                   =======         =======       =======       =======
RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA:
Net assets, end of period (in 000's)...........................    $54,152         $47,974       $65,224       $31,181
Ratio of operating expenses to average net assets..............       1.53%+          1.53%         1.73%         0.38%++
Ratio of net investment income to average net assets...........       0.58%+          0.40%         0.03%         0.00%++
Portfolio turnover rate........................................         70%            141%          106%            0%
Average commission rate paid(a)................................    $0.0005             N/A           N/A           N/A

<FN>
- ------------------
 
   * The Emerging Markets Series commenced operations on October 4, 1993.
   + Annualized
  ++ Non-annualized
   # Amount represents less than $0.01 per share.
 (a) Average commission rate paid per share of portfolio securities purchased and sold by the Series.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       32
<PAGE>   38
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>
                                 THE GCG TRUST
                            NATURAL RESOURCES SERIES
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                   SIX MONTHS
                      ENDED           YEAR          YEAR          YEAR          YEAR          YEAR          YEAR         PERIOD
                     6/30/96         ENDED         ENDED         ENDED         ENDED         ENDED         ENDED          ENDED
                   (UNAUDITED)      12/31/95      12/31/94      12/31/93      12/31/92      12/31/91      12/31/90      12/31/89*
                   -----------      --------      --------      --------      --------      --------      --------      ---------
<S>                 <C>              <C>           <C>           <C>           <C>           <C>           <C>           <C>
Net asset value,
  beginning of
  period.........    $ 15.04         $ 13.88       $ 13.89       $  9.31       $10.46        $10.11        $11.89         $10.00
                     -------         -------       -------       -------       ------        ------        ------         ------
INCOME/(LOSS)
  FROM INVESTMENT
  OPERATIONS:
Net investment
 income/(loss)...       0.03            0.15          0.13          0.07         0.14          0.13          0.13          (0.35)
Net realized and
  unrealized
  gain/(loss) on
  investments....       2.89            1.34          0.23          4.58        (1.15)         0.35         (1.78)          2.26
                     -------         -------       -------       -------       ------        ------        ------         ------
Total from
  investment
  operations.....       2.92            1.49          0.36          4.65        (1.01)         0.48         (1.65)          1.91
                     -------         -------       -------       -------       ------        ------        ------         ------
LESS
  DISTRIBUTIONS:
Dividends from
  net investment
  income.........         --           (0.13)        (0.13)        (0.07)       (0.14)        (0.13)        (0.13)            --
Distributions
  from capital
  gains..........         --           (0.20)        (0.24)           --           --            --            --          (0.02)
                     -------         -------       -------       -------       ------        ------        ------         ------
Total
 distributions...         --           (0.33)        (0.37)        (0.07)       (0.14)        (0.13)        (0.13)         (0.02)
                     -------         -------       -------       -------       ------        ------        ------         ------
Net asset value,
  end of
  period.........    $ 17.96         $ 15.04       $ 13.88       $ 13.89       $ 9.31        $10.46        $10.11         $11.89
                     =======         =======       =======       =======       ======        ======        ======         ======
Total return.....      19.41%++        10.69%         2.53%        49.93%       (9.81)%        4.70%       (13.84)%        18.96%++
                     =======         =======       =======       =======       ======        ======        ======         ======
RATIOS TO AVERAGE
  NET
  ASSETS/SUPPLEMENTAL
  DATA:
Net assets, end
  of period
  (in 000's).....    $36,550         $27,147       $32,879       $21,517       $2,916        $2,702        $2,552         $2,383
Ratio of
  operating
  expenses to
  average net
  assets.........       1.00%+          1.01%         1.00%         1.05%        1.50%         1.50%         1.53%          5.46%+
Decrease
  reflected in
  above
  expense ratio
  due to
  expense
  limitations....         --              --            --          0.08%        0.89%         1.94%         1.93%          1.36%+
Ratio of net
  investment
  income/(loss)
  to average net
  assets.........       0.45%+          0.89%         1.01%         1.03%        1.38%         1.21%         1.21%         (3.65)%+
Portfolio
  turnover
  rate...........         58%             24%           25%            5%          19%           39%           54%            22%
Average
  commission rate
  paid(a)........    $0.0352             N/A           N/A           N/A          N/A           N/A           N/A            N/A

<FN>
- ------------------
 
   * The Natural Resources Series commenced operations on January 24, 1989.
   + Annualized
  ++ Non-annualized
 (a) Average commission rate paid per share of portfolio securities purchased and sold by the Series.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       33
<PAGE>   39
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>
                                 THE GCG TRUST
                              REAL ESTATE SERIES**
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                   SIX MONTHS
                      ENDED           YEAR          YEAR          YEAR          YEAR          YEAR          YEAR         PERIOD
                     6/30/96         ENDED         ENDED         ENDED         ENDED         ENDED         ENDED          ENDED
                   (UNAUDITED)      12/31/95      12/31/94      12/31/93      12/31/92      12/31/91      12/31/90      12/31/89*
                   -----------      --------      --------      --------      --------      --------      --------      ---------
<S>                  <C>             <C>           <C>           <C>           <C>           <C>           <C>            <C>
Net asset value,
  beginning of
  period.........    $ 12.63         $ 11.29       $ 11.18       $  9.81       $ 9.02         $7.05        $ 9.53         $10.00
                     -------         -------       -------       -------       ------         -----        ------         ------
INCOME/(LOSS)
  FROM INVESTMENT
  OPERATIONS:
Net investment
  income.........       0.38            0.75          0.60          0.32         0.52          0.42          0.50           0.05
Net realized and
  unrealized
  gain/(loss) on
  investments....       0.49            1.12          0.11#         1.37#        0.79          1.97         (2.48)         (0.06)
                     -------         -------       -------       -------       ------         -----        ------         ------
Total from
  investment
  operations.....       0.87            1.87          0.71          1.69         1.31          2.39         (1.98)         (0.01)
                     -------         -------       -------       -------       ------         -----        ------         ------
LESS
  DISTRIBUTIONS:
Dividends from
  net investment
  income.........         --           (0.53)        (0.60)        (0.32)       (0.52)        (0.42)        (0.50)         (0.05)
Distributions
  from capital
  gains..........         --              --            --            --           --            --            --          (0.30)
Paid in
  Capital........         --              --            --            --           --            --            --          (0.11)
                     -------         -------       -------       -------       ------         -----        ------         ------
Total
 distributions...         --           (0.53)        (0.60)        (0.32)       (0.52)        (0.42)        (0.50)         (0.46)
                     -------         -------       -------       -------       ------         -----        ------         ------
Net asset value,
  end of
  period.........    $ 13.50         $ 12.63       $ 11.29       $ 11.18       $ 9.81         $9.02        $ 7.05         $ 9.53
                     =======         =======       =======       =======       ======         =====        ======         ======
Total return.....       6.89%++        16.59%         6.34%        17.27%       13.87%        34.06%       (20.78)%        (1.22)%++
                     =======         =======       =======       =======       ======         =====        ======         ======
RATIOS TO AVERAGE
  NET
  ASSETS/SUPPLEMENTAL
  DATA:
Net assets, end
  of period
  (in 000's).....    $35,857         $34,975       $37,336       $29,000       $3,739         $ 710        $  320         $  670
Ratio of
  operating
  expenses to
  average net
  assets.........       1.00%+          1.01%         1.00%         1.04%        1.18%         1.53%         1.48 %         5.79%+
Decrease
  reflected in
  above expense
  ratio due to
  expense
  limitations....         --              --            --          0.10%        1.79%        11.17%        10.80 %         1.32%+
Ratio of net
  investment
  income to
  average net
  assets.........       5.59%+          5.79%         5.31%         4.69%        5.74%         5.00%         5.95 %         0.55%+
Portfolio
  turnover
  rate...........         14%             53%           64%           38%          18%           54%           47 %           83%
Average
  commission rate
  paid(a)........    $0.0672             N/A           N/A           N/A          N/A           N/A           N/A            N/A

<FN>
- ------------------
 
   * The Real Estate Series commenced operations on January 24, 1989.
  ** Since January 1, 1995, E.I.I. Realty Securities, Inc. has served as Portfolio Manager for the Real Estate
     Series. Prior to that date, different firms served as Portfolio Manager.
   + Annualized
  ++ Non-annualized
   # The amount shown may not accord with the change in the aggregate gains and losses of portfolio securities
     due to timing of sales and redemptions of Series shares.
 (a) Average commission rate paid per share of portfolio securities purchased and sold by the Series.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       34
<PAGE>   40
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>
                                 THE GCG TRUST
                             MARKET MANAGER SERIES
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                                                                             SIX MONTHS
                                                                                ENDED           YEAR         PERIOD
                                                                               6/30/96         ENDED          ENDED
                                                                             (UNAUDITED)      12/31/95      12/31/94*
                                                                             -----------      --------      ---------
<S>                                                                             <C>            <C>           <C>
Net asset value, beginning of period.......................................     $12.03         $10.02        $10.00
                                                                                ------         ------        ------
INCOME FROM INVESTMENT OPERATIONS:
Net investment income......................................................       0.20           0.37           0.02
Net realized and unrealized gain on investments............................       0.78           2.06           0.02
                                                                                ------         ------         ------
Total from investment operations...........................................       0.98           2.43           0.04
                                                                                ------         ------         ------
LESS DISTRIBUTIONS:
Dividends from net investment income.......................................         --          (0.37)         (0.02)
Distributions from capital gains...........................................         --          (0.05)            --
                                                                                ------         ------         ------
Total distributions........................................................         --          (0.42)         (0.02)
                                                                                ------         ------         ------
Net asset value, end of period.............................................     $13.01         $12.03         $10.02
                                                                                ======         ======         ======
Total return...............................................................       8.15%++       24.33%          0.44%++
                                                                                ======         ======         ======
RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA:
Net assets, end of period (in 000's).......................................     $6,438         $5,952        $ 2,754
Ratio of operating expenses to average net assets..........................       1.02%+         0.89%            --
Decrease reflected in above expense ratio due to expense limitations.......         --           0.13%          0.13%++
Ratio of net investment income to average net assets.......................       3.17%+         3.42%          0.65%++
Portfolio turnover rate....................................................         --              5%            --

<FN>
- ------------------
 
   * The Market Manager Series commenced operations on November 14, 1994.
   + Annualized
  ++ Non-annualized
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       35
<PAGE>   41
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>
                                 THE GCG TRUST
                           MULTIPLE ALLOCATION SERIES
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                   SIX MONTHS
                      ENDED           YEAR          YEAR          YEAR          YEAR          YEAR          YEAR         PERIOD
                     6/30/96         ENDED         ENDED         ENDED         ENDED         ENDED         ENDED          ENDED
                   (UNAUDITED)      12/31/95      12/31/94      12/31/93      12/31/92      12/31/91      12/31/90      12/31/89*
                   -----------      --------      --------      --------      --------      --------      --------      ---------
<S>                  <C>            <C>           <C>           <C>           <C>           <C>           <C>           <C>
Net asset value,
  beginning of
  period.........    $  12.52       $  11.33      $  11.89      $  11.41      $  11.73       $ 10.26       $ 10.34       $ 10.00
                     --------       --------      --------      --------      --------       -------       -------       -------
INCOME/(LOSS)
  FROM INVESTMENT
  OPERATIONS:
Net investment
  income.........        0.25           0.58          0.42          0.24          0.42          0.49          0.57          0.58
Net realized and
  unrealized
  gain/(loss) on
  investments....       (0.03)          1.56         (0.56)         1.03         (0.18)         1.57         (0.08)         0.44
                     --------       --------      --------      --------      --------       -------       -------       -------
Total from
  investment
  operations.....        0.22           2.14         (0.14)         1.27          0.24          2.06          0.49          1.02
                     --------       --------      --------      --------      --------       -------       -------       -------
LESS
  DISTRIBUTIONS:
Dividends from
  net investment
  income.........          --          (0.45)        (0.42)        (0.24)        (0.42)        (0.49)        (0.57)        (0.58)
Distributions
  from capital
  gains..........          --          (0.50)           --         (0.55)        (0.14)        (0.10)           --         (0.10)
                     --------       --------      --------      --------      --------       -------       -------       -------
Total
 distributions...          --          (0.95)        (0.42)        (0.79)        (0.56)        (0.59)        (0.57)        (0.68)
                     --------       --------      --------      --------      --------       -------       -------       -------
Net asset value,
  end of
  period.........    $  12.74       $  12.52      $  11.33      $  11.89      $  11.41       $ 11.73       $ 10.26       $ 10.34
                     ========       ========      ========      ========      ========       =======       =======       =======
Total return.....        1.76%++       18.93%        (1.18)%       11.13%         1.88%        20.02%         4.74%         8.92%++
                     ========       ========      ========      ========      ========       =======       =======       =======
RATIOS TO AVERAGE
  NET
  ASSETS/SUPPLEMENTAL
  DATA:
Net assets, end
  of period (in
  000's).........    $291,840       $307,691      $299,392      $274,231      $116,040       $58,578       $24,347       $15,513
Ratio of
  operating
  expenses to
  average net
  assets.........        1.00%+         1.01%         1.00%         1.01%         1.09%         1.33%         1.24%         2.35%+
Decrease
  reflected in
  above expense
  ratio due to
  expense
  limitations....          --             --            --          0.03%         0.10%         0.13%         0.68%         0.09%+
Ratio of net
  investment
  income to
  average net
  assets.........        3.61%+         4.42%         3.56%         2.75%         3.65%         4.43%         5.73%         6.52%+
Portfolio
  turnover
  rate...........         129%           187%          291%          348%           93%           70%          162%          115%
Average
  commission rate
  paid(a)........    $ 0.0594            N/A           N/A           N/A           N/A           N/A           N/A           N/A


<FN>
- ------------------
 
   * The Multiple Allocation Series commenced operations on January 24, 1989.
   + Annualized
  ++ Non-annualized
 (a) Average commission rate paid per share of portfolio securities purchased and sold by the Series.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       36
<PAGE>   42
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>
                                THE GCG TRUST
                             FULLY MANAGED SERIES**
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                   SIX MONTHS
                      ENDED           YEAR          YEAR          YEAR          YEAR          YEAR          YEAR         PERIOD
                     6/30/96         ENDED         ENDED         ENDED         ENDED         ENDED         ENDED          ENDED
                   (UNAUDITED)      12/31/95      12/31/94      12/31/93      12/31/92      12/31/91      12/31/90      12/31/89*
                   -----------      --------      --------      --------      --------      --------      --------      ---------
<S>                  <C>            <C>            <C>          <C>            <C>           <C>           <C>            <C>
Net asset value,
  beginning of
  period.........    $  13.79       $  11.70       $ 12.99      $  12.43       $ 11.94       $  9.51       $10.16         $10.00
                     --------       --------       -------      --------       -------       -------       ------         ------
INCOME/(LOSS)
  FROM INVESTMENT
  OPERATIONS:
Net investment
  income.........        0.34           0.45          0.35          0.19          0.28          0.29         0.33           0.28
Net realized and
  unrealized
  gain/(loss) on
  investments....        0.56           1.98         (1.29)         0.75          0.49          2.43        (0.65)          0.16
                     --------       --------       -------      --------       -------       -------       ------         ------
Total from
  investment
  operations.....        0.90           2.43         (0.94)         0.94          0.77          2.72        (0.32)          0.44
                     --------       --------       -------      --------       -------       -------       ------         ------
LESS
  DISTRIBUTIONS:
Dividends from
  net investment
  income.........          --          (0.34)        (0.35)        (0.19)        (0.28)        (0.29)       (0.33)         (0.28)
Distributions
  from
  capital
  gains..........          --             --            --         (0.19)           --            --           --             --
                     --------       --------       -------      --------       -------       -------       ------         ------
Total
 distributions...          --          (0.34)        (0.35)        (0.38)        (0.28)        (0.29)       (0.33)         (0.28)
                     --------       --------       -------      --------       -------       -------       ------         ------
Net asset value,
  end of
  period.........    $  14.69       $  13.79       $ 11.70      $  12.99      $  12.43       $ 11.94       $ 9.51         $10.16
                     ========       ========       =======      ========       =======       =======       ======         ======
Total return.....        6.53%++       20.80%        (7.27)%        7.59%         6.23%        28.93%       (3.18)%         3.90%++
                     ========       ========       =======      ========       =======       =======       ======         ======
RATIOS TO AVERAGE
  NET
  ASSETS/SUPPLEMENTAL
  DATA:
Net assets, end
  of period (in
  000's).........    $127,875       $118,589       $99,854      $108,690       $37,696       $10,031       $5,426         $5,443
Ratio of 
  operating
  expenses to
  average net
  assets.........        1.00%+         1.01%         1.00%         1.01%         1.04%         1.50%        1.52%          2.69%+
Decrease
  reflected in
  above expense
  ratio due to
  expense
  limitations....          --             --            --          0.04%         0.20%         0.68%        1.27%          0.19%+
Ratio of net
  investment
  income to
  average net
  assets.........        4.75%+         3.41%         2.62%         2.12%         2.38%         2.71%        3.38%          3.07%+
Portfolio
  turnover
  rate...........          20%           113%           66%           55%           27%           68%         100%           196%
Average
  commission
  rate paid(a)...    $ 0.0533            N/A           N/A           N/A           N/A           N/A          N/A            N/A

<FN>
- ------------------
 
   * The Fully Managed Series commenced operations on January 24, 1989.
  ** Since January 1, 1995, T. Rowe Price Associates, Inc. has served as Portfolio Manager for the Fully Managed
     Series. Prior to that date, a different firm served as Portfolio Manager.
   + Annualized
  ++ Non-annualized
 (a) Average commission rate paid per share of portfolio securities purchased and sold by the Series.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       37
<PAGE>   43
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>
                                 THE GCG TRUST
                         LIMITED MATURITY BOND SERIES**
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                   SIX MONTHS
                      ENDED           YEAR          YEAR          YEAR          YEAR          YEAR          YEAR         PERIOD
                    6/30/96#         ENDED         ENDED         ENDED         ENDED         ENDED         ENDED          ENDED
                   (UNAUDITED)      12/31/95      12/31/94      12/31/93      12/31/92      12/31/91      12/31/90      12/31/89*
                   -----------      --------      --------      --------      --------      --------      --------      ---------
<S>                  <C>             <C>           <C>           <C>           <C>           <C>           <C>            <C>
Net asset value,
  beginning of
  period.........    $ 11.15         $  9.98       $ 10.62       $ 10.43       $ 10.54       $ 10.15       $10.16         $10.00
                     -------         -------       -------       -------       -------       -------       ------         ------
INCOME/(LOSS)
  FROM INVESTMENT
  OPERATIONS:
Net investment
  income.........       0.28            0.60          0.51          0.40          0.60          0.68         0.72           0.74
Net realized and
  unrealized
  gain/(loss) on
  investments....      (0.20)           0.57         (0.64)         0.23         (0.11)         0.42           --           0.19
                     -------         -------       -------       -------       -------       -------       ------         ------
Total from
  investment
  operations.....       0.08            1.17         (0.13)         0.63          0.49          1.10         0.72           0.93
                     -------         -------       -------       -------       -------       -------       ------         ------
LESS
  DISTRIBUTIONS:
Dividends from
  net investment
  income.........         --              --         (0.51)        (0.40)        (0.60)        (0.68)       (0.72)         (0.74)
Distributions
  from capital
  gains..........         --              --            --         (0.04)           --         (0.03)       (0.01)         (0.03)
                     -------         -------       -------       -------       -------       -------       ------         ------
Total
 distributions...         --              --         (0.51)        (0.44)        (0.60)        (0.71)       (0.73)         (0.77)
                     -------         -------       -------       -------       -------       -------       ------         ------
Net asset value,
  end of
  period.........    $ 11.23         $ 11.15       $  9.98       $ 10.62       $ 10.43       $ 10.54       $10.15         $10.16
                     =======         =======       =======       =======       =======       =======       ======         ======
Total return.....       0.72%++        11.72%        (1.19)%        6.20%         4.84%        11.27%        7.87%          9.69%++
                     =======         =======       =======       =======       =======       =======       ======         ======
RATIOS TO AVERAGE
  NET
  ASSETS/SUPPLEMENTAL
  DATA:
Net assets, end of
  period (in
  000's).........    $81,880         $90,081       $72,213       $72,219       $40,213       $16,144       $8,321         $2,631
Ratio of
  operating
  expenses to
  average net
  assets.........       0.61%+          0.61%         0.60%         0.61%         0.72%         0.87%        0.81%          1.11%+
Decrease
  reflected in
  above expense ratio
  due to expense
  limitations....         --              --            --          0.04%         0.27%         0.89%        2.09%          3.22%+
Ratio of net
  investment
  income to
  average net
  assets.........       5.11%+          5.58%         4.73%         4.64%         5.71%         6.58%        7.47%          8.56%+
Portfolio
  turnover
  rate...........        190%            302%          209%          115%           63%          465%         373%           354%

<FN>
- ------------------
 
   * The Limited Maturity Bond Series commenced operations on January 24, 1989.
  ** Since May 1, 1992, Bankers Trust Company has served as Portfolio Manager for the Limited Maturity Bond
     Series. Prior to that date, a different firm served as Portfolio Manager.
   + Annualized
  ++ Non-annualized
   # Per share numbers have been calculated using the monthly average share method, which more appropriately
     represents the per share data for the period since the use of the undistributed income method did not
     accord with the results of operations.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       38
<PAGE>   44
 
- --------------------------------------------------------------------------------
   Financial Highlights
<TABLE>

                                 THE GCG TRUST
                             LIQUID ASSET SERIES**
 
     FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                   SIX MONTHS
                      ENDED           YEAR          YEAR          YEAR          YEAR          YEAR          YEAR         PERIOD
                     6/30/96         ENDED         ENDED         ENDED         ENDED         ENDED         ENDED          ENDED
                   (UNAUDITED)      12/31/95      12/31/94      12/31/93      12/31/92      12/31/91      12/31/90      12/31/89*
                   -----------      --------      --------      --------      --------      --------      --------      ---------
<S>                  <C>             <C>           <C>           <C>           <C>           <C>          <C>           <C>
Net asset value,
  beginning of
  period.........    $  1.00         $  1.00       $  1.00       $  1.00       $  1.00       $  1.00      $  1.00        $  1.00
                     -------         -------       -------       -------       -------       -------      -------        -------
INCOME FROM
  INVESTMENT
  OPERATIONS:
Net investment
  income.........      0.024           0.054         0.040         0.030         0.030         0.050        0.070          0.080
                     -------         -------       -------       -------       -------       -------      -------        -------
Total from
  investment
  operations.....      0.024           0.054         0.040         0.030         0.030         0.050        0.070          0.080
                     -------         -------       -------       -------       -------       -------      -------        -------
LESS
  DISTRIBUTIONS:
Dividends from
  net investment
  income.........     (0.024)         (0.054)       (0.040)       (0.030)       (0.030)       (0.050)      (0.070)        (0.080)
                     -------         -------       -------       -------       -------       -------      -------        -------
Total
 distributions...     (0.024)         (0.054)       (0.040)       (0.030)       (0.030)       (0.050)      (0.070)        (0.080)
                     -------         -------       -------       -------       -------       -------      -------        -------
Net asset value,
  end of
  period.........    $  1.00         $  1.00       $  1.00       $  1.00       $  1.00       $  1.00      $  1.00        $  1.00
                     =======         =======       =======       =======       =======       =======      =======        =======
Total return.....       2.45%++         5.51%         3.89%         2.64%         3.13%         5.66%        7.75%          7.67%++
                     =======         =======       =======       =======       =======       =======      =======        =======
RATIOS TO AVERAGE
  NET
  ASSETS/SUPPLEMENTAL
  DATA:
Net assets, end
  of period (in
  000's).........    $40,368         $38,589       $46,122       $16,808       $13,206       $ 9,790      $ 8,709        $ 2,352
Ratio of
  operating
  expenses to
  average net
  assets.........       0.61%+          0.61%         0.61%         0.61%         0.74%         0.76%        0.66%          0.90%+
Decrease
  reflected in
  above expense
  ratio due to
  expense
  limitations....         --              --            --          0.08%         0.50%         1.01%        1.84%          3.26%+
Ratio of net
  investment
  income to
  average net
  assets.........       4.87%+          5.39%         3.89%         2.60%         3.04%         5.48%        7.56%          8.99%+

<FN>
- ------------------
 
   * The Liquid Assets Series commenced operations on January 24, 1989.
  ** Since May 1, 1992, Bankers Trust Company has served as Portfolio Manager for the Liquid Asset Series. Prior
     to that date, a different firm served as Portfolio Manager.
   + Annualized
  ++ Non-annualized
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       39
<PAGE>   45
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                                SMALL CAP SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
COMMON STOCKS -- 78.4%
 AGRICULTURE -- 0.9%
       5,150   Delta & Pine Lands Company............   $   217,587
                                                         ----------
 APPAREL -- 3.9%
       6,000   Designer Holdings Ltd.+...............       159,750
       5,000   Gymboree Corporation+.................       152,500
       6,400   Nautica Enterprises Inc.+.............       184,000
       7,000   St John Knits Inc. ...................       312,375
       2,100   Tommy Hilfiger Corporation+...........       112,613
                                                         ----------
                                                            921,238
                                                         ----------
 AUTOMOTIVE -- 0.0%#
         400   Oxford Resources Corporation, 
                 Class A+............................         9,300
                                                         ----------
 BIO TECHNOLOGY -- 6.1%
       2,500   Biochem Pharmaceuticals Inc.+.........        93,750
      18,000   Cellpro Inc.+.........................       324,000
       5,700   Centocor Inc.+........................       170,287
       5,700   DeKalb Genetics Corporation, 
                 Class...............................       148,200
       7,000   Ergo Science Corporation+.............       130,375
       4,100   Guilford Pharmaceuticals Inc.+........        97,375
       1,800   IDEC Pharmaceuticals Corporation+.....        41,625
       1,400   Incyte Pharmaceuticals Inc.+..........        53,987
       2,900   Interneuron Pharmaceuticals Inc.+.....        87,000
         600   Liposome Company Inc.+................        11,250
       5,100   Millenium Pharmaceuticals Inc.+.......        79,050
       8,000   Serologicals Corporation+.............       212,000
                                                         ----------
                                                          1,448,899
                                                         ----------
 BROADCAST, RADIO & TELEVISION -- 1.3%
       3,600   Jacor Communications Inc.+............       111,150
       5,000   Young Broadcasting Corporation,
                 Class A+............................       191,250
                                                         ----------
                                                            302,400
                                                         ----------
 COMMERCIAL SERVICES -- 2.1%
       6,000   Loewen Group Inc. ....................       181,500
      12,600   Vincam Group Inc.+....................       327,600
                                                         ----------
                                                            509,100
                                                         ----------
 COMMUNICATIONS -- 4.6%
       3,200   Allen Group Inc. .....................        69,600
       5,000   Chancellor Corporation, Class A+......       156,250
       2,000   Evergreen Media Corporation,
                 Class A+............................        85,500
       7,500   Glenayre Technologies Inc.+...........       375,000
       5,100   LCI International Inc.+...............       160,012
       2,700   SFX Broadcasting Inc., Class A+.......       105,300
       2,000   Tellabs, Inc.+........................       133,750
                                                         ----------
                                                          1,085,412
                                                         ----------
 COMPUTER SERVICES -- 0.9%
       3,000   Cascade Communications Corporation+...       204,000
                                                         ----------
 COMPUTER SOFTWARE -- 11.9%
       3,500   Applix Inc.+..........................       100,625
       9,900   Business Objects S.A., ADR+...........       398,475
       3,800   CBT Group PLC, ADR+...................       175,750
       5,900   Citrix Systems, Inc.+.................       224,200
       7,600   Compuware Corporation+................       300,200
      10,000   Cooper & Chyan Technology Inc.+.......       218,750
       4,700   EPIC Design Technology Inc.+..........       118,675
       5,500   FactSet Research Systems Inc.+........       110,000
         200   HBO & Company.........................        13,550
       3,800   Inference Corporation, Class A+.......        91,200
       9,000   Informix Corporation+.................       202,500
       3,000   Medic Computer Systems Inc.+..........       243,375
       5,000   Metromail Corporation+................       111,875
       1,000   Objective Systems Integrator Inc.+....        36,500
       6,900   Raptor Systems Inc.+..................       182,850
       9,900   Softkey International Inc.+...........       187,481
       2,400   Systemsoft Corporation+...............       112,800
                                                         ----------
                                                          2,828,806
                                                         ----------
 COMPUTER TECHNOLOGIES -- 1.6%
       1,200   Adaptec Inc.+.........................        56,850
       7,200   Digital Microwave Corporation+........       119,700
       5,000   Verity Inc.+..........................       143,750
       1,500   Videoserver Inc.+.....................        58,500
                                                         ----------
                                                            378,800
                                                         ----------
 COMPUTERS & OFFICE EQUIPMENT -- 6.8%
       6,000   Ascend Communications Inc.+...........       337,500
       6,300   C-COR Electronics Inc.+...............       113,400
       6,000   Cisco Systems, Inc.+..................       339,750
       4,200   Network Appliance Inc.+...............       124,950
       6,600   Odetics Inc., Class A+................       100,650
      12,900   3Com Corporation+.....................       590,175
                                                         ----------
                                                          1,606,425
                                                         ----------
 CONSUMER GOODS -- DURABLES -- 0.6%
       1,700   G & K Services Inc....................        48,450
       6,500   Harold's Stores Inc.+.................        99,937
                                                         ----------
                                                            148,387
                                                         ----------
 ELECTRICAL EQUIPMENT -- 0.6%
       4,000   Cable Design Technologies 
                 Corporation+........................       131,000
                                                         ----------
 ENVIRONMENTAL CONTROL -- 2.2%
      16,400   United Waste Systems Inc.+............       528,900
                                                         ----------
 FINANCE -- 1.2%
       1,600   Green Tree Financial Corporation......        50,000
      10,200   The Money Store Inc...................       225,675
                                                         ----------
                                                            275,675
                                                         ----------
 FINANCIAL SERVICES -- 0.0%#
         200   Charles Schwab Corporation............         4,900
                                                         ----------
 HEALTH CARE -- 3.7%
       6,000   CNS Inc.+.............................       145,500
       1,500   CytoTherapeutics Inc.+................        16,688
       6,000   ESC Medical Systems Ltd.+.............       169,500
      16,400   Genzyme Corporation+..................       192,700
       7,200   Imnet Systems+........................       219,600
       8,000   Respironics Inc.+.....................       148,000
                                                         ----------
                                                            891,988
                                                         ----------
 HEALTH MAINTENANCE -- 0.7%
       3,400   Orthodontic Centers of
                 America, Inc.+......................        90,100
       2,000   Oxford Health Plans, Inc.+............        82,250
                                                         ----------
                                                            172,350
                                                         ----------
 INDUSTRIAL EQUIPMENT -- 1.4%
      10,000   Waters Corporation+...................       330,000
                                                         ----------
 LEISURE ENTERTAINMENT -- 1.0%
      11,100   Cinar Films Inc., Class B+............       241,425
                                                         ----------
 MEDICAL SERVICES -- 3.5%
      10,400   American Oncology Resources Inc.+.....       226,200
      15,000   CardioGenesis Corporation+............       202,500
       3,200   Compdent Corporation+.................       148,800
       1,050   PhyCor Inc.+..........................        39,900
       3,600   QuickResponse Services Inc.+..........       103,500
       1,600   Quintiles Transnational
                 Corporation+........................       105,200
                                                         ----------
                                                            826,100
                                                         ----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       40
<PAGE>   46
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                                SMALL CAP SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
COMMON STOCKS -- (CONTINUED)
 MEDICAL SUPPLIES -- 7.0%
      10,000   Biopsys Medical Inc.+.................   $   200,000
      11,000   Conceptus Inc.+.......................       187,000
      11,750   Fuisz Technologies Ltd.+..............       223,250
       5,500   Heartport Inc.+.......................       166,375
       2,000   Hologic Inc.+.........................        88,500
      11,800   Imagyn Medical Inc.+..................       129,800
      18,000   Metra Biosystems Inc.+................        99,000
      15,300   Neuromedical Systems Inc.+............       229,500
       5,000   STERIS Corporation+...................       160,000
       4,000   Target Therapeutics Inc.+.............       164,000
         600   VISX Inc.+............................        20,475
                                                         ----------
                                                          1,667,900
                                                         ----------
 MEDICAL TECHNOLOGIES -- 0.4%
       5,600   Cygnus Inc.+..........................        85,400
                                                         ----------
 METALS -- 0.5%
       4,300   Titanium Metals Corporation+..........       111,263
                                                         ----------
 PAPER AND FOREST PRODUCTS -- 0.6%
       4,600   Sealed Air Corporation+...............       154,675
                                                         ----------
 PHARMACEUTICALS -- 0.3%
       6,000   NPS Pharmaceuticals Inc.+.............        79,500
                                                         ----------
 POLLUTION CONTROL -- 0.6%
       5,200   USA Waste Services Inc.+..............       154,050
                                                         ----------
 RESTAURANTS & LODGING -- 3.2%
       4,700   Boston Chicken Inc.+..................       152,750
       6,000   Doubletree Corporation+...............       213,000
       7,600   Lone Star Steakhouse & Saloon+........       286,900
       3,000   Outback Steakhouse Inc.+..............       103,453
                                                         ----------
                                                            756,103
                                                         ----------
 RETAIL -- 7.0%
       5,000   Charming Shoppes Inc.+................        35,313
       1,500   Garden Ridge Corporation+.............        75,750
       5,500   Gucci Group NY........................       354,750
      26,000   Home Shopping Network Inc.+...........       312,000
         400   Office Max Inc.+......................         9,550
       4,700   Pacific Sunwear of California Inc.+...       110,450
       6,600   Sports Authority Inc.+................       216,150
       3,200   Tiffany & Company.....................       233,600
       6,500   TJX Companies Inc. ...................       219,375
       4,600   Wet Seal Inc., Class A+...............       109,538
                                                         ----------
                                                          1,676,476
                                                         ----------
 SEMICONDUCTORS -- 2.4%
       2,700   Altera Corporation+...................       102,600
       2,200   Linear Technology Corporation.........        66,000
       1,400   Maxim Integrated Products Inc.+.......   $    38,238
       4,600   Microchip Technology Inc.+............       113,850
       8,200   Xilinx Inc.+..........................       260,350
                                                         ----------
                                                            581,038
                                                         ----------
 TRANSPORTATION -- 1.4%
       9,500   Rural/Metro Corporation+..............       325,375
                                                         ----------
               Total Common Stocks
               (Cost $18,654,152)....................    18,654,472
                                                         ----------
</TABLE>
 
<TABLE>
<CAPTION>
 PRINCIPAL
   AMOUNT
- ------------
<C>             <S>                                       <C>
COMMERCIAL PAPER -- 18.4%
    $625,000    AIG Credit Corporation,
                  5.300%++ due 07/11/1996.............        624,080
     940,000    AT&T Capital Corporation,
                  5.400%++ due 07/11/1996.............        938,587
     425,000    Bell Atlantic Corporation,
                  5.360%++ due 07/08/1996.............        424,557
     275,000    Dynamic Funding Corporation,
                  5.550%++ due 07/10/1996.............        274,619
     900,000    International Lease Finance
                  Corporation,
                  5.350%++ due 07/02/1996.............
                                                              899,866
     450,000    Philip Morris Companies, Inc.,
                  5.310%++ due 07/15/1996.............        449,071
     775,000    TDK USA Corporation,
                  5.480%++ due 07/09/1996.............        774,056
                                                          -----------
                Total Commercial Paper
                  (Cost $4,384,836)...................      4,384,836
                                                          ----------- 
TOTAL INVESTMENTS (COST $23,038,988*)..........   96.8%    23,039,308
OTHER ASSETS AND LIABILITIES (NET).............    3.2        755,017 
                                                 -------  -----------
NET ASSETS.....................................  100.0%   $23,794,325
                                                 =======  =========== 
<FN>
- ----------------------
* Aggregate cost for Federal tax purposes.
+ Non-income producing security.
++ Annualized yield at date of purchase.
# Amount is less than 0.1%.
 
</TABLE>

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

                               GLOSSARY OF TERMS
ADR     -- American Depositary Receipt

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


 
                       See Notes to Financial Statements.
 
                                       41
<PAGE>   47
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                               ALL-GROWTH SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
COMMON STOCKS -- 89.3%
 AEROSPACE/DEFENSE -- 6.6%
     130,000   GRC International Inc.+...............   $ 4,988,750
      29,000   Litton Industries, Inc.+..............     1,261,500
                                                         ----------
                                                          6,250,250
                                                         ----------
 BANKS/SAVINGS AND LOAN -- 16.1%
      38,000   BankAmerica Corporation...............     2,878,500
      40,000   Bank of New York Company, Inc. .......     2,050,000
      20,000   Chase Manhattan Corporation...........     1,412,500
      32,000   Greenpoint Financial Corporation......       904,000
      36,000   Mercantile Bancorporation.............     1,602,000
      53,000   PNC Bank Corporation..................     1,576,750
      20,000   Wells Fargo & Company.................     4,777,500
                                                         ----------
                                                         15,201,250
                                                         ----------
 COMMUNICATIONS AND MEDIA -- 0.9%
      27,000   Grupo Televisa S.A., GDR+.............       830,250
                                                         ----------
 COMPUTER INDUSTRY -- 6.4%
      60,000   Amdahl Corporation+...................       645,000
      58,000   Honeywell, Inc. ......................     3,161,000
      33,000   Intuit, Inc.+.........................     1,559,250
      23,000   Network Peripherals, Inc.+............       393,875
      13,000   Sybase, Inc.+.........................       307,125
                                                         ----------
                                                          6,066,250
                                                         ----------
 ELECTRONICS -- 1.0%
      46,000   Lexmark International Group Inc.,
               Class A...............................       925,750
                                                         ----------
 ENGINEERING/CONSTRUCTION -- 2.2%
      62,000   Stone & Webster Inc. .................     2,115,750
                                                         ----------
 FINANCIAL SERVICES -- 9.0%
      32,000   Aetna Life & Casualty Company.........     2,288,000
      80,000   Capital One Financial Corporation.....     2,280,000
      37,000   Charles Schwab Corporation............       906,500
      13,000   Student Loan Marketing Association
               (Voting)..............................       962,000
     125,000   USF&G Corporation.....................     2,046,875
                                                         ----------
                                                          8,483,375
                                                         ----------
 HEALTH CARE SERVICES -- 4.4%
      50,000   ALZA Corporation+.....................     1,368,750
      36,000   Biomet, Inc.+.........................       517,500
      85,000   FoxMeyer Health Corporation+..........     1,264,375
      32,000   STERIS Corporation+...................     1,024,000
                                                         ----------
                                                          4,174,625
                                                         ----------
 INDUSTRIAL MANUFACTURING AND PROCESSING -- 6.0%
      65,000   Corning Inc. .........................     2,494,375
      98,000   Inco Ltd. ............................     3,160,500
                                                         ----------
                                                          5,654,875
                                                         ----------
 METAL MINING -- 20.8%
     150,000   Coeur d'Alene Mines Corporation.......     2,756,250
     221,000   Homestake Mining Company..............     3,784,625
      92,000   Newmont Mining Corporation............     4,542,500
     244,000   Pegasus Gold Inc.+....................     2,989,000
     174,000   Placer Dome Inc., ADR.................     4,154,250
     200,000   Prime Resources Group Inc., ADR.......     1,481,427
                                                         ----------
                                                         19,708,052
                                                         ----------
 OIL SERVICES -- 4.8%
      85,000   Baker Hughes Inc. ....................   $ 2,794,375
      32,000   Halliburton Company...................     1,776,000
                                                         ----------
                                                          4,570,375
                                                         ----------
 PAPER AND FOREST PRODUCTS -- 2.2%
      43,000   Westvaco Corporation..................     1,284,625
      18,000   Weyerhauser Company...................       765,000
                                                         ----------
                                                          2,049,625
                                                         ----------
 PHARMACEUTICALS -- 2.5%
      16,000   Biogen, Inc.+.........................       878,000
      35,000   Columbia Laboratories, Inc.+..........       520,625
      45,000   Creative BioMolecules, Inc.+..........       382,500
      68,000   Cytogen Corporation+..................       616,250
                                                         ----------
                                                          2,397,375
                                                         ----------
 RETAIL -- 0.0%#
       9,666   Ben Franklin Retail Stores, Inc.+.....        10,874
                                                         ----------
 TELECOMMUNICATIONS -- 6.4%
      80,000   AirTouch Communications Inc.+.........     2,260,000
      58,000   Frontier Corporation..................     1,776,250
      16,000   Globalstar Telecommunications Ltd.
               ORD+..................................       708,000
      14,000   Lucent Technologies, Inc. ............       530,250
      24,000   Telefonos de Mexico S.A., ADR.........       804,000
                                                         ----------
                                                          6,078,500
                                                         ----------
               Total Common Stocks
               (Cost $73,327,040)....................    84,517,176
                                                         ----------
</TABLE>
 
<TABLE>
<CAPTION>
 PRINCIPAL
   AMOUNT
- ------------
<C>             <S>                              <C>      <C>
REPURCHASE AGREEMENT -- 10.3%
  (Cost $9,763,000)
  $9,763,000    Agreement with Goldman Sachs Group,
                  5.250% dated 06/28/1996 to be
                  repurchased at $9,767,271 on
                  07/01/1996, collateralized by
                  $9,840,000 U.S. Treasury Notes,
                  6.750% due 05/31/1999 (value
                  $9,967,920).........................      9,763,000
                                                          -----------
TOTAL INVESTMENTS (COST $83,090,040*)..........   99.6%    94,280,176
OTHER ASSETS AND LIABILITIES (NET).............    0.4        391,015
                                                 -----    -----------
NET ASSETS.....................................  100.0%   $94,671,191
                                                 =====    ===========
<FN>
 
- ----------------------
* Aggregate cost for Federal tax purposes.
+ Non-income producing security.
# Amount is less than 0.1%.

</TABLE> 

- --------------------------------------------------------------------------------
                               GLOSSARY OF TERMS
 

ADR     -- American Depositary Receipt
GDR     -- Global Depositary Receipt

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




                       See Notes to Financial Statements.
 
                                       42
<PAGE>   48
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                          CAPITAL APPRECIATION SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
COMMON STOCKS -- 98.2%
 BUILDING -- 2.0%
      91,600   DeBartolo Realty Corporation..........   $ 1,477,050
      40,000   Felcor Suite Hotels...................     1,220,000
                                                        -----------
                                                          2,697,050
                                                        -----------
 COMMODITIES -- 10.0%
      44,600   Aluminum Company of America...........     2,558,925
      39,800   Grace (W.R.) & Company................     2,820,825
      45,000   Hercules, Inc. .......................     2,486,250
      86,000   Monsanto Company......................     2,795,000
      27,100   PPG Industries Inc. ..................     1,321,125
      37,400   Praxair Inc. .........................     1,580,150
                                                        -----------
                                                         13,562,275
                                                        -----------
 CYCLICALS -- DURABLES -- 2.3%
      30,600   Chrysler Corporation..................     1,897,200
      39,000   Ford Motor Company....................     1,262,625
                                                        -----------
                                                          3,159,825
                                                        -----------
 CYCLICALS -- NON DURABLES -- 3.9%
      71,500   CUC International Inc.+...............     2,538,250
      39,800   HFS Inc.+.............................     2,786,000
                                                        -----------
                                                          5,324,250
                                                        -----------
 DEFENSIVE STAPLES -- 3.1%
      25,000   Gillette Company......................     1,559,375
      80,000   Sara Lee Corporation..................     2,590,000
                                                        -----------
                                                          4,149,375
                                                        -----------
 ELECTRICAL EQUIPMENT -- 1.0%
      25,000   Honeywell Inc. .......................     1,362,500
                                                        -----------
 ELECTRONICS -- 1.9%
      60,000   Thermo Electron Corporation...........     2,497,500
                                                        -----------
 ENERGY -- 3.9%
      19,500   Amoco Corporation.....................     1,411,312
      11,900   Mobil Corporation.....................     1,334,287
      14,900   Texaco Inc. ..........................     1,249,738
      45,200   Ultramar Corporation..................     1,310,800
                                                        -----------
                                                          5,306,137
                                                        -----------
 ENTERTAINMENT -- 3.1%
      82,200   Comcast Corporation, Class A,
               Special Shares (Non-Voting)...........     1,520,700
      66,100   Time Warner Inc. .....................     2,594,425
                                                        -----------
                                                          4,115,125
                                                        -----------
 FINANCE/BANKS -- 8.5%
      30,500   BankAmerica Corporation...............     2,310,375
      35,168   Chase Manhattan Corporation...........     2,483,740
      41,500   First Union Corporation...............     2,526,312
      34,500   NationsBank Corporation...............     2,850,563
      37,900   Norwest Corporation...................     1,321,763
                                                        -----------
                                                         11,492,753
                                                        -----------
 FINANCE/INSURANCE -- 7.7%
      60,373   Allstate Corporation..................     2,754,518
      74,200   Federal National Mortgage
               Association...........................     2,485,700
      20,700   Household International Inc. .........     1,573,200
      30,000   Student Loan Marketing Association
               (Voting)..............................     2,220,000
      30,000   Travelers Group Inc. .................     1,368,750
                                                        -----------
                                                         10,402,168
                                                        -----------
 GROWTH STAPLES -- 5.5%
      40,000   Boston Chicken Inc.+..................     1,300,000
      76,000   PepsiCo Inc. .........................     2,688,500
      33,300   Philip Morris Companies Inc. .........     3,463,200
                                                        -----------
                                                          7,451,700
                                                        -----------
 HEALTH CARE -- 13.5%
      36,000   Aetna Life & Casualty Company.........     2,574,000
      30,000   Boston Scientific Corporation+........     1,350,000
      72,800   Johnson & Johnson.....................     3,603,600
      20,000   Lilly (Eli) & Company.................     1,300,000
      50,400   Medtronic Inc. .......................     2,822,400
      51,600   Merck & Company Inc. .................     3,334,650
      29,300   Schering-Plough Corporation...........     1,838,575
      26,400   Warner-Lambert Company................     1,452,000
                                                        -----------
                                                         18,275,225
                                                        -----------
 INFORMATION PROCESSING -- 8.7%
      23,100   Cascade Communications Corporation+...     1,570,800
      35,000   Computer Associates International
               Inc. .................................     2,423,750
      35,167   First Data Corporation................     2,800,172
      30,000   Fore Systems Inc.+....................     1,083,750
      20,000   HBO & Company.........................     1,355,000
      55,100   3Com Corporation+.....................     2,520,825
                                                        -----------
                                                         11,754,297
                                                        -----------
 MACHINERY -- 1.8%
      75,000   WMX Technologies, Inc. ...............     2,456,250
                                                        -----------
 RETAIL -- 6.3%
      50,000   AutoZone Inc.+........................     1,737,500
      48,000   Home Depot Inc. ......................     2,592,000
      26,700   May Department Stores Company.........     1,168,125
      29,700   Sears, Roebuck & Company..............     1,444,163
      78,000   Staples Inc.+.........................     1,521,000
                                                        -----------
                                                          8,462,788
                                                        -----------
 TELECOMMUNICATION SERVICES -- 4.1%
      20,000   AT&T Corporation......................     1,240,000
      67,300   GTE Corporation.......................     3,011,675
      50,000   MCI Communications Corporation........     1,281,250
                                                        -----------
                                                          5,532,925
                                                        -----------
 TRANSPORTATION-AIR -- 7.9%
      47,100   AlliedSignal Inc. ....................     2,690,587
      31,600   Boeing Company........................     2,753,150
      30,000   Burlington Northern Santa Fe..........     2,426,250
      32,500   Lockheed Martin Corporation...........     2,730,000
                                                        -----------
                                                         10,599,987
                                                        -----------
 UTILITY -- 3.0%
      44,100   CMS Energy Corporation................     1,361,587
     107,100   Southern Company......................     2,637,338
                                                        -----------
                                                          3,998,925
                                                        -----------
               Total Common Stocks
               (Cost $111,988,023)...................   132,601,055
                                                        -----------
</TABLE>
 
<TABLE>
<CAPTION>
 PRINCIPAL
   AMOUNT
- ------------
<S>                                             <C>      <C>
U.S. TREASURY OBLIGATION -- 1.7%
(Cost $2,318,529)
  U.S. TREASURY BILL:
  $2,333,000    5.060%++ due 08/15/1996..............       2,318,529
                                                         ------------ 
TOTAL INVESTMENTS (COST $114,306,552*)........   99.9%    134,919,584
OTHER ASSETS AND LIABILITIES (NET)............    0.1         127,877
                                                -----    ------------ 
NET ASSETS....................................  100.0%   $135,047,461
                                                =====    ============
<FN>
- ----------------------
* Aggregate cost for Federal tax purposes.
+ Non-income producing security.
++ Annualized yield at date of purchase.

</TABLE>
 
                       See Notes to Financial Statements.
 
                                       43
<PAGE>   49
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                              VALUE EQUITY SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
COMMON STOCKS -- 80.7%
 AEROSPACE/DEFENSE -- 5.6%
      13,500   Boeing Company........................   $ 1,176,188
       4,800   General Motors Corporation, Class H...       288,600
       6,200   United Technologies Corporation.......       713,000
                                                         ----------
                                                          2,177,788
                                                         ----------
 AUTOMOBILE -- 2.3%
       6,000   Chrysler Corporation..................       372,000
      16,000   Ford Motor Company....................       518,000
                                                         ----------
                                                            890,000
                                                         ----------
 AUTOMOBILE PARTS -- 3.4%
      15,500   Breed Technologies Inc. ..............       346,813
       8,000   Dana Corporation......................       248,000
       8,000   Eaton Corporation.....................       469,000
       5,500   Magna International Inc., Class A.....       253,000
                                                         ----------
                                                          1,316,813
                                                         ----------
 BANKS -- 1.4%
      10,000   Cal Fed Bancorp Inc. .................       182,500
       4,500   Chase Manhattan Corporation...........       317,812
       2,000   PNC Bank Corporation..................        59,500
                                                         ----------
                                                            559,812
                                                         ----------
 BUSINESS SERVICES -- 2.9%
      12,000   Automatic Data Processing Inc. .......       463,500
      14,000   Pitney Bowes Inc. ....................       668,500
                                                         ----------
                                                          1,132,000
                                                         ----------
 CHEMICALS -- 3.3%
       2,000   Dow Chemical Company..................       152,000
      10,000   du Pont (E.I.) de Nemours & Company,
                 Inc. ...............................       791,250
       8,000   Union Carbide Corporation.............       318,000
                                                         ----------
                                                          1,261,250
                                                         ----------
 COMMUNICATION & INFORMATION -- 3.8%
      25,000   Diamond Multimedia Systems, Inc.+.....       237,500
       2,000   Hewlett Packard Company...............       199,250
       5,500   Intel Corporation.....................       403,906
      14,000   S3, Inc.+.............................       172,375
      10,000   Seagate Technology Inc.+..............       450,000
                                                         ----------
                                                          1,463,031
                                                         ----------
 CONSTRUCTION ENGINEERING -- 0.9%
       8,000   Foster Wheeler Corporation............       359,000
                                                         ----------
 ELECTRIC UTILITIES -- 0.6%
       2,000   Duke Power Company....................       102,500
       4,000   Minnesota Power & Light Company.......       116,000
                                                         ----------
                                                            218,500
                                                         ----------
 ENTERTAINMENT -- 1.3%
      12,000   Grand Casinos Inc.+...................       309,000
       7,000   Royal Caribbean Cruises Ltd...........       199,500
                                                         ----------
                                                            508,500
                                                         ----------
 FINANCIAL -- 4.6%
       4,500   Federal Home Loan Mortgage
                 Corporation.........................       384,750
      15,000   Federal National Mortgage
                 Association.........................       502,500
       2,500   Great Western Financial Corporation...        59,688
       3,000   Salomon Inc. .........................       132,000
       9,500   Student Loan Marketing Association
                 (Voting)............................       703,000
                                                         ----------
                                                          1,781,938
                                                         ----------
 HARDWARE & TOOLS -- 1.2%
       7,000   Illinois Tool Works, Inc. ............       473,375
                                                         ----------
 HEALTH CARE -- 2.7%
       4,000   Columbia Healthcare Corporation.......       213,500
       6,700   Humana Inc.+..........................       119,762
      20,000   Tenet Healthcare Corporation+.........       427,500
       5,600   United Healthcare Corporation.........       282,800
                                                         ----------
                                                          1,043,562
                                                         ----------
 
 HOTELS & OTHER LODGING PLACES -- 0.1%
       3,000   Castle & Cooke, Inc.+.................        48,000
                                                         ----------
 HOUSEHOLD PRODUCTS/WARE -- 0.7%
      10,000   Rubbermaid, Inc. .....................       272,500
                                                         ----------
 INSURANCE -- 1.8%
       7,000   Hartford Steam Boiler Company.........       343,875
       8,000   Torchmark Corporation.................       350,000
                                                         ----------
                                                            693,875
                                                         ----------
 MACHINERY -- 4.0%
       7,000   Caterpillar Inc. .....................       474,250
      16,000   Deere & Company.......................       640,000
       5,000   Harnischfeger Industries Inc. ........       166,250
       6,000   Ingersoll Rand Company................       262,500
                                                         ----------
                                                          1,543,000
                                                         ----------
 MANUFACTURING INDUSTRIES -- 4.4%
      12,400   Honeywell, Inc. ......................       675,800
       6,000   Johnson Controls Inc. ................       417,000
       5,000   Parker Hannifin Corporation...........       211,875
       4,100   PPG Industries, Inc. .................       199,875
       4,000   Tecumseh Products Company, Class A....       215,000
                                                         ----------
                                                          1,719,550
                                                         ----------
 METAL -- 2.3%
       6,700   Aluminum Company of America...........       384,413
      10,000   Carpenter Technology Corporation......       320,000
       4,000   Nucor Corporation.....................       202,500
                                                         ----------
                                                            906,913
                                                         ----------
 MULTI-INDUSTRY COMPANIES -- 3.9%
       9,000   AlliedSignal Corporation..............       514,125
      53,000   Westinghouse Electric Corporation.....       993,750
                                                         ----------
                                                          1,507,875
                                                         ----------
 NONDURABLE GOODS -- CONSUMER -- 1.2%
       6,000   Eastman Kodak Company.................       466,500
                                                         ----------
 OIL/GAS-INTERNATIONAL -- 7.6%
       7,000   British Petroleum Company, ADR........       748,125
       5,000   Chevron Corporation...................       295,000
       8,000   Exxon Corporation.....................       695,000
       7,000   Mobil Corporation.....................       784,875
       1,500   Royal Dutch Petroleum Company, ADR....       230,625
       2,500   Texaco Inc. ..........................       209,688
                                                         ----------
                                                          2,963,313
                                                         ----------
 OIL/GAS-MINERAL INTERESTS -- 0.7%
       8,000   Apache Corporation....................       263,000
                                                         ----------
 OIL SERVICES -- 1.6%
       5,400   Halliburton Company...................       299,700
       3,700   Schlumberger Ltd......................       311,725
                                                         ----------
                                                            611,425
                                                         ----------
 PACKAGED FOODS -- 1.4%
       3,500   CPC International Inc. ...............       252,000
       1,700   Heinz (H.J.) Company..................        51,637
       8,000   Sara Lee Corporation..................       259,000
                                                         ----------
                                                            562,637
                                                         ----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       44
<PAGE>   50
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                              VALUE EQUITY SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
COMMON STOCKS -- (CONTINUED)
 PHARMACEUTICALS -- 2.0%
       9,000   Abbott Laboratories...................   $   391,500
       7,000   Amgen Inc.+...........................       378,000
                                                        -----------
                                                            769,500
                                                        -----------
 PUBLISHING -- 1.4%
       9,000   Dun & Bradstreet Corporation..........       562,500
                                                        -----------
 PUBLISHING & NEWS -- 0.6%
       3,000   Tribune Company.......................       217,875
                                                        -----------
 RETAIL DEPARTMENT STORES -- 0.8%
       6,100   Penny (J.C.) Company, Inc. ...........       320,250
                                                        -----------
 RETAIL FOOD -- 0.2%
       2,500   Grand Metropolitan, ADR...............        66,875
                                                        -----------
 RETAIL SPECIALTY -- 0.8%
      16,000   Office Depot, Inc.+...................       326,000
                                                        -----------
 SPECIALTY PRINTING -- 0.2%
       2,000   Deluxe Corporation....................        71,000
                                                        -----------
 TOBACCO MANUFACTURERS -- 2.2%
       5,900   American Brands Inc. .................       267,712
       2,500   Philip Morris Companies, Inc. ........       260,000
       9,000   UST Inc. .............................       308,250
                                                        -----------
                                                            835,962
                                                        -----------
 TRANSPORTATION -- 6.5%
       5,500   Airborne Freight Corporation..........       143,000
       7,000   Burlington Northern Santa Fe
                 Corporation.........................       566,125
       8,000   CSX Corporation.......................       386,000
       6,200   Delta Air Lines Inc. .................       514,600
       9,500   Federal Express Corporation+..........       779,000
       5,000   Illinois Central Corporation..........       141,875
                                                        -----------
                                                          2,530,600
                                                        -----------
 UTILITY-TELEPHONE -- 2.0%
      10,000   BellSouth Corporation.................       423,750
       4,000   NYNEX Corporation.....................       190,000
       3,000   SBC Communications Inc. ..............       147,750
                                                        -----------
                                                            761,500
                                                        -----------
 WASTE MANAGEMENT -- 0.3%
       4,400   Browning-Ferris Industries Inc. ......   $   127,600
                                                        -----------
               Total Common Stocks
                 (Cost $30,104,554)..................    31,333,819
                                                        -----------
PREFERRED STOCK -- 0.8%
  (Cost $294,195)
 TOBACCO -- 0.8%
      47,000   RJR Nabisco Holdings Corporation
                 Prfd., Class C......................       305,500
                                                        -----------
</TABLE>
 
<TABLE>
<CAPTION>
 PRINCIPAL
   AMOUNT
- ------------
<C>             <S>                              <C>      <C>
U.S. GOVERNMENT AGENCY DISCOUNT NOTE -- 10.9%
(Cost $4,245,000)
  $4,245,000    Federal Home Loan Bank,
                  5.070%++ due 07/01/1996.............      4,245,000
                                                          -----------
TOTAL INVESTMENTS (COST $34,643,749*)..........   92.4%    35,884,319
OTHER ASSETS AND LIABILITIES (NET).............    7.6      2,937,089
                                                  ----    -----------
NET ASSETS.....................................  100.0%   $38,821,408
                                                 =====    ===========
<FN>
- ---------------------
* Aggregate cost for Federal tax purposes.
+ Non-income producing security.
++ Annualized yield at date of purchase.

</TABLE>

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

                               GLOSSARY OF TERMS
 
ADR     -- American Depositary Receipt

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


 
                       See Notes to Financial Statements.
 
                                       45
<PAGE>   51
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                            RISING DIVIDENDS SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                          VALUE
   SHARES                                                (NOTE 1)
- ------------                                           ------------
<C>            <S>                                     <C>
COMMON STOCKS -- 97.3%
 BANKING -- 5.7%
      36,179   Banc One Corporation.................   $  1,230,086
      45,400   Fifth Third Bancorp..................      2,451,600
      57,300   Norwest Corporation..................      1,998,337
                                                       ------------
                                                          5,680,023
                                                       ------------
 BEVERAGES -- 2.6%
      54,000   Coca-Cola Company....................      2,639,250
                                                       ------------
 CHEMICALS & ALLIED PRODUCTS -- 4.9%
      69,000   Monsanto Company.....................      2,242,500
      53,700   PPG Industries, Inc. ................      2,617,875
                                                       ------------
                                                          4,860,375
                                                       ------------
 COMPUTERS AND OFFICE EQUIPMENT -- 3.8%
      37,600   Hewlett-Packard Company..............      3,745,900
                                                       ------------
 CONSUMER CYCLICAL/MISCELLANEOUS -- 1.7%
      63,700   Rubbermaid Inc. .....................      1,735,825
                                                       ------------
 CONSUMER PRODUCTS -- 3.3%
      29,250   International Flavors & Fragrances
                 Inc. ..............................      1,393,031
      20,570   Procter & Gamble Company.............      1,864,156
                                                       ------------
                                                          3,257,187
                                                       ------------
 CONSUMER SERVICES -- 2.0%
      36,600   Cintas Corporation...................      1,958,100
                                                       ------------
 DATA SERVICES -- 7.4%
      81,600   Automatic Data Processing Inc. ......      3,151,800
      30,450   Electronic Data Systems
                 Corporation+.......................      1,636,688
      35,740   Reuters Holdings PLC, ADR............      2,591,150
                                                       ------------
                                                          7,379,638
                                                       ------------
 DRUG & HOSPITAL SUPPLIES -- 11.0%
      81,150   Abbott Laboratories..................      3,530,025
      40,000   Astra AB, Series A, ADR..............      1,750,000
      52,400   Johnson & Johnson....................      2,593,800
      30,000   Merck & Company, Inc. ...............      1,938,750
      69,750   Mylan Laboratories Inc. .............      1,203,187
                                                       ------------
                                                         11,015,762
                                                       ------------
 ELECTRICAL EQUIPMENT -- 9.6%
      85,700   AMP Inc. ............................      3,438,713
      38,400   General Electric Company.............      3,321,600
      36,000   Grainger (W.W.), Inc. ...............      2,790,000
                                                       ------------
                                                          9,550,313
                                                       ------------
 ENERGY -- 6.3%
      32,100   Exxon Corporation....................      2,788,687
      14,500   Mobil Corporation....................      1,625,813
      11,950   Royal Dutch Petroleum Company, ADR...      1,837,313
                                                       ------------
                                                          6,251,813
                                                       ------------
 FINANCIAL -- 6.4%
      78,700   Equifax Inc. ........................      2,065,875
      39,700   Franklin Resources Inc. .............      2,421,700
      37,160   State Street Boston Corporation......      1,895,160
                                                       ------------
                                                          6,382,735
                                                       ------------
 FOOD -- 7.7%
      89,700   Sara Lee Corporation.................      2,904,037
      99,550   Sysco Corporation....................      3,409,588
      27,900   Wrigley, (Wm) Jr. Company............      1,408,950
                                                       ------------
                                                          7,722,575
                                                       ------------
 FURNITURE & HOME APPLIANCES -- 2.1%
      74,400   Leggett & Platt, Inc. ...............      2,064,600
                                                       ------------
 INSURANCE -- 3.6%
      27,562   Cincinnati Financial Corporation.....      1,581,370
      13,100   General Re Corporation...............      1,994,475
                                                       ------------
                                                          3,575,845
                                                       ------------
 LEISURE ENTERTAINMENT -- 3.8%
      59,700   Disney (Walt) Company................      3,753,638
                                                       ------------
 METAL -- 1.9%
      37,880   Nucor Corporation....................      1,917,675
                                                       ------------
 PUBLISHING & BROADCASTING -- 1.6%
      22,500   Gannett Company......................      1,591,875
                                                       ------------
 RETAIL -- 1.5%
      58,100   Wal-Mart Stores, Inc. ...............      1,474,287
                                                       ------------
 SPECIALTY MATERIALS -- 2.3%
      33,000   Minnesota Mining & Manufacturing
                 Company............................      2,277,000
                                                       ------------
 TELECOMMUNICATIONS EQUIPMENT -- 2.0%
      91,800   Ericsson (L.M.) Telecommunications
                 Company, Class B, ADR..............      1,973,700
                                                       ------------
 UTILITIES-TELECOMMUNICATIONS -- 6.1%
      64,170   Bell Atlantic Corporation............      4,090,837
      40,000   SBC Communications, Inc. ............      1,970,000
                                                       ------------
                                                          6,060,837
                                                       ------------
               Total Common Stocks
                 (Cost $74,049,679).................     96,868,953
                                                       ------------
</TABLE>
 
<TABLE>
<CAPTION>
 PRINCIPAL
   AMOUNT
- ------------
<C>             <S>                             <C>      <C>
COMMERCIAL PAPER -- 5.4%
  $1,485,000    American Express Company,
                  5.390% due 07/01/1996..............       1,485,000
   3,900,000    Ford Motor Company,
                  5.420% due 07/01/1996..............       3,900,000
                                                         ------------
                Total Commercial Paper
                  (Cost $5,385,000)..................       5,385,000
TOTAL INVESTMENTS (COST $79,434,679*).........  102.7%    102,253,953
OTHER ASSETS AND LIABILITIES (NET)............   (2.7)     (2,688,897)
                                                -----    ------------
NET ASSETS....................................  100.0%   $ 99,565,056
                                                =====    ============ 

<FN>
- ----------------------
* Aggregate cost for Federal tax purposes.
+ Non-income producing security.
 
</TABLE>
- --------------------------------------------------------------------------------
                               GLOSSARY OF TERMS
 
ADR     -- American Depositary Receipt

- --------------------------------------------------------------------------------
 
                       See Notes to Financial Statements.
 
                                       46
<PAGE>   52
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 <TABLE>
                                 THE GCG TRUST
                            STRATEGIC EQUITY SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
COMMON STOCKS -- 72.3%
 AEROSPACE/DEFENSE -- 0.5%
       4,600   Moog, Inc., Class A+..................   $   112,700
                                                        -----------
 AIRLINES -- 3.2%
       4,100   Alaska Air Group, Inc.+...............       112,238
       1,400   AMR Corporation+......................       127,400
       2,600   British Airways PLC, ADR..............       222,950
       1,500   Delta Air Lines, Inc. ................       124,500
       1,900   KLM Royal Dutch Air Lines.............        60,325
                                                        -----------
                                                            647,413
                                                        -----------
 AUTOMOTIVE AFTERMARKET -- 2.8%
       7,000   Apogee Enterprises Inc. ..............       239,750
       1,800   SPX Corporation.......................        44,100
      10,100   Wynn's International Inc. ............       285,325
                                                        -----------
                                                            569,175
                                                        -----------
 BANKS -- 1.5%
         600   Bank of Boston Corporation............        29,700
         312   Chase Manhattan Corporation...........        22,035
       5,300   City National Corporation.............        83,475
         200   First Empire State Corporation........        48,200
         200   Wells Fargo & Company.................        47,775
       1,100   Zions Bancorporation..................        80,025
                                                        -----------
                                                            311,210
                                                        -----------
 BUILDING MATERIALS AND PRODUCTS -- 3.5%
       1,600   Ameron International, Inc. ...........        63,200
         200   Johnson Controls Inc. ................        13,900
       3,900   Lafarge Corporation...................        78,975
      13,600   Lamson & Sessions Company+............       161,500
       4,300   Medusa Corporation....................       133,300
      11,300   Republic Group Inc. ..................       161,025
       3,300   Schuller Corporation+.................        34,238
       1,300   Vulcan Materials Company..............        77,187
                                                        -----------
                                                            723,325
                                                        -----------
 CASINO/GAMBLING -- 0.5%
       3,400   Bally Entertainment Corporation+......        93,500
                                                        -----------
 CHEMICALS -- 1.6%
       1,900   Goodrich (B.F.) Company...............        71,013
       1,400   Imperial Chemical Industries PLC,
                 ADR.................................        68,775
       1,300   Morton International Inc. ............        48,425
       2,200   Rohm & Haas Company...................       138,050
                                                        -----------
                                                            326,263
                                                        -----------
 COMPUTER/VIDEO/CHAINS -- 0.1%
         800   CompUSA, Inc.+........................        27,300
                                                        -----------
 CONSTRUCTION/AGRICULTURAL EQUIPMENT/TRUCKS -- 1.6%
       3,000   Cascade Corporation...................        40,125
         900   Deere & Company.......................        36,000
       2,800   JLG Industries Inc. ..................       207,900
       1,000   Lindsay Manufacturing Company.........        40,250
                                                        -----------
                                                            324,275
                                                        -----------
 CONSUMER ELECTRICAL APPLIANCES -- 0.2%
       1,600   Helen of Troy Corporation Ltd.+.......        45,600
                                                        -----------
 CONTRACT DRILLING -- 1.0%
       7,400   Global Marine, Inc.+..................       102,675
       2,900   Helmerich & Payne Inc. ...............       106,212
                                                        -----------
                                                            208,887
                                                        -----------
 DEPARTMENT STORES -- 0.4%
         700   Mercantile Stores Inc. ...............        41,037
       1,300   Neiman Marcus Group Inc.+.............        35,100
                                                        -----------
                                                             76,137
                                                        -----------
 DISCOUNT CHAINS -- 0.9%
         300   Dayton Hudson Corporation.............        30,938
       2,700   Shopko Stores, Inc. ..................        43,537
       9,400   Venture Stores, Inc.+.................        61,100
       1,800   Woolworth Corporation+................        40,500
                                                        -----------
                                                            176,075
                                                        -----------
 DIVERSIFIED COMMERCIAL SERVICES -- 0.2%
       1,200   CDI Corporation+......................        40,500
         200   Union Corporation+....................         3,950
                                                        -----------
                                                             44,450
                                                        -----------
 DIVERSIFIED ELECTRONIC PRODUCTS -- 0.1%
         200   Harris Corporation....................        12,200
                                                        -----------
 DIVERSIFIED MANUFACTURING -- 1.3%
       6,500   Global Industries Technology Inc.+....       104,000
         800   Olin Corporation......................        71,400
         900   United Dominion Industries Ltd........        20,700
       2,200   Valmont Industries Inc. ..............        74,800
                                                        -----------
                                                            270,900
                                                        -----------
 DRUG STORE CHAINS -- 0.2%
       1,500   Revco D.S., Inc.+.....................        35,812
         500   Genovese Drug Stores Inc. ............         4,250
                                                        -----------
                                                             40,062
                                                        -----------
 ELECTRIC UTILITIES -- 11.4%
       2,500   Allegheny Power System, Inc. .........        77,188
       1,600   American Electric Power Inc. .........        68,200
       1,600   Baltimore Gas & Electric Company......        45,400
       1,800   Boston Edison Company.................        45,900
       2,000   Central Hudson Gas & Electric
                 Corporation.........................        62,500
       7,000   Central Maine Power Company...........       101,500
         500   Central Vermont Public Services
                 Corporation.........................         6,375
         600   CMS Energy Corporation................        18,525
       4,800   Commonwealth Energy System
                 Companies...........................       123,600
       3,900   Edison International..................        68,738
       1,000   Energen Corporation...................        22,125
       2,700   Entergy Corporation...................        76,612
       2,800   General Public Utilities
                 Corporation.........................        98,700
       1,800   IES Industries, Inc. .................        53,775
       2,900   Illinova Corporation..................        83,375
       2,600   Interstate Power Company..............        83,525
       1,300   Ipalco Enterprises Inc. ..............        34,125
       2,000   MidAmerican Energy Company............        34,500
       3,800   New England Electric System...........       138,225
       2,500   New York State Electric & Gas
                 Corporation.........................        60,937
         600   NIPSCO Industries, Inc. ..............        24,150
         300   Northwestern Public Service Company...         8,062
       4,800   Pinnacle West Capital Corporation.....       145,800
       4,800   Portland General Corporation..........       148,200
       2,000   Public Service Company of New
                 Mexico..............................        41,000
       2,200   Rochester Gas & Electric
                 Corporation.........................        47,300
         800   SIGCORP, Inc. ........................        27,700
       5,900   TNP Enterprises Inc. .................       167,412
       5,200   Unicom Corporation....................       144,950
       2,900   United Illuminating Company...........       108,387
       1,400   UtiliCorp United, Inc. ...............        38,675
       2,400   Washington Water Power Company........        44,700
       1,500   WPL Holdings, Inc. ...................        49,312
       1,400   WPS Resources Corporation.............        44,275
                                                        -----------
                                                          2,343,748
                                                        -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       47
<PAGE>   53
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                            STRATEGIC EQUITY SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
COMMON STOCKS -- (CONTINUED)
 ELECTRICAL PRODUCTS -- 0.1%
         400   Raychem Corporation...................   $    28,750
                                                        -----------
 ELECTRONIC DATA PROCESSING -- 0.9%
       1,200   Digital Equipment Corporation+........        54,000
         800   International Business Machines
                 Corporation.........................        79,200
         900   Sun Microsystems Inc.+................        52,988
                                                        -----------
                                                            186,188
                                                        -----------
 ELECTRONIC DISTRIBUTORS -- 0.8%
       1,300   Avnet, Inc. ..........................        54,763
       3,570   Bell Industries Inc. .................        60,244
       2,100   Marshall Industries+..................        58,800
                                                        -----------
                                                            173,807
                                                        -----------
 ELECTRONIC PRODUCTION EQUIPMENT -- 0.8%
       4,600   Esterline Technologies Corporation+...       115,000
       2,000   Kulicke & Soffa Industries Inc.+......        29,250
       1,500   Teradyne Inc.+........................        25,875
                                                        -----------
                                                            170,125
                                                        -----------
 FINANCIAL SERVICES -- 0.7%
       2,100   Equitable Companies, Inc. ............        52,238
         900   Finova Group Inc. ....................        43,875
       1,050   Travelers Group, Inc. ................        47,906
                                                        -----------
                                                            144,019
                                                        -----------
 FOOD CHAINS -- 0.7%
       1,000   Great Atlantic & Pacific Tea Company
                 Inc. ...............................        32,875
       2,200   Safeway, Inc.+........................        72,600
       1,649   Smith's Food & Drug Centers, Inc. ....        39,370
                                                        -----------
                                                            144,845
                                                        -----------
 FOOD DISTRIBUTORS -- 0.4%
       2,600   Supervalu, Inc. ......................        81,900
                                                        -----------
 GENERIC DRUGS -- 0.3%
       1,400   Alpharma, Inc., Class A...............        27,825
       1,500   ICN Pharmaceuticals, Inc. ............        34,875
                                                        -----------
                                                             62,700
                                                        -----------
 HOMEBUILDERS -- 0.4%
       3,800   Champion Enterprises, Inc.+...........        79,325
                                                        -----------
 INDUSTRIAL MACHINERY/COMPONENTS -- 1.5%
       5,800   Ampco-Pittsburgh Corporation..........        68,150
       1,800   Applied Power Inc., Class A...........        50,400
       2,700   Gleason Corporation...................       105,300
       1,000   Harnischfeger Industries, Inc. .......        33,250
       2,400   Kysor Industrial Corporation..........        58,200
                                                        -----------
                                                            315,300
                                                        -----------
 INDUSTRIAL SPECIALTIES -- 0.2%
       1,600   Furon Company.........................        39,600
                                                        -----------
 INSURANCE -- 1.3%
       1,000   Equitable of Iowa Companies...........        35,500
       1,500   Fremont General Corporation...........        34,500
       1,600   Gainsco, Inc. ........................        15,800
       1,100   National Re Corporation...............        41,525
       2,200   Pioneer Financial Services, Inc. .....        36,575
       1,750   SunAmerica Inc. ......................        98,875
                                                        -----------
                                                            262,775
                                                        -----------
 INTEGRATED OIL COMPANIES -- 1.9%
         800   British Petroleum PLC, ADR............        85,500
       1,700   Elf Aquitaine, ADR....................        62,475
       1,000   Kerr-Mcgee Corporation................        60,875
         800   Pennzoil Company......................        37,000
         800   Phillips Petroleum Company............        33,500
         800   Texaco, Inc. .........................        67,100
       1,500   Unocal Corporation....................        50,625
                                                        -----------
                                                            397,075
                                                        -----------
 INVESTMENT BANKERS/BROKERS/SERVICES -- 1.5%
       1,800   Alex Brown Inc. ......................   $   101,700
       2,500   Bear Stearns Companies, Inc. .........        59,063
       1,200   Quick & Reilly Group Inc. ............        39,000
       2,500   Salomon, Inc. ........................       110,000
                                                        -----------
                                                            309,763
                                                        -----------
 IRON/STEEL -- 1.3%
       3,300   British Steel PLC, ADR................        83,738
       1,600   Oregon Steel Mills, Inc. .............        22,000
       1,200   Quanex Corporation....................        28,350
       2,000   Texas Industries Inc. ................       137,250
                                                        -----------
                                                            271,338
                                                        -----------
 MARINE TRANSPORTATION -- 0.7%
       1,900   Sea Containers, Ltd., Class A.........        36,100
       4,500   Stolt-Nielsen S.A.....................        81,562
         800   Tidewater, Inc. ......................        35,100
                                                        -----------
                                                            152,762
                                                        -----------
 MEDICAL SPECIALTIES -- 1.0%
       2,900   Advanced Technology Laboratories,
                 Inc.+...............................       105,850
       1,650   Bio-Rad Laboratories, Inc., Class
                 A+..................................        59,194
       1,100   US Surgical Corporation...............        34,100
                                                        -----------
                                                            199,144
                                                        -----------
 METAL FABRICATE/HARDWARE -- 1.8%
       3,800   Amcast Industrial Corporation.........        76,950
         600   Harso Corporation.....................        40,350
       9,400   Intermet Corporation+.................       131,012
         900   Kaydon Corporation....................        38,700
       1,200   SPS Technologies, Inc.+...............        84,600
                                                        -----------
                                                            371,612
                                                        -----------
 MILITARY/GOVERNMENT/TECHNICAL -- 0.2%
         600   Cubic Corporation.....................        19,575
       3,000   United Industrial Corporation.........        18,375
                                                        -----------
                                                             37,950
                                                        -----------
 MOTOR VEHICLES -- 0.3%
         900   Chrysler Corporation..................        55,800
                                                        -----------
 MULTI-SECTOR COMPANIES -- 0.7%
       3,800   BET PLC, ADR..........................        53,675
         500   Loews Corporation.....................        39,438
         700   Textron, Inc. ........................        55,912
                                                        -----------
                                                            149,025
                                                        -----------
 NATURAL GAS DISTRIBUTION -- 3.8%
         800   Atmos Energy Corporation..............        24,500
       2,100   Bay State Gas Company.................        58,538
       2,000   Eastern Enterprises...................        66,500
       1,500   Equitable Resoures, Inc. .............        42,375
       3,400   Indiana Energy, Inc. .................        97,325
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       48
<PAGE>   54
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                            STRATEGIC EQUITY SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
COMMON STOCKS -- (CONTINUED)
 NATURAL GAS DISTRIBUTION -- (CONTINUED)
       2,000   MCN Corporation.......................   $    48,750
       1,200   MDU Resources Group, Inc. ............        25,800
       1,300   National Fuel Gas Company.............        46,800
      13,700   NorAm Energy Corporation..............       148,988
       2,900   NUI Corporation.......................        51,837
       2,100   ONEOK Inc. ...........................        52,500
       1,000   People's Energy Corporation...........        33,500
       1,800   Providence Energy Corporation.........        31,050
         400   South Jersey Industries, Inc. ........         8,500
       2,600   Southwestern Energy Company...........        36,725
                                                        -----------
                                                            773,688
                                                        -----------
 NEWSPAPERS -- 0.2%
       1,000   Media General, Inc., Class A..........        37,250
                                                        -----------
 NON-US UTILITY -- 0.9%
       8,200   Transcanada Pipeline Ltd..............       120,950
       4,800   Westcoast Energy, Inc. ...............        72,000
                                                        -----------
                                                            192,950
                                                        -----------
 OFFICE SUPPLIES -- 0.6%
       1,400   General Binding Corporation...........        28,350
       3,400   Miller (Herman), Inc. ................       104,125
                                                        -----------
                                                            132,475
                                                        -----------
 OIL AND GAS PRODUCTION -- 0.2%
       3,000   Santa Fe Energy Resources, Inc.+......        35,625
                                                        -----------
 OIL AND GAS TRANSMISSION -- 1.3%
       3,200   Coastal Corporation...................       133,600
       1,700   Columbia Gas System Inc. .............        88,613
       1,300   El Paso Natural Gas Company...........        50,050
                                                        -----------
                                                            272,263
                                                        -----------
 OIL/REFINING/MARKETING -- 1.5%
       1,500   Ashland Inc. .........................        59,438
         100   Holly Corporation.....................         2,500
       3,300   Tesoro Petroleum Corporation+.........        37,950
         900   Tosco Corporation.....................        45,225
       3,500   Total Petroleum (North America) Ltd...        34,125
       3,900   USX-Marathon Group....................        78,488
       1,600   Valero Energy Corporation.............        40,000
                                                        -----------
                                                            297,726
                                                        -----------
 OTHER SPECIALTY CHAINS -- 0.9%
       5,500   Gibson Greetings, Inc.+...............        75,625
       2,500   Pier 1 Imports Inc. ..................        37,187
       3,000   Waban, Inc.+..........................        71,625
                                                        -----------
                                                            184,437
                                                        -----------
 PACKAGING AND CONTAINERS -- 0.3%
       3,200   Owens-Illinois, Inc.+.................        51,200
                                                        -----------
 PAPER AND FOREST PRODUCTS -- 2.9%
       1,500   Abitibi-Price, Inc. ..................        20,437
       3,400   Bowater, Inc. ........................       127,925
       3,100   Consolidated Papers, Inc. ............       161,200
       2,100   Mosinee Paper Corporation.............        56,175
       6,200   Rayonier, Inc. .......................       235,600
                                                        -----------
                                                            601,337
                                                        -----------
 PERIPHERALS -- 0.2%
       1,100   Storage Technology Corporation+.......        42,075
                                                        -----------
 PRECISION INSTRUMENTS -- 1.3%
       3,300   Fluke Corporation.....................       133,238
       1,300   Measurex Corporation..................        38,025
       4,500   MTS Systems Corporation...............        94,500
                                                        -----------
                                                            265,763
                                                        -----------
 PRINTING/FORMS -- 0.7%
       5,300   Bowne & Company Inc. .................       109,313
       2,600   Graphic Industries Inc. ..............        24,700
                                                        -----------
                                                            134,013
                                                        -----------
 RECREATIONAL PRODUCTS/TOYS -- 0.8%
       1,000   Callaway Golf Company.................        33,250
       3,500   Coachmen Industries Inc. .............       122,500
                                                        -----------
                                                            155,750
                                                        -----------
 RENTAL/LEASING COMPANIES -- 0.4%
       1,600   PHH Corporation.......................        91,200
                                                        -----------
 RESTAURANTS -- 1.2%
       5,000   CKE Restaurants, Inc. ................       127,500
       5,700   NPC International Incorporated+.......        57,712
       5,100   Piccadilly Cafeterias Inc. ...........        53,550
                                                        -----------
                                                            238,762
                                                        -----------
 SAVINGS AND LOAN ASSOCIATIONS -- 0.9%
       6,200   Cal Fed Bancorp Inc.+.................       113,150
       2,000   TCF Financial Corporation.............        66,500
                                                        -----------
                                                            179,650
                                                        -----------
 SEMICONDUCTORS -- 0.2%
       2,700   Cypress Semiconductor Corporation+....        32,400
                                                        -----------
 SPECIALTY FOOD/CANDY -- 0.2%
       3,300   MorningStar Group Inc.+...............        36,712
                                                        -----------
 TELECOMMUNICATIONS -- 2.9%
         900   BCE, Inc. ............................        35,550
       3,800   Cincinnati Bell Inc. .................       198,075
       4,200   Sprint Corporation....................       176,400
       2,800   Telefonica de Espana S.A., ADR........       154,350
       1,100   Telefono de Mexico S.A., ADR..........        36,850
                                                        -----------
                                                            601,225
                                                        -----------
 TEXTILES -- 0.2%
       3,000   Culp, Inc. ...........................        40,500
                                                        -----------
 TOBACCO MANUFACTURERS -- 0.2%
       1,500   RJR Nabisco Holdings Corporation......        46,500
                                                        -----------
 WHOLESALE DISTRIBUTORS -- 2.0%
       4,900   Bearings, Inc. Ohio...................       132,300
       2,800   Hughes Supply Inc. ...................        97,300
       7,300   Rexel Inc.+...........................       103,112
       3,000   United Stationers Inc. ...............        73,500
                                                        -----------
                                                            406,212
                                                        -----------
               Total Common Stocks
                 (Cost $13,674,478)..................    14,836,736
                                                        -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       49
<PAGE>   55
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
<TABLE>
                            STRATEGIC EQUITY SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
 
<CAPTION>
 PRINCIPAL                                                   VALUE
   AMOUNT                                                  (NOTE 1)
- ------------                                              -----------
<C>             <S>                              <C>      <C>
U.S. GOVERNMENT AGENCY DISCOUNT NOTE -- 15.6%
  (Cost $3,187,000)

  $3,187,000    Federal Home Loan Mortgage
                  Corporation, 5.520%++ 
                  due 07/01/1996......................    $ 3,187,000
                                                          
U.S. TREASURY OBLIGATION -- 11.9%
  (Cost $2,448,669)
  U.S. TREASURY BILL:
   2,450,000    4.870%++ due 07/05/1996**.............      2,448,669
                                                          -----------  
TOTAL INVESTMENTS (COST $19,310,147*)..........   99.8%    20,472,405
OTHER ASSETS AND LIABILITIES (NET).............    0.2         46,328
                                                 -----    -----------
NET ASSETS.....................................  100.0%   $20,518,733
                                                 =====    ===========
<FN>
 
- ----------------------
 *  Aggregate cost for Federal tax purposes.
**  This security is segregated as collateral for futures contracts.
 +  Non-income producing security.
++  Annualized yield at date of purchase.

</TABLE>
 
<TABLE>
<CAPTION>
   NUMBER
     OF                                                  UNREALIZED
 CONTRACTS                                             (DEPRECIATION)
- ------------                                           --------------
<C>             <S>                                       <C>
FUTURES CONTRACTS-SHORT POSITION
           5    S&P 500, September 1996.....              $(14,207)
                                                          ========
</TABLE>
 
- --------------------------------------------------------------------------------
                               GLOSSARY OF TERMS
 

ADR     -- American Depositary Receipt

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




                       See Notes to Financial Statements.
 
                                       50
<PAGE>   56
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                            EMERGING MARKETS SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                          VALUE
   SHARES                                                (NOTE 1)
- ------------                                           ------------
<C>            <S>                                     <C>
COMMON STOCKS -- 84.8%
 ARGENTINA -- 3.6%
      28,700   Banco del Sud, Class B+..............   $    335,916
       6,387   Banco Frances Del Rio de La Plata,
                 ADR................................        183,626
      34,000   Inversiones y Representaciones.......        113,943
       7,100   Inversiones y Representaciones,
                 GDR................................        239,625
      67,426   Juan Minetti, B Shares...............        310,276
      80,914   Mirgor Sacifia, Class C, ADS+**......        228,582
      49,268   Perez Compac S.A. Escriturales,
                 Class B............................        322,826
      17,900   Quilmes Industrial, ADR..............        183,475
                                                       ------------
                                                          1,918,269
                                                       ------------
 BRAZIL -- 5.6%
   3,473,400   Centrais Electrobras.................        933,942
   1,700,000   Cia Paulista de Forca................        155,753
      24,700   Compania Vale do Rio Doce, ADR.......        478,430
   9,092,300   Telebras.............................        534,229
      12,900   Telebras, ADR........................        898,162
                                                       ------------
                                                          3,000,516
                                                       ------------
 CHILE -- 3.1%
         600   Banco Bhif, ADR......................         12,075
       5,188   Chilgener S.A., ADS..................        124,512
       3,499   Cia Telecom, ADR.....................        343,339
       9,999   Empresa Nacional Electricidad, ADR...        214,979
      16,450   Madeco S.A., ADR.....................        462,656
       5,300   Santa Isabel S.A., ADR...............        147,075
      15,749   The Chile Fund.......................        385,851
                                                       ------------
                                                          1,690,487
                                                       ------------
 COLOMBIA -- 2.1%
       3,900   Banco Ganadero, Class C, ADR.........         76,050
      29,769   Cadenalco, ADR**.....................        403,742
      28,920   Carulla, Class B, ADR**..............        245,820
      26,984   Cementos Diamante, B Shares,
                 ADR+**.............................        424,998
                                                       ------------
                                                          1,150,610
                                                       ------------
 CZECH REPUBLIC -- 1.7%
      15,600   Komercni Banka, GDR**................        421,200
       5,000   Restitution Investment Fund+.........        166,830
       2,570   SPT Telecom+.........................        313,859
                                                       ------------
                                                            901,889
                                                       ------------
 HONG KONG -- 0.0%#
      52,000   Siu Fung Ceramic Holdings............         10,009
                                                       ------------
 HUNGARY -- 2.2%
       7,060   Egis Gyogyszergyar...................        422,072
      40,900   Magyar Olaj es Gas, GDR..............        451,945
      12,500   Pannonplast Muanuagipari.............        337,219
                                                       ------------
                                                          1,211,236
                                                       ------------
 INDIA -- 5.7%
      11,000   Bajaj Auto Ltd., GDR**...............        420,750
      11,000   Bombay Suburban Electric
                 Company, GDR.......................        211,750
      20,000   Indian Hotels, GDS+**................        570,000
      29,100   Indian Petrochemicals, GDR...........        489,316
      18,000   Larsen & Toubro, GDR+................        337,500
      68,000   Mahindra & Mahindra Ltd., GDR**......        731,004
      17,000   Tata Engineering & Locomotive, GDR...        306,000
                                                       ------------
                                                          3,066,320
                                                       ------------
 INDONESIA -- 4.2%
      74,000   PT Astra International (Foreign).....        107,304
     105,600   PT Bank International Indonesia
                 (Foreign)..........................        521,762
      45,000   PT Indosat (Foreign).................        151,289
      50,000   PT Jaya Real Property (Foreign)......        159,237
      48,000   PT Lippo Bank (Foreign)..............         81,461
     225,000   PT Lippo Life Insurance (Foreign)....        296,053
     322,840   PT Mulia Industrindo (Foreign).......        478,538
      96,000   PT Semen Gresik (Foreign)............        279,441
     145,000   PT Telekomunikasi Indonesia
                 (Foreign)..........................        219,603
                                                       ------------
                                                          2,294,688
                                                       ------------
 ISRAEL -- 0.9%
       1,860   Koor Industries......................        156,755
      28,320   Osem Investment......................        167,409
       7,980   Super-Sol+...........................        169,193
                                                       ------------
                                                            493,357
                                                       ------------
 KOREA -- 3.7%
       1,450   Daehan City Gas......................        132,273
      10,505   Dong-ah Construction Industrial
                 Company............................        399,610
       4,470   Kookmin Bank.........................         99,186
         499   Korean Mobile Telecom................        615,138
       3,500   LG Construction......................         80,640
       1,460   LG Insurance.........................        159,620
       1,221   Samsung Electronics Company Ltd. ....        102,487
         260   Samsung Electronics Company Ltd.
                 (New)+.............................         20,680
          20   Samsung Electronics Company Ltd., GDR
                 (1/2 Voting)**.....................          1,011
           7   Samsung Electronics Company Ltd., GDR
                 (1/2 Voting) (New)+**..............            347
         480   Samsung Fire & Marine................        347,846
       2,850   Shinhan Bank.........................         66,296
                                                       ------------
                                                          2,025,134
                                                       ------------
 MALAYSIA -- 13.0%
     254,000   Commerce Asset Holdings BHD..........      1,547,725
     234,000   Gadek BHD............................      1,378,954
      85,333   Gadek Capital BHD+...................        270,247
      75,000   Kedah Cement Holdings BHD............        138,906
      46,000   Konsortium Perkapalan BHD+...........        276,609
      71,000   Malaysia International Shipping
                 Company BHD........................        220,585
     159,000   Rashid Husain BHD....................        583,223
     236,000   Tanjong BHD..........................        889,316
     202,000   Technology Resources Industries
                 BHD................................        704,510
     148,000   United Engineers BHD.................      1,026,418
                                                       ------------
                                                          7,036,493
                                                       ------------
 MEXICO -- 9.7%
     136,300   Cementos Mexicanos S.A., Class B.....        529,207
     100,700   Corporacion Geo S.A., Series B.......        447,408
     139,600   Fomento Economico Mexicana, Class
                 B..................................        395,702
     143,206   Gruma S.A. de CV, Series B...........        662,695
      60,143   Grupo Carso S.A., Series A1+.........        426,591
   1,019,400   Grupo Financiero Bancomer, Class B...        443,510
     534,625   Grupo Financiero del Norte, Class
                 B..................................        514,537
     325,000   Grupo Posadas S.A., Series L+........        146,539
      12,100   Grupo Televisa, GDR..................        372,075
      84,700   Sanluis Corporacion S.A..............        520,372
      37,800   Sigma Alimentos, Class B.............        336,388
       1,117   Telefonos de Mexico S.A., ADR........         37,420
     256,750   Telefonos de Mexico S.A., Series L...        432,599
                                                       ------------
                                                          5,265,043
                                                       ------------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       51
<PAGE>   57
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                            EMERGING MARKETS SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                          VALUE
   SHARES                                                (NOTE 1)
- ------------                                           ------------
<C>            <S>                                     <C>
COMMON STOCKS -- (CONTINUED)
 PAKISTAN -- 0.5%
      39,720   Engro Chemical.......................   $    183,821
      24,200   Karachi Electric Supply Company......         25,406
       5,200   Pakistan State Oil...................         61,351
                                                       ------------
                                                            270,578
                                                       ------------
 PERU -- 2.5%
     112,441   Backus & Johnston Brewery, Class T...        142,220
      12,000   Buenaventura, ADR+...................        238,500
      12,000   Cia de Minas Buenaventura............        108,064
      69,017   CPT Telefonica del Peru, Class B.....        140,124
      20,698   Credicorp Ltd........................        411,389
     210,000   Fabril Pacifico+.....................        281,089
                                                       ------------
                                                          1,321,386
                                                       ------------
 PHILIPPINES -- 4.3%
       2,545   Benpress Holdings Corporation, GDR...         20,523
     105,500   C&P Homes............................         91,608
       9,120   Empire East Land Holdings+...........          5,569
     512,700   Engineering Equipment Inc. ..........         45,008
     336,800   Fil-Estate Land Inc. ................        430,641
     303,800   Filinvest Development Corporation....        159,437
   1,146,000   Guoco Land...........................        199,019
     215,000   International Container Terminal.....        145,658
     465,000   Masman & Company Inc, Class B........        221,851
       6,300   Mega World Properties & Holdings+....          5,651
     180,000   Mondragon International..............         99,618
       3,100   Philippine Long Distance Telephone...        184,580
      13,000   Philippine National Bank.............        217,080
      82,110   Philippine Savings Bank..............        202,142
     465,000   Republic Glass.......................        177,481
     460,000   Robinsons Land Corporation...........        114,122
      69,000   Southeast Asia Cement Holdings
                 Inc.+..............................          8,954
      58,600   Vitarich Corporation.................          7,045
                                                       ------------
                                                          2,335,987
                                                       ------------
 POLAND -- 2.3%
       9,300   Banka Przemyslowo....................        670,788
      72,000   Elektrim.............................        590,859
                                                       ------------
                                                          1,261,647
                                                       ------------
 RUSSIA -- 1.5%
      10,420   Lukoil, ADR..........................        436,338
      43,480   Petersburg Long Distance, ADR+.......        355,993
                                                       ------------
                                                            792,331
                                                       ------------
 SLOVAKIA -- 0.5%
      15,453   Vub Kupon Fund+......................        284,558
                                                       ------------
 SOUTH AFRICA -- 6.2%
     251,600   Bidvest Group Ltd. ..................      1,503,910
      12,175   De Beers.............................        413,045
       1,160   Fedsure Holdings.....................          8,232
         130   Johnies Industrial Corporation.......          1,628
      43,401   Liberty Life.........................      1,389,768
       2,275   Malbak, GDR**........................         11,232
                                                       ------------
                                                          3,327,815
                                                       ------------
 THAILAND -- 8.9%
      57,400   Finance One Company (Foreign)........        370,789
     227,640   Krung Thai Bank (Foreign)............      1,067,006
     111,700   Nawarat Patanakarn (Foreign).........        307,980
      96,400   Phatra Thanakit Company (Foreign)....        672,081
     687,600   Sahaviriya Steel Industries
                 (Foreign)..........................        446,880
      12,700   Siam Cement Company (Foreign)........        623,294
     505,200   Siam City Bank (Foreign).............        542,252
      41,000   Suzuki Company (Foreign)+............        109,816
     105,000   Telecom Asia (Foreign)+..............        230,572
      43,054   T.P.I. Polene (Foreign)..............        195,021
      91,800   Unithai Line (Foreign)...............        272,999
                                                       ------------
                                                          4,838,690
                                                       ------------
 VENEZUELA -- 2.6%
      34,587   Banco Provincial.....................         57,728
       9,677   Banco Venezolano de Credito..........        348,598
     265,380   Electricidad de Caracas..............        220,617
     136,625   Mavesa S.A., ADR**...................        533,519
      36,000   Siderurgica Venezolana...............         23,789
     758,717   Sudamtex de Venezuela C.A.,
                Series B............................         99,463
     251,350   Venaseta, Class A....................         17,949
      50,270   Venaseta, Class B....................          3,590
      27,937   Venezolana de Cementos...............         53,298
      57,143   Venezolana de Pulpa Y Papel,
                Series A............................         37,760
                                                       ------------
                                                          1,396,311
                                                       ------------
               Total Common Stocks
                 (Cost $43,656,980).................     45,893,354
                                                       ------------
PREFERRED STOCKS -- 6.9%
 BRAZIL -- 6.9%
  75,750,000   Banco Bradesco.......................        618,583
   1,186,255   Banco Itau S.A.......................        481,980
     713,776   Brasmotor Pf.........................        223,199
     325,000   Centrais Eletrobras..................         92,889
     863,308   Cia Cervejaria Brahma................        514,984
   1,604,690   Iochpe-Maxion S.A....................        167,796
   1,951,000   Mesbla...............................         10,686
   4,877,800   Petroleo Brasileir...................        599,919
  63,516,900   Refrigeracao Parana S.A..............        158,140
   6,570,671   Telebras.............................        458,700
 391,904,856   Usiminas.............................        413,702
                                                       ------------
               Total Preferred Stocks
                 (Cost $3,978,277)..................      3,740,578
                                                       ------------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       52
<PAGE>   58
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                            EMERGING MARKETS SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                            EXPIRATION       VALUE
  SHARES                                       DATE        (NOTE 1)
- -----------                                 ----------    -----------
<C>           <S>                           <C>           <C>
WARRANTS AND RIGHTS -- 0.7%
 INDONESIA -- 0.2%
     24,000   PT Lippo Bank..............   07/18/1996    $    14,436
    119,936   PT Mulia Industrindo.......   07/03/1996         79,871
                                                          -----------
                                                               94,307
 MALAYSIA -- 0.5%                                         -----------
    135,000   Gadek BHD..................   12/19/2000        284,125
                                                          -----------
              Total Warrants and Rights
                (Cost $206,532)..........                     378,432
                                                          -----------
</TABLE>

<TABLE>
<CAPTION>
 PRINCIPAL
   AMOUNT
- ------------
<S>                                              <C>      <C>
CONVERTIBLE BOND -- 0.4%
 (Cost $225,258)
 SOUTH AFRICA -- 0.4%
    $225,000    Investec Bank,
                  6.375% due 11/30/2002**......               228,375
                                                          -----------
U.S. TREASURY OBLIGATION -- 5.7%
 (Cost $3,077,928)
 U.S. TREASURY BILL:
   3,110,000    5.200%++ due 09/12/1996........             3,077,928
                                                          -----------
TOTAL INVESTMENTS (COST $51,144,975*)..........   98.5%   $53,318,667
OTHER ASSETS AND LIABILITIES (NET).............    1.5        833,087
                                                 -----    -----------
NET ASSETS.....................................  100.0%   $54,151,754
                                                 =====    ===========
<FN>
 
- ----------------------
 * Aggregate cost for Federal tax purposes.
** Security exempt from registration under Rule 144A of the Securities Act of
   1933. These securities may be resold in transactions exempt from registration
   to qualified institutional buyers.
 + Non-income producing security.
++ Annualized yield at date of purchase.
 # Amount is less than 0.1%.

</TABLE> 

- --------------------------------------------------------------------------------
                               GLOSSARY OF TERMS
 

ADR     -- American Depositary Receipt
ADS     -- American Depositary Share
GDR     -- Global Depositary Receipt
GDS     -- Global Depositary Share


- --------------------------------------------------------------------------------
 
                       See Notes to Financial Statements.
 
                                       53
<PAGE>   59
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                            EMERGING MARKETS SERIES
 
                           JUNE 30, 1996 (UNAUDITED)

<TABLE>
 
The industry classification of the Emerging Markets Series at June 30, 1996 was
as follows:
 

<CAPTION>
                                             % of          Value
        Industry Classification           Net Assets     (Note 1)
        -----------------------           ----------     --------
<S>                                       <C>           <C>
LONG TERM INVESTMENTS:
Banks..................................       15.1%     $ 8,152,494
Financial Services.....................       11.7        6,347,725
Diversified Holdings...................        8.2        4,417,582
Communication/Telecommunications.......        7.6        4,106,816
Construction...........................        5.5        2,963,860
Food and Beverage Products.............        5.3        2,866,596
Industrial.............................        4.0        2,162,898
Metal Mining...........................        3.9        2,114,397
Utility................................        3.5        1,877,990
Oil/Gas................................        3.3        1,811,028
Consumer...............................        3.2        1,754,940
Electric Utilities.....................        2.9        1,578,072
Building/Construction..................        2.7        1,456,684
Transportation.........................        2.1        1,166,571
Retail.................................        2.0        1,086,332
Property/Real Estate...................        2.0        1,082,642
Electric/Electric Machinery............        1.5          811,476
Engineering/Construction...............        1.1          598,684
Other..................................        7.2        3,883,952
                                             -----      -----------
TOTAL LONG TERM INVESTMENTS............       92.8       50,240,739
U.S. TREASURY BILL.....................        5.7        3,077,928
                                             -----      -----------
TOTAL INVESTMENTS......................       98.5       53,318,667
OTHER ASSETS AND LIABILITIES (NET).....        1.5          833,087
                                             -----      -----------
NET ASSETS.............................      100.0%     $54,151,754
                                             =====      ===========
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       54
<PAGE>   60
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                            NATURAL RESOURCES SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                          VALUE
   SHARES                                                (NOTE 1)
- ------------                                           ------------
<C>            <S>                                     <C>
COMMON STOCKS -- 92.8%
 ALUMINUM -- 2.9%
      50,850   Century Aluminum Company+............   $    800,887
      23,000   Kaiser Aluminum Corporation+.........        253,000
                                                       ------------
                                                          1,053,887
                                                       ------------
 BUILDING MATERIALS -- 1.4%
      38,000   Dayton Superior Corporation+.........        498,750
                                                       ------------
 CHEMICALS -- 1.6%
       1,500   First Mississippi Corporation........         33,375
      26,900   General Chemical Group Inc. .........        544,725
                                                       ------------
                                                            578,100
                                                       ------------
 COPPER PRODUCTS -- 2.1%
      25,000   Freeport-McMoRan Copper and Gold
                 Company, Inc., Class A.............        746,875
                                                       ------------
 DIVERSIFIED MINING -- 1.9%
      95,000   WMC Ltd. ............................        679,368
                                                       ------------
 FOREST PRODUCTS & PAPER -- 7.2%
      24,750   Buckeye Cellulose Corporation+.......        683,719
      12,000   Consolidated Papers Inc. ............        624,000
      34,000   Fort Howard Corporation+.............        675,750
      50,000   Macmillan Bloedel Ltd. ..............        662,882
                                                       ------------
                                                          2,646,351
                                                       ------------
 GOLD/MINING -- 21.5%
      80,000   Alta Gold Company+...................        285,000
      30,000   Barrick Gold Corporation.............        813,750
      40,000   Battle Mountain Gold Company.........        290,000
      40,000   Dreifontein Consolidated Ltd., ADR...        525,000
      30,000   Echo Bay Mines Ltd. .................        322,500
     130,000   Emperor Mines Ltd.+..................        306,482
      15,000   Getchell Gold Corporation+...........        495,000
     164,000   Herald Resources Ltd. ...............        210,073
      25,000   Homestake Mining Corporation.........        428,125
      42,000   Kloof Gold Mining Ltd., ADR..........        406,875
      80,000   Nambian Minerals Corporation+........        439,480
      50,000   Newcrest Mining Ltd., ADR............        200,392
       7,500   Newmont Mining Corporation...........        370,313
      15,000   Placer Dome Inc., ADR................        358,125
      75,000   Plutonic Resources Ltd.+.............        383,102
      24,999   Santa Fe Pacific Gold Corporation....        353,111
     100,000   Sons of Gwalia Ltd. Ord. ............        707,265
      30,000   Teck Corporation, Class B............        615,272
      50,000   TVX Gold Inc., ADR+..................        362,500
                                                       ------------
                                                          7,872,365
                                                       ------------
 INSURANCE -- 0.1%
       1,000   Highlands Insurance Group Inc.+......         18,750
                                                       ------------
 IRON/STEEL -- 0.3%
      23,700   Northwestern Steel & Wire Company+...        127,388
                                                       ------------
 METAL MINING -- 0.6%
      40,000   Miramar Mining Corporation+..........        215,345
                                                       ------------
 METALS -- 3.9%
      12,750   Reynolds Metals Company..............        664,594
      30,000   Titanium Metals Corporation+.........        776,250
                                                       ------------
                                                          1,440,844
                                                       ------------
 METALS-MISCELLANEOUS -- 1.3%
      10,000   Cameco Corporation...................        470,976
                                                       ------------
 MINING -- 4.6%
     194,446   Ashton Mining Ltd., Ord. ............        275,050
      37,300   PT Tambang Timah, GDR**..............        676,995
     330,000   QNI Ltd. ............................        736,499
                                                       ------------
                                                          1,688,544
                                                       ------------
 NON-FERROUS METALS -- 1.2%
       7,500   RTZ Corporation PLC, ADR.............        451,875
                                                       ------------
 OIL & GAS EXPLORATION -- 16.9%
       9,000   Anadarko Petroleum Corporation.......        522,000
      28,000   Cairn Energy USA Inc.+...............        402,500
      17,200   Devon Energy Corporation.............        421,400
      30,000   Flores and Rucks Inc.+...............      1,035,000
      19,400   Louisiana Land and Exploration
                 Company............................      1,117,925
      15,000   Nuevo Energy Company+................        483,750
      17,500   Triton Energy Ltd.+..................        850,937
      25,000   United Meridian Corporation+.........        900,000
      12,000   Vastar Resources.....................        448,500
                                                       ------------
                                                          6,182,012
                                                       ------------
 OIL & GAS PRODUCTS -- 0.7%
      10,000   Renaissance Energy Ltd.+.............        263,688
                                                       ------------
 OIL/GAS -- DOMESTIC -- 2.2%
      30,500   Forest Oil Corporation+..............        415,562
      10,000   Noble Affiliates Inc. ...............        377,500
                                                       ------------
                                                            793,062
                                                       ------------
 OIL/GAS -- EQUIPMENT & SERVICES -- 16.9%
      11,700   Baker Hughes, Inc. ..................        384,637
      21,000   Dawson Production Services Inc.+.....        241,500
      12,200   Diamond Offshore Drilling Inc.+......        698,450
      45,000   Forasol-Foramer NV+..................        568,125
      10,000   Halliburton Company..................        555,000
      45,000   Marine Drilling Companies Inc.+......        455,625
      50,000   Pride Petroleum Services Inc.+.......        712,500
      30,000   Reading and Bates Corporation+.......        663,750
       8,800   Sonat Offshore Drilling Inc. ........        444,400
      13,000   Tidewater Inc. ......................        570,375
      22,000   Transocean Drilling AS+..............        571,182
      10,000   Weather Ford Enterra Inc.+...........        300,000
                                                       ------------
                                                          6,165,544
                                                       ------------
 OIL/GAS -- INTERNATIONAL -- 4.6%
       8,000   British Petroleum PLC, ADR...........        855,000
       7,500   Mobil Oil Corporation................        840,938
                                                       ------------
                                                          1,695,938
                                                       ------------
 PLATINUM/MINING -- 0.9%
         644   Rustenburg Platinum Holdings Ltd.,
                 ADR................................         10,304
      13,000   Stillwater Mining Company+...........        307,125
                                                       ------------
                                                            317,429
                                                       ------------
               Total Common Stocks
                 (Cost $28,006,500).................     33,907,091
                                                       ------------
WARRANT -- 1.1%
 (Cost $441,871)
 OIL & GAS EXPLORATION -- 1.1%
     115,000   Pacalta, Expires 10/10/1996..........        387,441
                                                       ------------
</TABLE>
 
<TABLE>
<CAPTION>
 PRINCIPAL
   AMOUNT
- ------------
<C>             <S>                             <C>     <C>
COMMERCIAL PAPER -- 4.9%
 (Cost $1,800,000)
  $1,800,000    General Electric Capital
                  Corporation,
                  5.200%++ due 07/01/1996......           1,800,000
                                                        -----------
TOTAL INVESTMENTS (COST $30,248,371*)..........  98.8%   36,094,532
OTHER ASSETS AND LIABILITIES (NET).............   1.2       455,501
                                                -----   -----------
NET ASSETS..................................... 100.0%  $36,550,033
                                                =====   ===========
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       55
<PAGE>   61
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                            NATURAL RESOURCES SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
 
<TABLE> 

The summary of investments by country at June 30, 1996 was as follows:
 
<CAPTION>
                                                       % OF TOTAL
COUNTRY                                               INVESTMENTS
- -------                                               -----------
<S>                                                       <C>
Australia............................................       9.7%
Canada...............................................      12.7
France...............................................       1.6
Great Britain........................................       3.6
Indonesia............................................       1.9
Norway...............................................       1.6
South Africa.........................................       2.6
United States........................................      66.3
                                                          -----
                                                          100.0%
                                                          =====
<FN>
 
- ----------------------
 * Aggregate cost for Federal tax purposes.
** Security exempt from registration under Rule 144A of the Securities Act of
   1933. These securities may be resold in transactions exempt from registration
   to qualified institutional buyers.
 + Non-income producing security.
++ Annualized yield at date of purchase.

</TABLE>

<TABLE> 
                 SCHEDULE OF FORWARD FOREIGN EXCHANGE CONTRACTS
                   FORWARD FOREIGN EXCHANGE CONTRACTS TO SELL
 

<CAPTION>
                   CONTRACTS TO DELIVER
               ----------------------------
EXPIRATION         LOCAL        IN EXCHANGE     VALUE IN      UNREALIZED
   DATE          CURRENCY       FOR U.S. $       U.S. $      APPRECIATION
- -----------    -------------    -----------     ---------    ------------
<S>            <C>                <C>            <C>             <C>
07/05/1996     AUD   96,500       76,062         75,821          $241
07/05/1996     AUD   21,911       17,222         17,216             6
                                                                 ----
Net Unrealized Appreciation of Forward Foreign
  Exchange Contracts.....................................        $247
                                                                 ====
                                                                 
</TABLE>
 
- --------------------------------------------------------------------------------

                               GLOSSARY OF TERMS
 
ADR     -- American Depositary Receipt
GDR     -- Global Depositary Receipt
AUD     -- Australian Dollar


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


                       See Notes to Financial Statements.
 
                                       56
<PAGE>   62
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                               REAL ESTATE SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
COMMON STOCKS -- 96.1%
 APARTMENTS -- 19.4%
      26,800   Associated Estates Realty
                 Corporation.........................   $   562,800
      34,600   Avalon Properties Inc. ...............       752,550
       9,600   Camden Property Trust.................       228,000
      31,700   Equity Residential Property Trust.....     1,042,138
      25,900   Irvine Apartment Communities..........       521,237
      27,100   Post Properties Inc. .................       958,662
      51,100   Security Capital Pacific Trust........     1,111,425
      30,000   Smith, Charles E. Residential Realty
                 Inc. ...............................       720,000
      56,600   United Dominion Realty Trust Inc. ....       813,625
      11,200   Wellsford Residential Property
                 Trust...............................       252,000
                                                        -----------
                                                          6,962,437
                                                        -----------
 HEALTH CARE REAL ESTATE -- 10.2%
      30,000   American Health Properties Inc. ......       663,750
      27,800   Health Care Property Investors
                 Inc. ...............................       938,250
      15,100   LTC Properties Inc. ..................       249,150
      13,200   Meditrust Corporation.................       440,550
      58,200   Nationwide Health Properties Inc. ....     1,229,475
       5,600   Omega Healthcare Investors Inc. ......       154,700
                                                        -----------
                                                          3,675,875
                                                        -----------
 MANUFACTURED HOUSING -- 4.1%
      18,300   Manufactured Home Communities Inc. ...       352,275
      31,800   ROC Communities Inc. .................       759,225
      14,100   Sun Communities Inc. .................       378,938
                                                        -----------
                                                          1,490,438
                                                        -----------
 OFFICE/INDUSTRIAL -- 26.6%
      42,600   Carr America Realty Corporation.......     1,022,400
      15,000   CenterPoint Properties Corporation....       363,750
      28,100   Crescent Real Estate Equities Inc. ...     1,032,675
      29,100   Duke Realty Investments, Inc. ........       880,275
      40,700   Highwood Properties Inc. .............     1,124,337
      54,600   Liberty Property Trust................     1,085,175
      21,600   Reckson Associates Realty
                 Corporation.........................       712,800
      60,400   Security Capital Industries...........     1,064,550
      43,100   Spieker Properties Inc. ..............     1,174,475
      40,800   Weeks Corporation.....................     1,060,800
                                                        -----------
                                                          9,521,237
                                                        -----------
 REGIONAL MALLS -- 11.0%
      30,700   Macerich Company......................       644,700
      37,400   Rouse Company.........................       967,725
      58,000   Simon Property Group Inc. ............     1,421,000
      82,500   Taubman Centers Inc. .................       917,812
                                                        -----------
                                                          3,951,237
                                                        -----------
 SELF-STORAGE -- 5.3%
      20,800   Shurgard Storage Centers Inc., Class
                 A...................................   $   525,200
      27,600   Storage Trust Realty..................       565,800
      24,600   Storage USA Inc. .....................       793,350
                                                        -----------
                                                          1,884,350
                                                        -----------
 SHOPPING CENTERS -- 12.3%
      22,600   Developers Diversified Realty
                 Corporation.........................       720,375
      22,000   Federal Realty Investment Trust.......       500,500
      38,850   Kimco Realty Corporation..............     1,097,513
       6,200   New Plan Realty Trust.................       130,975
      29,700   Vornado Realty Trust..................     1,213,988
      19,300   Weingarten Realty, Inc. ..............       747,875
                                                        -----------
                                                          4,411,226
                                                        -----------
 SPECIALTY REAL ESTATE -- 7.2%
      34,700   Franchise Finance Corporation
                 of America..........................       798,100
       7,500   National Golf Properties, Inc. .......       181,875
      24,600   Patriot American Hospitality Inc. ....       728,775
      23,600   Starwood Lodging Trust................       858,450
                                                        -----------
                                                          2,567,200
                                                        -----------
               Total Common Stocks
                 (Cost $30,190,128)..................    34,464,000
                                                        -----------
</TABLE>
 
<TABLE>
<CAPTION>
 PRINCIPAL
   AMOUNT
- ------------
<C>             <S>                            <C>      <C>
CONVERTIBLE BOND -- 1.0%
 (Cost $361,704)
APARTMENTS -- 1.0%
    $360,000    Camden Property Trust, Conv.,
                  7.330% due 04/01/2001......               367,200
                                                        -----------
U.S. TREASURY OBLIGATION -- 2.9%
  (Cost $1,042,424)
  U.S. TREASURY BILL:
   1,050,000    4.980%++ due 08/22/1996......             1,042,424
                                                        -----------
TOTAL INVESTMENTS (COST $31,594,256*)........  100.0%    35,873,624
OTHER ASSETS AND LIABILITIES (NET)...........   (0.0)       (16,181)
                                               -----    -----------
NET ASSETS...................................  100.0%   $35,857,443
                                               =====    ===========
<FN>
 
- ----------------------
 * Aggregate cost for Federal tax purposes.
++ Annualized yield at date of purchase.

</TABLE> 

                       See Notes to Financial Statements.
 
                                       57
<PAGE>   63
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                             MARKET MANAGER SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
 
<TABLE>
<CAPTION>
 PRINCIPAL                                                    VALUE
   AMOUNT                                                    (NOTE 1)
- ------------                                                ----------
<C>            <S>                                          <C>
U.S. TREASURY OBLIGATION -- 36.6%
  (Cost $2,279,660)
  $3,168,000   U.S. Treasury Strip,
                 7.970%++ due 02/15/2001.................   $2,359,209
                                                            ----------
CORPORATE BONDS AND NOTES -- 7.3%
 FINANCIAL SERVICES -- 4.0%
     365,000   Cabco (Texaco Capital),
                 Zero coupon due 10/01/2001..............      255,215
                                                            ----------
 INDUSTRIAL -- 3.3%
     224,000   Philip Morris Companies Inc.,
                 6.000% due 07/15/2001...................      213,920
                                                            ----------
               Total Corporate Bonds
                 and Notes ($452,741)....................      469,135
                                                            ----------
</TABLE>
 
<TABLE>
<CAPTION>
 NUMBER
   OF                               EXPIRATION   STRIKE       VALUE
CONTRACTS                              DATE       PRICE      (NOTE 1)
- ---------                           ----------   -------    ----------
<C>         <S>                     <C>          <C>        <C>
CALL OPTIONS PURCHASED** -- 36.9%
  8,560     S&P Mid-Cap Companies
              Index 400 European..  03/06/2001   $178.50    $  783,227
  2,610     S&P Mid-Cap Companies
              Index 400 European..  03/06/2001    178.50       239,758
  1,661     S&P Mid-Cap Companies
              Index 400 European..  03/06/2001    178.50       153,962
  3,130     S&P 500 European......  03/06/2001    485.63       791,926
    959     S&P 500 European......  03/06/2001    485.63       243,684
    611     S&P 500 European......  03/06/2001    485.63       160,950
                                                            ----------
            Total Call Options Purchased
              (Cost $1,334,733).........................     2,373,507
                                                            ----------
TOTAL INVESTMENTS (COST $4,067,134*)............    80.8%    5,201,851
OTHER ASSETS AND LIABILITIES (NET)..............    19.2     1,236,465
                                                   -----    ----------
NET ASSETS......................................   100.0%   $6,438,316
                                                   =====    ==========
                                                   
<FN>
 
- ----------------------
 * Aggregate cost for Federal tax purposes.
** The Market Manager Series is exposed to risks on these call options purchased
   if the counterparties are unable to meet the terms of the contracts. Such
   risks are limited to the cost of such investments.
++ Annualized yield at date of purchase.

</TABLE> 
                       See Notes to Financial Statements.
 
                                       58
<PAGE>   64
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                           MULTIPLE ALLOCATION SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                          VALUE
   SHARES                                                (NOTE 1)
- ------------                                           ------------
<C>            <S>                                     <C>
COMMON STOCKS -- 37.1%
 AEROSPACE/DEFENSE -- 1.9%
      28,100   General Motors Corporation, Class
                 H..................................   $  1,689,512
      26,000   Sunstrand Corporation................        952,250
      13,000   Textron, Inc. .......................      1,038,375
      15,700   United Technologies Corporation......      1,805,500
                                                       ------------
                                                          5,485,637
                                                       ------------
 AUTO & TRUCKS -- 0.6%
      27,800   Chrysler Corporation.................      1,723,600
                                                       ------------
 BANKS -- 1.1%
      26,700   BankAmerica Corporation..............      2,022,525
       9,500   Chase Manhattan Corporation..........        670,938
       8,800   City National Corporation............        138,600
      10,500   TCF Financial Corporation............        349,125
       4,400   Washington Mutual Savings Bank.......        131,450
                                                       ------------
                                                          3,312,638
                                                       ------------
 CHEMICALS -- 2.8%
       9,000   Dow Chemical Company.................        684,000
      22,700   du Pont (E. I.) de Nemours &
                 Company............................      1,796,138
      26,700   Goodrich (B.F.) Company..............        997,912
      12,000   Hanna (M. A.) Company................        250,500
      17,000   Imperial Chemical Industries PLC,
                 ADR................................        835,125
      13,200   Olin Corporation.....................      1,178,100
      27,500   Rohm & Haas Company..................      1,725,625
      17,500   Union Carbide Corporation............        695,625
                                                       ------------
                                                          8,163,025
                                                       ------------
 CONGLOMERATES -- 0.5%
      49,900   Hanson PLC, ADR......................        711,075
      12,000   Xerox Corporation....................        642,000
                                                       ------------
                                                          1,353,075
                                                       ------------
 CONSTRUCTION AND FARM EQUIPMENT -- 0.4%
      27,300   Deere & Company......................      1,092,000
                                                       ------------
 CONSUMER GOODS -- DURABLES -- 0.6%
      34,000   Goodyear Tire & Rubber Company.......      1,640,500
                                                       ------------
 DOMESTIC INVESTMENT COMPANIES -- 0.9%
      18,400   Blackrock Strategic Term Trust,
                 Inc. ..............................        140,300
      18,400   Blackrock 2001 Term Trust, Inc. .....        140,300
      33,800   Gabelli Equity Trust, Inc. ..........        325,325
      24,000   Gabelli Global Multimedia Trust,
                 Inc. ..............................        168,000
      26,900   Global Health Sciences Fund, Inc.+...        474,113
      13,900   John Hancock Bond & Thrift
                 Opportunity Fund, Inc. ............        323,175
      13,100   Liberty All-Star Growth Fund,
                 Inc. ..............................        126,088
      11,333   Morgan Grenfell SMALLcap Fund,
                 Inc. ..............................        117,580
      11,300   New Age Media Fund, Inc. ............        172,325
      13,100   Pilgrim America Bank & Thrift Fund,
                 Inc................................        165,388
      18,935   Royce Value Trust, Inc. .............        234,321
       3,400   Templeton China World Fund, Inc. ....         37,400
      12,300   Tri-Continental Corporation..........        295,200
                                                       ------------
                                                          2,719,515
                                                       ------------
 FINANCE AND FINANCIAL SERVICES -- 2.4%
      17,500   Alex Brown, Inc. ....................        988,750
       7,700   American Bankers Insurance Group
                 Inc. ..............................        335,912
      53,340   Bear Stearns Companies, Inc. ........      1,260,157
      36,500   Edwards (A.G.), Inc. ................        990,062
      12,450   Fremont General Corporation..........        286,350
      17,700   Merrill Lynch & Company, Inc. .......      1,152,712
       6,500   PHH Corporation......................        370,500
      38,600   Salomon, Inc. .......................      1,698,400
                                                       ------------
                                                          7,082,843
                                                       ------------
 FOOD AND BEVERAGES -- 0.1%
      22,100   Coors (Adolph) Company, Class B......        395,038
                                                       ------------    
 FOREIGN INVESTMENT COMPANIES -- 0.9%
       4,400   Central European Equity Fund,
                 Inc. ..............................   $     78,650
       8,500   Clemente Global Growth Fund, Inc. ...         71,187
      25,100   Emerging Germany Fund, Inc.+.........        185,112
       9,100   Emerging Markets Infrastructure Fund,
                 Inc................................        103,512
       3,100   Emerging Markets Telecommunications
                 Fund, Inc. ........................         55,800
       4,400   Emerging Mexico Fund, Inc.+..........         30,800
      11,000   Europe Fund, Inc. ...................        156,750
       4,300   First Iberian Fund, Inc.+............         37,894
       7,800   First Israel Fund, Inc.+.............         89,700
      12,000   France Growth Fund, Inc. ............        123,000
      23,300   G.T. Greater Eastern Europe Fund,
                 Inc. ..............................        308,725
      38,300   New Germany Fund, Inc. ..............        483,538
      16,100   Scudder New Europe Fund, Inc. .......        203,263
       9,100   Spain Fund, Inc. ....................         89,862
      22,500   Swiss Helvetia Fund..................        478,125
       4,400   Templeton Dragon Fund, Inc. .........         58,300
                                                       ------------
                                                          2,554,218
                                                       ------------
 MARINE TRANSPORTATION -- 0.0%#
       6,000   Sea Containers, Ltd., Class A........        114,000
                                                       ------------
 METAL MINING -- 1.2%
      36,700   British Steel PLC, ADR...............        931,263
      29,100   Oregon Steel Mills, Inc. ............        400,125
      17,100   Phelps Dodge Corporation.............      1,066,612
      19,700   Reynolds Metals Company..............      1,026,862
                                                       ------------
                                                          3,424,862
                                                       ------------
 OIL AND OIL SERVICES -- 5.1%
      16,000   Ashland Inc. ........................        634,000
      10,000   British Petroleum PLC, ADR...........      1,068,750
       4,400   Chevron Corporation..................        259,600
      19,600   Elf Aquitaine, ADR...................        720,300
      14,800   Helmerich & Payne Inc. ..............        542,050
      16,400   Kerr-Mcgee Corporation...............        998,350
      14,300   Mobil Corporation....................      1,603,388
      19,000   Pennzoil Company.....................        878,750
      34,900   Phillips Petroleum Company...........      1,461,438
      17,100   Quaker State Corporation.............        256,500
      27,100   Repsol S.A., ADR.....................        941,725
      21,800   Texaco, Inc. ........................      1,828,475
      21,400   Tosco Corporation....................      1,075,350
      31,300   Unocal Corporation...................      1,056,375
      79,900   USX-Marathon Group...................      1,607,988
                                                       ------------
                                                         14,933,039
                                                       ------------
 PAPER AND FOREST PRODUCTS -- 2.0%
      22,600   Boise Cascade Corporation............        827,725
      54,800   Bowater Inc. ........................      2,061,850
      12,700   Consolidated Papers Inc. ............        660,400
      14,500   International Paper Company..........        534,688
      29,400   James River Corporation of
                 Virginia...........................        775,425
      13,900   Rayonier, Inc. ......................        528,200
      19,100   Westvaco Corporation.................        570,613
                                                       ------------
                                                          5,958,901
                                                       ------------
 PRODUCER/MANUFACTURING -- 0.8%
       5,900   Duriron Company Inc. ................        141,600
       3,800   Harso Corporation....................        255,550
      17,100   Herman Miller, Inc. .................        523,687
       7,400   Johnson Controls Inc. ...............        514,300
      10,500   TRW Inc. ............................        943,687
                                                       ------------
                                                          2,378,824
                                                       ------------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       59
<PAGE>   65
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                           MULTIPLE ALLOCATION SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                          VALUE
   SHARES                                                (NOTE 1)
- ------------                                           ------------
<C>            <S>                                     <C>
COMMON STOCKS -- (CONTINUED)
 RETAIL, TRADE AND SERVICES -- 1.9%
      35,600   American Stores Company..............   $  1,468,500
      10,600   Dayton Hudson Corporation............      1,093,125
       1,500   Mercantile Stores Company, Inc. .....         87,938
      12,800   Ross Stores Inc. ....................        444,800
       6,645   Smith's Food & Drug Centers, Inc.,
                 Class B............................        158,649
      29,400   Supervalu, Inc. .....................        926,100
      38,600   TJX Companies, Inc. .................      1,302,750
                                                       ------------
                                                          5,481,862
                                                       ------------
 TECHNOLOGY -- 2.3%
       7,600   Applied Materials Inc.+..............        231,800
      13,600   Dell Computer Corporation+...........        691,900
      21,100   Digital Equipment Corporation+.......        949,500
      12,900   EG&G, Inc. ..........................        275,738
      19,400   Harris Corporation...................      1,183,400
       8,400   Intel Corporation....................        616,875
      15,900   International Business Machines
                 Corporation........................      1,574,100
       9,600   Microsoft Corporation+...............      1,153,200
                                                       ------------
                                                          6,676,513
                                                       ------------
 TELECOMMUNICATIONS -- 3.4%
      18,200   BCE, Inc. ...........................        718,900
      10,300   Cincinnati Bell Inc. ................        536,887
      24,100   GTE Corporation......................      1,078,475
      32,500   NYNEX Corporation....................      1,543,750
      42,400   Sprint Corporation...................      1,780,800
      32,600   Telefonica de Espana S.A., ADR.......      1,797,075
      41,400   Telefono de Mexico S.A., ADR.........      1,386,900
      35,800   US West Communications Group.........      1,141,125
                                                       ------------
                                                          9,983,912
                                                       ------------
 TOBACCO -- 0.5%
      43,500   RJR Nabisco Holdings Corporation.....      1,348,500
                                                       ------------
 TRANSPORTATION -- 0.8%
       3,300   British Airways PLC, ADR.............        282,975
      39,300   CSX Corporation......................      1,896,225
       6,400   KLM Royal Dutch Air Lines NV.........        203,200
                                                       ------------
                                                          2,382,400
                                                       ------------
 UTILITY -- 6.9%
      10,800   Allegheny Power System Inc. .........        333,450
      34,500   American Electric Power Company......      1,470,562
       8,800   Baltimore Gas & Electric Company.....        249,700
      24,500   Carolina Power & Light Company.......        931,000
      31,300   CINergy Corporation..................      1,001,600
      16,300   CMS Energy Corporation...............        503,262
       8,800   Dominion Resources, Inc. ............        352,000
      23,800   DQE Inc. ............................        654,500
      22,600   DTE Energy Company...................        697,775
       7,500   Eastern Enterprises..................        249,375
      35,100   Edison International.................        618,638
       9,600   El Paso Natural Gas Company..........        369,600
      23,700   Enova Corporation....................        548,063
      21,500   Entergy Corporation..................        610,062
      15,400   General Public Utilities.............        542,850
      19,200   Illinova Corporation.................        552,000
      18,800   MCN Holdings Company.................        458,250

 UTILITY -- (CONTINUED)
      14,800   New England Electric Company.........   $    538,350
       4,700   New York State Electric & Gas
                 Company............................        114,562
      21,600   NIPSCO Industries Inc. ..............        869,400
      73,600   NorAm Energy Corporation.............        800,400
      18,200   PacifiCorp...........................        404,950
      35,400   PanEnergy Corporation................      1,163,775
      23,300   Pinnacle West Capital Corporation....        707,738
      46,200   Portland General Corporation.........      1,426,425
      32,300   Texas Utilities Company..............      1,380,825
      22,800   TransCanada Pipeline Ltd.............        336,300
      54,700   Unicom Corporation...................      1,524,762
       4,500   United Illuminating Company..........        168,188
      17,900   Western Resources, Inc. .............        534,762
                                                       ------------
                                                         20,113,124
                                                       ------------
               Total Common Stocks
                 (Cost $100,216,866)................    108,318,026
                                                       ------------
</TABLE>
 
<TABLE>
<CAPTION>
 PRINCIPAL
   AMOUNT
- ------------
<C>             <S>                                    <C>
U.S. TREASURY OBLIGATIONS -- 36.2%
  U.S. TREASURY BILL -- 0.7%
  $2,000,000    5.120%++ due 10/31/1996**..........       1,965,403
                                                       ------------
  U.S. TREASURY BONDS -- 13.2%
  10,000,000    7.250% due 08/15/2022..............      10,260,300
  11,600,000    7.500% due 11/15/2024..............      12,309,456
   6,500,000    7.625% due 02/15/2025..............       7,015,515
   9,000,000    6.875% due 08/15/2025..............       8,915,129
                                                       ------------
                                                         38,500,400
                                                       ------------
  U.S. TREASURY NOTES -- 22.3%
  33,700,000    6.250% due 08/31/2000**............      33,477,580
   7,150,000    5.625% due 11/30/2000**............       6,928,708
   6,000,000    10.750% due 05/15/2003.............       7,360,799
  13,500,000    7.500% due 02/15/2005..............      14,206,184
   3,100,000    6.500% due 05/15/2005..............       3,060,723
                                                       ------------
                                                         65,033,994
                                                       ------------
                Total U.S. Treasury Obligations
                  (Cost $107,146,066)..............     105,499,797
                                                       ------------
 COMMERCIAL PAPER -- 27.6%
   3,700,000    Ameritech Corporation,
                  5.350%++ due 07/26/1996..........       3,686,253
   5,000,000    AT&T Corporation,
                  5.330%++ due 07/22/1996..........       4,984,454
   9,100,000    Exxon Imperial Corporation,
                  5.400%++ due 07/03/1996..........       9,097,270
   6,000,000    Ford Motor Credit Company,  
                  5.360%++ due 07/01/1996..........       6,000,000
  10,900,000    Gannett Company,
                  5.350%++ due 07/24/1996..........      10,862,743
   1,600,000    Lucent Technologies Inc.,
                  5.320%++ due 07/09/1996..........       1,598,108
  10,200,000    Merrill Lynch & Company Inc.,
                  5.340%++ due 07/02/1996..........      10,198,487
  13,700,000    Minnesota Mining and
                  Manufacturing Company,
                  5.320%++ due 07/09/1996..........      13,683,804
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       60
<PAGE>   66
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                           MULTIPLE ALLOCATION SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
 
<TABLE>
<CAPTION>
 PRINCIPAL                                                  VALUE
   AMOUNT                                                  (NOTE 1)
- ------------                                             ------------
<C>             <S>                             <C>      <C>
COMMERCIAL PAPER -- (CONTINUED)
 $10,600,000    Philip Morris Capital Corporation,
                  5.330%++ due 07/15/1996............    $ 10,578,029
  10,000,000    SmithKline Beecham Corporation,
                  5.330%++ due 07/18/1996............       9,974,831
                                                         ------------
                Total Commercial Paper
                  (Cost $80,663,979).................      80,663,979
                                                         ------------
TOTAL INVESTMENTS (COST $288,026,911*)........  100.9%    294,481,802
OTHER ASSETS AND LIABILITIES (NET)............   (0.9)     (2,641,949)
                                                -----    ------------
NET ASSETS....................................  100.0%   $291,839,853
                                                =====    ============
<FN>
 
- ----------------------
 * Aggregate cost for Federal tax purposes.
** This security is segregated as collateral for futures contracts.
 + Non-income producing security.
++ Annualized yield at date of purchase.
 # Amount is less than 0.1%.

</TABLE>
 

<TABLE>
<CAPTION>

  NUMBER
    OF                                                    UNREALIZED
 CONTRACTS                                               (DEPRECIATION)
- -----------                                              ------------
<C>             <S>                                       <C>
FUTURES CONTRACTS - SHORT POSITION
         46     S&P 500, September 1996..............     $ (116,518)
                                                          ==========
</TABLE>
 

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

                               GLOSSARY OF TERMS
 

                     ADR     -- American Depositary Receipt


- --------------------------------------------------------------------------------
 
                       See Notes to Financial Statements.
 
                                       61
<PAGE>   67
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                              FULLY MANAGED SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
COMMON STOCKS -- 50.6%
 AEROSPACE/DEFENSE -- 1.1%
      40,000   Teledyne Inc. ........................   $ 1,445,000
                                                        -----------
 BANKS -- 0.1%
       4,000   Greenpoint Financial Corporation......       113,000
                                                        -----------
 BUILDING/CONSTRUCTION -- 1.1%
     132,000   Schuller Corporation..................     1,369,500
                                                        -----------
 BUSINESS SERVICES -- 0.1%
       4,000   Harland (John H.) Company.............        98,500
                                                        -----------
 CONGLOMERATE -- 0.2%
     100,000   Lonhro Ltd. ..........................       287,557
                                                        -----------
 CONSUMER DURABLES -- 2.0%
      30,000   Corning Inc. .........................     1,151,250
      30,000   Polaroid Corporation..................     1,368,750
                                                        -----------
                                                          2,520,000
                                                        -----------
 CONSUMER PRODUCTS -- 1.3%
      10,000   Cross (A.T.) Company, Class A.........       177,500
      14,000   Philip Morris Companies Inc. .........     1,456,000
                                                        -----------
                                                          1,633,500
                                                        -----------
 CONSUMER SERVICES -- 0.2%
      15,000   Hanson PLC, ADR.......................       213,750
                                                        -----------
 ELECTRIC UTILITIES -- 5.2%
     580,000   Centerior Energy Corporation..........     4,277,500
      60,000   Entergy Corporation...................     1,702,500
      35,000   Public Service Company of New
                 Mexico+.............................       717,500
                                                        -----------
                                                          6,697,500
                                                        -----------
 ENERGY -- 0.4%
      15,000   Helmerich & Payne Inc. ...............       549,375
                                                        -----------
 EXPLORATION AND PRODUCTION -- 0.5%
      33,000   Mitchell Energy & Development
                 Corporation, Class B................       627,000
                                                        -----------
 FINANCIAL SERVICES -- 4.5%
      28,000   American Express Company..............     1,249,500
      28,000   Federal National Mortgage
                 Association.........................       938,000
      10,000   Fund America Enterprise Holdings......       810,000
      12,000   Salomon, Inc. ........................       528,000
      25,000   Student Loan Marketing Association 
                 (Voting)............................     1,850,000
      14,400   Zurich Reinsurance Centre Holdings
                 Inc. ...............................       453,600
                                                        -----------
                                                          5,829,100
                                                        -----------
 FOOD-PROCESSING -- 0.1%
       5,000   McCormick & Company, Inc. ............       110,625
                                                        -----------
 FOREST PRODUCTS & PAPER -- 1.2%
      35,000   Weyerhaeuser Company..................     1,487,500
                                                        -----------
 GENERAL MERCHANDISER -- 0.3%
      27,000   Hills Stores Company+.................       239,625
       4,000   Wal-Mart Stores, Inc. ................       101,500
                                                        -----------
                                                            341,125
                                                        -----------
 INFORMATION PROCESSING -- 0.5%
       7,000   International Business Machines
                 Corporation.........................       693,000
                                                        -----------
 INSURANCE -- 3.9%
      10,000   Harleysville Group, Inc. .............       295,000
      10,000   Home Beneficial Corporation, Class
                 B...................................       262,500
      41,000   Loews Corporation.....................     3,233,875
      19,000   Unitrin Inc. .........................       893,000
      25,000   Willis Corroon Group PLC, ADR.........       296,875
                                                        -----------
                                                          4,981,250
                                                        -----------
 INTEGRATED PETROLEUM -- DOMESTIC -- 4.9%
      15,000   Atlantic Richfield Company............   $ 1,777,500
      40,000   Murphy Oil Corporation................     1,815,000
      40,000   Oryx Energy Company+..................       650,000
      11,500   Pennzoil Company......................       531,875
      14,000   Sun Company Inc. .....................       425,250
      55,000   Union Texas Petroleum Holdings
                 Inc. ...............................     1,072,500
                                                        -----------
                                                          6,272,125
                                                        -----------
 INTEGRATED PETROLEUM -- INTERNATIONAL -- 2.3%
      65,000   Petro-Canada..........................       806,995
      26,000   Texaco Inc. ..........................     2,180,750
                                                        -----------
                                                          2,987,745
                                                        -----------
 MEDIA -- COMMUNICATIONS -- 6.9%
      36,101   Chris-Craft Industries Inc. ..........     1,588,444
      15,000   Meredith Corporation..................       626,250
     110,000   New York Times Company, Class A.......     3,588,750
      10,000   Times Mirror Company, Class A.........       435,000
       8,000   Washington Post Company, Class B......     2,592,000
                                                        -----------
                                                          8,830,444
                                                        -----------
 METAL MINING -- 2.3%
      20,000   Homestake Mining Company..............       342,500
      45,000   Newmont Mining Corporation............     2,221,875
      30,000   Santa Fe Pacific Gold Corporation.....       423,750
                                                        -----------
                                                          2,988,125
                                                        -----------
 METALS -- 0.2%
      28,000   Hecla Mining Company+.................       196,000
                                                        -----------
 MISCELLANEOUS CONSUMER PRODUCTS -- 1.0%
      40,000   Reebok International Ltd..............     1,345,000
                                                        -----------
 PAPER AND ALLIED PRODUCTS -- 0.3%
      10,000   International Paper Company...........       368,750
                                                        -----------
 PHARMACEUTICALS -- 5.9%
       2,600   Ciba-Geigy Corporation AG.............     3,172,000
      75,000   Genentech Inc.+.......................     3,928,125
       8,000   Schering-Plough Corporation...........       502,000
                                                        -----------
                                                          7,602,125
                                                        -----------
 SPECIALTY CHEMICALS -- 0.8%
      15,000   Great Lakes Chemical Corporation......       933,750
       2,000   Petrolite Corporation.................        62,875
                                                        -----------
                                                            996,625
                                                        -----------
 SPECIALTY MERCHANDISERS -- 1.0%
     360,000   Petrie Stores Corporation+............       990,000
      10,000   Toys R Us Inc.+.......................       285,000
                                                        -----------
                                                          1,275,000
                                                        -----------
 TRANSPORTATION SERVICES -- 2.3%
      30,000   Overseas Shipholding Group Inc. ......       543,750
      30,000   PHH Corporation.......................     1,710,000
      24,000   Ryder System Inc. ....................       675,000
                                                        -----------
                                                          2,928,750
                                                        -----------
               Total Common Stocks
                 (Cost $52,627,863)..................    64,787,971
                                                        -----------
PREFERRED STOCKS -- 4.5%
 AEROSPACE/DEFENSE -- 0.0%#
       1,700   Teledyne Inc., Prfd., Series E........        26,137
                                                        -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       62
<PAGE>   68
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                              FULLY MANAGED SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                           VALUE
   SHARES                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
PREFERRED STOCKS -- (CONTINUED)
 ELECTRIC UTILITIES -- 2.6%
      32,000   Cleveland Electric Illuminating
                 Company, Prfd., Series L............   $ 2,288,000
         150   Cleveland Electric Illuminating
                 Company, Prfd., Series S............       132,000
       9,648   Entergy Gulf States Utilities Inc.,
                 Prfd., Series B.....................       458,883
       5,000   Niagara Mohawk Power Corporation,
                 Prfd., Series A.....................        80,000
       3,000   Niagara Mohawk Power Corporation,
                 Prfd., Series B.....................        52,500
      17,500   Niagara Mohawk Power Corporation,
                 Prfd., Series C.....................       310,625
                                                        -----------
                                                          3,322,008
                                                        -----------
 FINANCIAL -- 1.8%
      44,000   Kemper Corporation, Series E, Conv.
                 Prfd.**.............................     2,304,047
                                                        -----------
 INTEGRATED PETROLEUM -- DOMESTIC -- 0.1%
       1,500   Unocal Corporation, Conv. Prfd........        84,563
                                                        -----------
               Total Preferred Stocks
                 (Cost $5,347,528)...................     5,736,755
                                                        -----------
 PRINCIPAL
   AMOUNT
- ------------
CONVERTIBLE BONDS AND NOTES -- 22.1%
 BROADCAST, RADIO AND TV -- 2.1%
  $  900,000   Comcast Corporation, Conv.,
                 3.375% due 09/09/2005...............       839,250
   4,000,000   Turner Broadcasting Systems Inc.,
                 Conv.,
                 Zero coupon due 02/13/2007**........     1,875,000
                                                        -----------
                                                          2,714,250
                                                        -----------
 CONGLOMERATE -- 0.6%
     475,000   Lonhro PLC, Conv.,
                 6.000% due 02/27/2004...............       746,659
                                                        -----------
 COMPUTER SERVICE AND SOFTWARE -- 4.6%
  11,600,000   Automatic Data Processing Inc., Conv.,
                 Zero coupon due 02/20/2012..........     5,945,000
                                                        -----------
 ELECTRIC UTILITY -- 0.4%
               Potomac Electrical Power Company,
                 Conv.:
     250,000     5.000% due 09/01/2002...............       226,250
     250,000     7.000% due 01/15/2018...............       257,188
                                                        -----------
                                                            483,438
                                                        -----------
 ENVIRONMENTAL CONTROL -- 1.3%
   1,700,000   WMX Technologies Inc., Conv.,
                 2.000% due 01/24/2005...............     1,593,750
                                                        -----------
 FINANCIAL SERVICES -- 0.1%
     150,000   UBS Finance (Delaware), Inc., Conv.,
                 2.000% due 12/15/2000...............       148,626
                                                        -----------
 GAS TRANSMISSION -- 0.6%
     775,000   ENSERCH Corporation, Conv.,
                 6.375% due 04/01/2002...............       756,594
                                                        -----------
 INDUSTRIAL -- 0.8%
   1,000,000   Grand Metropolitan PLC, Conv.:
                 6.500% due 01/31/2000***............     1,098,750
                                                        -----------
 INSURANCE -- 2.7%
  $1,250,000   Chubb Capital Corporation, Conv.,
                 6.000% due 05/15/1998...............   $ 1,484,375
     475,000   Istituto Nazionale Delle
                 Assicurazioni, Conv.,
                 5.000% due 06/28/2001...............       486,875
   2,800,000   USF & G Corporation, Conv.,
                 Zero coupon due 03/03/2009..........     1,652,000
                                                        -----------
                                                          3,623,250
                                                        -----------
 INTEGRATED PETROLEUM -- DOMESTIC -- 0.4%
    $450,000   Pennzoil Company, Conv.,
                 4.750% due 10/01/2003...............       484,875
                                                        -----------
 LEISURE -- 0.5%
     650,000   Outboard Marine Corporation, Conv.,
                 7.000% due 07/01/2002...............       651,625
                                                        -----------
 METAL MINING -- 1.1%
   1,350,000   Homestake Mining Company, Conv.,
                 5.500% due 06/23/2000**.............     1,363,500
                                                        -----------
 MISCELLANEOUS MANUFACTURING INDUSTRIES -- 0.1%
     150,000   GenCorp Inc., Conv.,
                 8.000% due 08/01/2002...............       165,938
                                                        -----------
 PHARMACEUTICALS -- 0.2%
     250,000   McKesson Corporation, Sub. Conv.,
                 4.500% due 03/01/2004...............       219,688
                                                        -----------
 REAL ESTATE -- 2.1%
   2,650,000   Rouse Company, Conv.,
                 5.750% due 07/23/2002...............     2,666,562
                                                        -----------
 RETAIL -- 1.3%
               Price Company, Conv.:
     500,000     6.750% due 03/01/2001...............       556,875
   1,000,000     5.500% due 02/28/2012...............     1,067,500
                                                        -----------
                                                          1,624,375
                                                        -----------
 RETAIL-GROCERY -- 0.5%
     600,000   Food Lion Inc., Conv.,
                 5.000% due 06/01/2003**.............       653,250
                                                        -----------
 RETAIL-SPECIAL LINE -- 0.3%
     600,000   Office Depot Inc., Conv.,
                 Zero coupon due 11/01/2008..........       360,000
                                                        -----------
 TELECOMMUNICATIONS -- 0.7%
   1,120,000   Cellular Communications, Conv.,
                 Zero coupon due 07/27/1999***.......       911,400
                                                        -----------
 UTILITY-TELEPHONE -- 1.7%
   6,250,000   U.S. West Inc., Conv.,
                 Zero coupon due 06/25/2011..........     2,132,812
                                                        -----------
               Total Convertible Bonds and Notes
                 (Cost $26,869,093)..................    28,344,342
                                                        -----------
CORPORATE BOND -- 0.1%
  (Cost $114,996)
 INTEGRATED PETROLEUM -- INTERNATIONAL -- 0.1%
     120,000   Shell Oil Company,
                 7.250% due 02/15/2002...............       120,750
                                                        -----------
U.S. GOVERNMENT AGENCY OBLIGATIONS -- 1.6%
   1,000,000   Federal Home Loan Bank,
                 7.190% due 04/27/2001...............     1,021,010
   1,000,000   Federal National Mortgage Association,
                 7.200% due 01/10/2002...............     1,000,070
                                                        -----------
               Total U.S. Government Agency
                 Obligations
                 (Cost $2,001,812)...................     2,021,080
                                                        -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       63
<PAGE>   69
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                              FULLY MANAGED SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
 
<TABLE>
<CAPTION>
 PRINCIPAL                                                    VALUE
   AMOUNT                                                   (NOTE 1)
- ------------                                               -----------
<C>            <S>                                         <C>
U.S. TREASURY OBLIGATIONS -- 2.4%
  U.S. TREASURY NOTES:
  $2,000,000   8.500% due 07/15/1997....................   $ 2,053,600
   1,000,000   5.750% due 10/31/1997....................       998,130
                                                           -----------
               Total U.S. Treasury Obligations
                 (Cost $3,023,285)......................     3,051,730
                                                           -----------
COMMERCIAL PAPER -- 17.5%
   1,700,000   Abbott Laboratories,
                 5.320%++ due 07/30/1996................     1,692,715
   4,395,000   Bell Atlantic Financial,
                 5.350%++ due 07/18/1996................     4,383,896
   2,695,000   BMW U.S. Capital Corporation,
                 5.320%++ due 07/02/1996................     2,694,602
   1,260,000   Ciesco LP,
                 5.350%++ due 08/07/1996................     1,253,072
   5,000,000   Commonwealth Bank of Australia,
                 5.350%++ due 07/23/1996................     4,983,653
     119,000   du Pont (E.I.) de Nemours & Company,
                 5.320%++ due 07/16/1996................       118,736
     800,000   Ford Motor Credit Corporation,
                 5.340%++ due 07/29/1996................       796,677
     880,000   Heinz (H.J.) Company,
                 5.350%++ due 07/23/1996................       877,123
     300,000   Home Depot Inc.,
                 5.350%++ due 07/01/1996................       300,000
     825,000   National Rural Utility Company,
                 5.280%++ due 07/02/1996................       824,879
   4,085,000   Nicor Inc.,
                 5.400%++ due 07/31/1996................     4,066,617
     350,000   Pitney Bowes Credit Corporation,
                 5.400%++ due 07/09/1996................       349,580
                                                           -----------
               Total Commercial Paper
                 (Cost $22,341,550).....................    22,341,550
                                                           -----------
</TABLE>
 
<TABLE>
<CAPTION>
  NUMBER
    OF                              EXPIRATION   STRIKE      VALUE
 CONTRACTS                             DATE      PRICE      (NOTE 1)
- -----------                         ----------   -----    ------------
<C>            <S>                  <C>          <C>      <C>
PUT STOCK OPTIONS PURCHASED -- 0.3%
         60    Allegheny Ludlum,
                 Class B..........  10/19/1996   $  23    $     22,875
         20    Allegheny Ludlum,
                 Class B..........  01/18/1997      20           5,000
         40    Allegheny Ludlum,
                 Class B..........  01/18/1997      23          17,250
         25    AUD, Class B.......  08/17/1996      45          15,937
         35    AUD Lyons,
                 Class B..........  11/16/1996      40           8,094
         20    IBM, Class B.......  07/20/1996     100           6,750
         65    IBM, Class B.......  10/19/1996     130         202,312
         16    Philip Morris
                 Companies,
                 Class B..........  09/21/1996     105           7,900
         15    Times Mirror,
                 Series B.........  09/21/1996      40           1,312
         20    Times Mirror,
                 Series B.........  12/21/1996      45           7,125
         15    Toys R Us, Class
                 B................  09/21/1996      30           3,187
         70    Toys R Us, Class
                 B................  12/21/1996      35          45,937
                                                          ------------
               Total Put Stock Options
                 Purchased (Cost $276,590)....                 343,679
                                                          ------------
TOTAL INVESTMENTS (COST $112,602,717*)........    99.1%    126,747,857
OTHER ASSETS AND LIABILITIES (NET)............     0.9       1,127,027
                                                 -----    ------------
NET ASSETS....................................   100.0%   $127,874,884
                                                 =====    ============
<FN>
 
- ----------------------
  * Aggregate cost for Federal tax purposes.
 ** Illiquid security (see Note 4).
*** Security is exempt from registration under Rule 144A of the Securities Act
    of 1933. These securities may be resold in transactions exempt from
    registration to qualified institutional buyers.
  + Non-income producing security.
 ++ Annualized yield at date of purchase.
  # Amount is less than 0.1%.

</TABLE> 
 
- --------------------------------------------------------------------------------
                               GLOSSARY OF TERMS
 

                     ADR     -- American Depositary Receipt


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


                       See Notes to Financial Statements.
 
                                       64
<PAGE>   70
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                          LIMITED MATURITY BOND SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
 PRINCIPAL                                                 VALUE
   AMOUNT                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
ASSET-BACKED SECURITIES -- 2.4%
  $  500,000   Ford Credit Auto Loan Master Trust,
                 Series 1992-1, Class A,
                 6.875% due 01/15/1999...............   $   503,650
   1,500,000   Standard Credit Card Trust I,
                 Series 1992-3, Class A,
                 5.910%+++ due 10/15/1998............     1,503,150
                                                        -----------
               Total Asset-Backed Securities
                 (Cost $2,001,227)...................     2,006,800
                                                        -----------
CORPORATE DEBT SECURITIES -- 28.7%
 AIRLINES -- 1.7%
   1,330,000   AMR Corporation,
                 9.500% due 05/15/2001...............     1,449,700
                                                        -----------
 CHEMICALS -- 1.3%
   1,000,000   Methanex Corporation,
                 8.875% due 11/15/2001...............     1,073,750
                                                        -----------
 FINANCIAL -- 10.7%
               Dean Witter Discover & Company:
   1,035,000     6.750% due 08/15/2000...............     1,035,000
     135,000     6.875% due 03/01/2003...............       133,650
     530,000   First Fidelity Bancorp,
                 9.625% due 08/15/1999...............       572,400
   1,400,000   Fleet Financial Group Inc.,
                 7.625% due 12/01/1999...............     1,440,250
   1,245,000   Ford Motor Credit Company,
                 6.250% due 11/08/2000...............     1,220,100
   1,400,000   Great Western Financial Corporation,
                 6.375% due 07/01/2000...............     1,379,000
   1,000,000   Household Finance Company,
                 7.500% due 03/10/1998...............     1,018,750
     490,000   KFW International Finance Inc.,
                 9.125% due 05/15/2001...............       537,163
   1,320,000   Paine Webber Group Inc.,
                 8.250% due 05/01/2002...............     1,369,500
                                                        -----------
                                                          8,705,813
                                                        -----------
 INDUSTRIAL -- 2.7%
   1,110,000   Brunswick Corporation,
                 8.125% due 04/01/1997...............     1,125,262
   1,000,000   Ingersoll-Rand Company,
                 6.540% due 08/24/1998...............     1,002,500
                                                        -----------
                                                          2,127,762
                                                        -----------
 PETROLEUM -- 3.0%
     525,000   Burlington Resources, Inc.,
                 7.150% due 05/01/1999...............       532,875
     600,000   Occidental Petroleum Corporation,
                 9.500% due 08/15/1997...............       618,000
   1,250,000   Sun Company Inc.,
                 7.950% due 12/15/2001...............     1,314,062
                                                        -----------
                                                          2,464,937
                                                        -----------
 PUBLISHING -- 1.2%
   1,000,000   News America Holdings Inc.,
                 7.500% due 03/01/2000...............     1,015,000
                                                        -----------
 TELEPHONE -- 2.9%
  $1,050,000   GTE Corporation,
                 8.850% due 03/01/1998...............   $ 1,089,375
   1,300,000   Tele-Communications Inc.,
                 7.130% due 02/02/1998...............     1,306,500
                                                        -----------
                                                          2,395,875
                                                        -----------
 UTILITY/ELECTRIC -- 5.2%
   1,000,000   Great Lakes Power Inc.,
                 8.900% due 12/01/1999...............     1,053,750
     850,000   Southern California Edison Company,
                 6.500% due 06/01/2001...............       831,938
   1,000,000   Utilicorp United Inc.,
                 6.000% due 04/01/1998...............       983,750
   1,400,000   Western Massachusetts Electric
                 Company,
                 6.250% due 03/01/1999...............     1,384,250
                                                        -----------
                                                          4,253,688
                                                        -----------
               Total Corporate Debt Securities
                 (Cost $23,935,518)..................    23,486,525
                                                        -----------
FOREIGN BONDS -- U.S. DOLLAR DENOMINATED -- 4.0%
 GOVERNMENT -- 1.3%
   1,000,000   Republic of Columbia,
                 8.750% due 10/06/1999...............     1,027,500
                                                        -----------
 PAPER AND FOREST PRODUCTS -- 1.3%
   1,060,000   Carter Holt Harvey Ltd.,
                 7.625% due 04/15/2002...............     1,079,875
                                                        -----------
 WASTE MANAGEMENT -- 1.4%
               Laidlaw Inc.:
     790,000     8.750% due 01/01/2000...............       828,513
     310,000     7.700% due 08/15/2002...............       317,363
                                                        -----------
                                                          1,145,876
                                                        -----------
               Total Foreign Bonds-U.S. Dollar
                 Denominated
                 (Cost $3,317,938)...................     3,253,251
                                                        -----------
U.S. GOVERNMENT AGENCY OBLIGATIONS -- 11.0%
 FEDERAL HOME LOAN MORTGAGE CORPORATION (FHLMC) -- 1.2%
               FHLMC:
     850,000     6.930% due 09/05/2000...............       850,544
      12,401   Pool #350042,
                 7.250%+++ due 01/01/2017............        12,626
     136,804   REMIC, Series #1270, Class F,
                 5.850%+++ due 05/15/1997............       136,914
                                                        -----------
                                                          1,000,084
                                                        -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       65
<PAGE>   71
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
                          LIMITED MATURITY BOND SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
 
<TABLE>
<CAPTION>
 PRINCIPAL                                                 VALUE
   AMOUNT                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
U.S. GOVERNMENT AGENCY OBLIGATIONS -- (CONTINUED)
  FEDERAL NATIONAL MORTGAGE ASSOCIATION (FNMA) -- 9.3%
               FNMA:
  $   12,300   Pool #044026,
                 8.500% due 08/01/2006...............   $    12,727
      13,690   Pool #048832,
                 10.000% due 06/01/2017..............        14,850
     171,444   Pool #070355,
                 8.500% due 03/01/2004...............       177,390
      11,846   Pool #111311,
                 8.500% due 12/01/1997...............        12,094
      68,075   Pool #122591,
                 8.500% due 06/01/1998...............        69,501
     339,690   Pool #127336,
                 8.500% due 08/01/2006...............       351,473
     497,360   Pool #250487,
                 6.000% due 02/01/2003...............       479,175
     903,722   Pool #250531,
                 6.000% due 03/01/2003...............       870,679
   2,715,625   Pool #303630
                 6.000% due 12/01/2002...............     2,616,334
     432,149   Pool #335686
                 6.000% due 01/01/2003...............       416,348
   1,245,662   Pool #342408
                 6.500% due 04/01/2003...............     1,222,695
     504,603   Pool #342647
                 6.500% due 05/01/2003...............       495,300
     505,269   Pool #346740
                 6.500% due 05/01/2003...............       495,953
     266,559   Pool #347602
                 6.500% due 05/01/2003...............       261,644
      87,688   Series #1991-121, Class F,
                 5.770%+++ due 09/25/1998............        87,764
                                                        -----------
                                                          7,583,927
                                                        -----------
  GOVERNMENT NATIONAL MORTGAGE ASSOCIATION (GNMA) -- 0.5%
               GNMA:
       5,344   Pool #147899,
                 10.000% due 02/15/2016..............         5,832
      58,068   Pool #155224,
                 10.000% due 03/15/2016..............        63,367
      10,928   Pool #161670,
                 9.500% due 09/15/2016...............        11,686
      37,600   Pool #284666,
                 9.500% due 03/15/2020...............        40,209
      36,818   Pool #286024,
                 10.000% due 04/15/2020..............        40,178
     229,079   Pool #308911,
                 9.500% due 07/15/2021...............       244,971
                                                        -----------
                                                            406,243
                                                        -----------
               Total U.S. Government Agency
                 Obligations (Cost $8,985,985).......     8,990,254
                                                        -----------

U.S. TREASURY OBLIGATIONS -- 36.2%
  U.S. TREASURY NOTES:
  $  750,000   5.500% due 09/30/1997.................   $   746,542
   2,350,000   5.375% due 11/30/1997.................     2,332,093
   4,060,000   5.250% due 12/31/1997.................     4,019,197
     740,000   5.875% due 04/30/1998.................       737,588
   4,520,000   6.000% due 05/31/1998.................     4,511,638
     530,000   6.250% due 06/30/1998.................       531,367
   2,500,000   5.875% due 03/31/1999.................     2,476,975
   8,660,000   6.375% due 05/15/1999.................     8,680,437
   3,850,000   7.500% due 10/31/1999.................     3,978,320
   1,450,000   6.250% due 04/30/2001.................     1,436,776
     175,000   6.625% due 06/30/2001.................       176,148
                                                        -----------
               Total U.S. Treasury Obligations
                 (Cost $29,786,757)..................    29,627,081
                                                        -----------
                     REPURCHASE AGREEMENT -- 17.6% (Cost $14,406,563)
  14,406,563    Agreement with Sanwa Bank
                  Securities LP, 5.400% dated
                  06/28/1996 to be repurchased
                  at $14,413,046 on 07/01/1996,
                  collateralized by $14,751,000
                  U.S. Treasury Notes, 5.375%
                  due 11/30/1997 (value
                  $14,413,170).................            14,406,563
                                                          -----------
TOTAL INVESTMENTS (COST $82,433,988*)..........   99.9%    81,770,474
OTHER ASSETS AND LIABILITIES (NET).............    0.1        110,002
                                                 -----    -----------
NET ASSETS.....................................  100.0%   $81,880,476
                                                 =====    ===========
<FN>
 
- ----------------------
  * Aggregate cost for Federal tax purposes.
+++ Floating rate security.

</TABLE> 
 
- --------------------------------------------------------------------------------
                               GLOSSARY OF TERMS
 

REMIC  -- Real Estate Mortgage Investment Conduit

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

                       See Notes to Financial Statements.
 
                                       66
<PAGE>   72
 
- --------------------------------------------------------------------------------
   Portfolio of Investments
 
                                 THE GCG TRUST
                              LIQUID ASSET SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
 PRINCIPAL                                                 VALUE
   AMOUNT                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
CERTIFICATES OF DEPOSIT -- 21.0%
 FOREIGN BANKS -- 17.3%
  $1,500,000   Bank of Montreal,
                 5.438% due 09/03/1996...............   $ 1,500,000
   1,000,000   Banque Nacional de Paris,
                 5.500% due 09/27/1996...............     1,000,048
     500,000   Deutsche Bank,
                 5.370% due 07/11/1996...............       500,003
   1,500,000   National Westminster Bank,
                 5.360% due 07/10/1996...............     1,500,008
   1,500,000   Societe Generale,
                 5.470% due 09/05/1996...............     1,500,027
   1,000,000   Sumitomo Bank,
                 5.420% due 07/02/1996...............     1,000,000
                                                        -----------
                                                          7,000,086
                                                        -----------
 U.S. BANK -- 3.7%
   1,500,000   NBD Bank Corporation,
                 5.420% due 08/19/1996...............     1,500,040
                                                        -----------
               Total Certificates of Deposit
                 (Cost $8,500,126)...................     8,500,126
                                                        -----------
COMMERCIAL PAPER -- 59.6%
 AUTOMOTIVE -- 3.7%
   1,500,000   Daimler-Benz Aktieng,
                 5.270%++ due 07/26/1996.............     1,494,510
                                                        -----------
 CHEMICALS -- 4.3%
               du Pont (E.I.) de Nemours & Company:
     750,000   5.320%++ due 07/12/1996...............       748,781
   1,000,000   5.280%++ due 07/30/1996...............       995,747
                                                        -----------
                                                          1,744,528
                                                        -----------
 COMPUTER -- 2.5%
   1,000,000   Hewlett-Packard Company,
                 5.370%++ due 08/20/1996.............       992,542
                                                        -----------
 ELECTRONICS -- 4.9%
   1,000,000   General Electric Corporation,
                 5.360%++ due 08/13/1996.............       993,598
   1,000,000   TDK Corporation,
                 5.530%++ due 07/09/1996.............       998,771
                                                        -----------
                                                          1,992,369
                                                        -----------
 FINANCIAL SERVICES -- 17.1%
   1,200,000   EU Sport Finance,
                 5.300%++ due 09/18/1996.............     1,186,044
     350,000   General Electric Capital Corporation,
                 5.100%++ due 07/26/1996.............       348,760
   1,400,000   KFW International Finance Inc.,
                 5.270%++ due 07/24/1996.............     1,395,286
   1,500,000   Norwest Financial Corporation,
                 5.300%++ due 08/05/1996.............     1,492,271
   1,500,000   Pitney Bowes Credit Corporation,
                 5.050%++ due 10/11/1996.............     1,478,538
   1,000,000   USL Capital,
                 5.290%++ due 07/02/1996.............       999,853
                                                        -----------
                                                          6,900,752
                                                        -----------
 FOOD PROCESSING -- 3.7%
   1,500,000   Heinz (H.J.) Company,
                 5.330%++ due 07/18/1996.............     1,496,225
                                                        -----------
 
 FOREIGN BANKS -- 3.7%
  $  500,000   Barclay's Funding Corporation,
                 5.280%++ due 08/22/1996.............   $   496,187
   1,000,000   Commerzbank,
                 5.280%++ due 08/13/1996.............       993,693
                                                        -----------
                                                          1,489,880
                                                        -----------
 FOREIGN GOVERNMENT -- 3.6%
   1,500,000   Sweden (Kingdom of),
                 5.270%++ due 10/18/1996.............     1,476,065
                                                        -----------
 HOLDING COMPANY -- 2.5%
   1,000,000   Pac Dunlop Holdings Inc.,
                 5.350%++ due 07/09/1996.............       998,811
                                                        -----------
 PHARMACEUTICALS -- 2.5%
   1,000,000   Abbott Laboratories,
                 5.290%++ due 07/03/1996.............       999,706
                                                        -----------
 PUBLISHING -- 2.5%
   1,000,000   Gannett Company,
                 5.330%++ due 07/19/1996.............       997,335
                                                        -----------
 RAIL TRANSPORTATION -- 3.7%
   1,500,000   Norfolk Southern Corporation,
               5.350%++ due 07/12/1996...............     1,497,548
                                                        -----------
 SECURITIES BROKERAGE -- 4.9%
   1,500,000   Merrill Lynch Pierce Fenner & Smith
                 Inc.,
                 5.280%++ due 07/26/1996.............     1,494,500
     500,000   Morgan Stanley & Company, Inc.,
                 5.060%++ due 08/02/1996.............       497,751
                                                        -----------
                                                          1,992,251
                                                        -----------
               Total Commercial Paper
                 (Cost $24,072,522)..................    24,072,522
                                                        -----------
CORPORATE BONDS AND NOTES -- 14.9%
 FINANCIAL SERVICES -- 7.5%
   1,500,000   American Express Company,
                 5.470%+ due 05/16/1997..............     1,500,000
   1,500,000   Dean Witter, Discover & Company,
                 5.700%+ due 11/15/1996..............     1,501,575
                                                        -----------
                                                          3,001,575
                                                        -----------
 U.S. BANKS -- 7.4%
   1,000,000   Banc One Corporation,
                 5.300%+ due 09/12/1996..............       999,650
   2,000,000   Key Bank, New York,
                 5.220%+ due 09/06/1996..............     1,999,707
                                                        -----------
                                                          2,999,357
                                                        -----------
               Total Corporate Bonds and Notes
                 (Cost $6,000,932)...................     6,000,932
                                                        -----------
TIME DEPOSITS -- 5.0%
 FOREIGN BANK -- 2.5%
   1,000,000   Bank of Tokyo, Ltd.,
                 5.480% due 07/17/1996#..............     1,000,000
                                                        -----------
 U.S. BANK -- 2.5%
   1,000,000   Bank of America Corporation,
                 5.063% due 07/15/1996#..............     1,000,000
                                                        -----------
               Total Time Deposits
                 (Cost $2,000,000)...................     2,000,000
                                                        -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       67
<PAGE>   73
 
- --------------------------------------------------------------------------------
   Portfolio of Investments -- (Continued)
 
                                 THE GCG TRUST
<TABLE>

                              LIQUID ASSET SERIES
 
                           JUNE 30, 1996 (UNAUDITED)
 
<CAPTION>
 PRINCIPAL                                                 VALUE
   AMOUNT                                                (NOTE 1)
- ------------                                            -----------
<C>            <S>                                      <C>
REPURCHASE AGREEMENT -- 3.8% (Cost $1,538,502)
  $1,538,502   Agreement with Swiss Bank Corporation,
                 5.480% dated 06/28/1996 to be
                 repurchased at $1,539,205 on
                 07/01/1996, collateralized by
                 $1,346,000 U.S. Treasury Bond,
                 9.125% due 05/15/2009 value
                 ($1,540,511)........................   $ 1,538,502
                                                        -----------
TOTAL INVESTMENTS (COST $42,112,082*).........  104.3%   42,112,082
OTHER ASSETS AND LIABILITIES (NET)............   (4.3)   (1,744,461)
                                                -----   -----------
NET ASSETS....................................  100.0%  $40,367,621
                                                =====   ===========

<FN>
 
- ----------------------
  * Aggregate cost for Federal tax purposes.
  + Floating rate note.
 ++ Annualized yield at date of purchase.
  # Illiquid security (See Note 4).
 
</TABLE>

                       See Notes to Financial Statements.
 
                                       68
<PAGE>   74
 
- --------------------------------------------------------------------------------
   Notes to Financial Statements (Unaudited)
 
                                 THE GCG TRUST
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
The GCG Trust, (the "Trust") is registered under the Investment Company Act of
1940 as an open-end management investment company. The Trust was organized as a
Massachusetts business trust on August 3, 1988 with an unlimited number of
shares of beneficial interest with a par value of $0.001 each. At June 30, 1996
the Trust had fifteen operational portfolios (the "Series"): Small Cap Series
("SC"), All-Growth Series ("AG"), Capital Appreciation Series ("CA"), Value
Equity Series ("VE"), Rising Dividends Series ("RD"), Strategic Equity Series
("SE"), Emerging Markets Series ("EM"), Natural Resources Series ("NR"), Real
Estate Series ("RE"), Market Manager Series ("MM"), Multiple Allocation Series
("MA"), Fully Managed Series ("FM"), Limited Maturity Bond Series ("LMB"),
Liquid Asset Series ("LA") and The Fund For Life Series. All of the Series are
diversified except for the Market Manager Series which is a non-diversified
Series. The information presented in these financial statements pertains to all
of the Series except for The Fund For Life Series which is presented under
separate cover. The Trust is intended to serve as an investment medium for (i)
variable life insurance policies and variable annuity contracts ("Variable
Contracts") offered by insurance companies, and (ii) certain qualified pension
and retirement plans, as permitted under the Federal tax rules relating to the
Series serving as investment mediums for Variable Contracts. The Trust currently
functions as an investment medium for contracts and policies offered by Golden
American Life Insurance Company ("Golden American"), a wholly-owned subsidiary
of BT Variable, Inc. ("BTV"), an indirect subsidiary of Bankers Trust Company
(See Note 6). The Trust is also an investment medium for contracts offered by
the Mutual Benefit Life Insurance Company in Rehabilitation, by the Security
Equity Life Insurance Company and by The Hartford Life Insurance Companies.
 
All of the Series commenced operations on January 24, 1989, except for the
Capital Appreciation Series which commenced operations on May 4, 1992, the
Rising Dividends Series and the Emerging Markets Series which commenced
operations on October 4, 1993, the Market Manager Series which commenced
operations on November 14, 1994, the Value Equity Series which commenced
operations on January 3, 1995, the Strategic Equity Series which commenced
operations on October 2, 1995 and the Small Cap Series which commenced
operations on January 3, 1996.
 
The preparation of financial statements in accordance with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts and disclosures in the financial statements. Actual
results could differ from those estimates. The following is a summary of
significant accounting policies consistently followed by the Trust in the
preparation of its financial statements. The policies are in conformity with
generally accepted accounting principles.
 
(A) VALUATION: Domestic and foreign portfolio securities including options and
futures contracts, except as noted below, for which market quotations are
readily available are stated at market value. Market value is determined on the
basis of the last reported sales price in the principal market where such
securities are traded or, if no sales are reported, the mean between
representative bid and asked quotations obtained from a quotation reporting
system or from established market makers or dealers.
 
Debt securities (except those purchased by the LA Series), including those to be
purchased under firm commitment agreements, are normally valued on the basis of
quotes obtained from brokers and dealers or pricing services, which take into
account appropriate factors such as institutional-size trading in similar groups
of securities, yield, quality, coupon rate, maturity, type of issue, trading
characteristics, and other market data. Under certain circumstances, debt
securities having a maturity of sixty days or less may be valued at amortized
cost which approximates fair value.
 
Amortized cost involves valuing a portfolio security instrument at its cost,
initially, and thereafter, assuming a constant amortization to maturity of any
discount or premium, regardless of the impact of fluctuating interest rates on
the market value of the instrument. All of the portfolio securities of LA are
valued using the amortized cost method.
 
Securities for which market quotations are not readily available are valued at
fair value as determined in good faith by, or under the direction of the Board
of Trustees.
 
(B) DERIVATIVE FINANCIAL INSTRUMENTS: Certain of the Series may engage in
various portfolio strategies, as described below, primarily to seek to manage
exposure to the equity, bond, gold and other markets and also to manage
fluctuations in interest and foreign currency rates. Buying futures and forward
foreign exchange contracts, writing puts and buying calls tend to increase a
Series' exposure to the underlying market or currency. Selling futures and
forward foreign exchange contracts, buying puts and writing calls tend to
decrease a Series' exposure to the underlying market or currency. In some
instances, investments in derivative financial instruments may involve, to
varying degrees, elements of market risk and risks in excess of the amount
recognized in the Statement of Assets and Liabilities. Losses may arise under
these contracts due to the existence of an illiquid secondary market for the
contracts, or if the counterparty does not perform under the contract. An
additional primary risk associated with the use of certain of these contracts
may be caused by an
 
                                       69
<PAGE>   75
 
- --------------------------------------------------------------------------------
   Notes to Financial Statements (Unaudited) -- (Continued)
 
                                 THE GCG TRUST
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)
imperfect correlation between movements in the price of the derivative financial
instruments and the price of the underlying securities, indices or currency.
 
OPTIONS: Certain Series may engage in option transactions including purchasing
options on securities and securities indexes ("purchased options") and writing
covered call and secured put options ("written options"). Generally, purchased
options are utilized to protect security holdings in a portfolio or protect
against substantial increases in market prices in securities to be acquired in
the future. The MM Series invests in purchased options on security indexes in
accordance with its long term investment objectives to obtain equity market
performance. Certain Series may use written options to generate additional
income, protect partially against declines in the value of portfolio securities
or facilitate a Series' ability to purchase a security at a price lower than the
security's current market price. Option transactions may be engaged on exchanges
and on over-the-counter markets. When a Series writes an option, an amount equal
to the premium received by the Series is reflected as an asset and an equivalent
liability. The amount of the liability is subsequently marked to market on a
daily basis to reflect the current value of the option written. When a security
is sold through an exercise of an option, the related premium received (or paid)
is deducted from (or added to) the basis of the security sold. When an option
expires (or the Series enters into a closing transaction), the Series realizes a
gain or loss on the option to the extent of the premiums received or paid. None
of the Series wrote options for the six months ended June 30, 1996. Realized and
unrealized gains and losses arising from purchased option transactions are
included in the net realized and unrealized gain/(loss) on securities.
 
FUTURES CONTRACTS: Certain Series may engage in various futures contracts
including interest rate and stock index futures contracts. The transactions in
futures contracts must constitute bona fide hedging or other strategies under
regulations promulgated by the Commodities Futures Trading Commission. Upon
entering into a contract, the Series deposits and maintains as collateral such
initial margin as required by the exchange on which the transaction is effected.
Pursuant to the contract, the Series agrees to receive from or pay to the broker
an amount of cash equal to the daily fluctuation in value of the contract. Such
receipts or payments are known as variation margin and are recorded by the
Series as unrealized gains or losses. When the contract is closed, the Series
records a realized gain or loss equal to the difference between the value of the
contract at the time it was opened and the value at the time it was closed.
During the six months ended June 30, 1996, all futures transactions were
conducted on U.S. exchanges. Contracts open, if any, at June 30, 1996 are
included in the portfolio of investments and their related realized and
unrealized gains and losses are included in the net realized and unrealized
gain/(loss) on futures contracts.
 
FORWARD FOREIGN EXCHANGE CONTRACTS: Certain of the Series may enter into forward
foreign exchange contracts. A Series will engage in forward foreign exchange
currency transactions to protect itself against fluctuations in currency
exchange rates. Forward foreign exchange contracts are valued at the applicable
forward rate and are marked to market daily. The change in market value is
recorded by the Series as an unrealized gain or loss. When the contract is
closed, the Series records a realized gain or loss equal to the difference
between the value of the contract at the time it was opened and the value at the
time it was closed. Contracts open, if any, at June 30, 1996 and their related
unrealized appreciation/(depreciation) are set forth in the Schedule of Forward
Foreign Exchange Contracts which accompanies the Portfolio of Investments.
Realized and unrealized gains and losses arising from forward foreign exchange
contracts are included in net realized and unrealized gain/(loss) on forward
foreign exchange contracts.
 
(C) FOREIGN CURRENCY: Assets and liabilities denominated in foreign currencies
and commitments under forward foreign currency exchange contracts are translated
into U.S. dollars at the mean of the quoted bid and asked prices of such
currencies against the U.S. dollar as of the close of business immediately
preceding the time of valuation. Purchases and sales of portfolio securities are
translated at the rates of exchange prevailing when such securities were
acquired or sold. Income and expenses are translated at rates of exchange
prevailing when accrued.
 
The Trust does not isolate that portion of the results of operations resulting
from changes in foreign exchange rates on securities from the fluctuations
arising from changes in market prices of securities held. Such fluctuations are
included with the net realized and unrealized gain/(loss) from securities.
 
Reported net realized gains or losses on foreign currency transactions arise
from 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 Series' books, and the
U.S. dollar equivalent of the amounts actually received or paid. Net unrealized
appreciation/(depreciation) on other assets and liabilities denominated in
 
                                       70
<PAGE>   76
 
- --------------------------------------------------------------------------------
   Notes to Financial Statements (Unaudited) -- (Continued)
 
                                 THE GCG TRUST
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)
foreign currencies arise from changes in the value of assets and liabilities
other than investments in securities at period end, resulting from changes in
the exchange rate.
 
(D) REPURCHASE AGREEMENTS: All Series may enter into repurchase agreements in
accordance with guidelines approved by the Board of Trustees of the Trust. Each
Series bears a risk of loss in the event that the other party to a repurchase
agreement defaults on its obligations and the Series is delayed or prevented
from exercising its rights to dispose of the underlying securities received as
collateral including the risk of a possible decline in the value of the
underlying securities during the period while the Series seeks to exercise its
rights. Each Series takes possession of the collateral and reviews the value of
the collateral and the creditworthiness of those banks and dealers with which
the Series enters into repurchase agreements to evaluate potential risks. The
market value of the underlying securities received as collateral must be at
least equal to the total amount of the repurchase obligation. In the event of
counterparty default, the Series has the right to use the underlying securities
to offset the loss.
 
(E) FEDERAL INCOME TAXES: Each Series of the Trust is a separate entity for
Federal income tax purposes. No provision for Federal income taxes has been made
since each Series of the Trust has complied and intends to continue to comply
with provisions of the Internal Revenue Code available to regulated investment
companies and to distribute its taxable income to shareholders sufficient to
relieve it from all or substantially all Federal income taxes.
 
(F) SECURITIES TRANSACTIONS AND INVESTMENT INCOME: Investment transactions are
recorded on trade date. Dividend income and distributions to shareholders are
recorded on the ex-dividend date. Interest income (including amortization of
premium and discount on securities) and expenses are accrued daily. Realized
gains and losses from investment transactions are recorded on an identified cost
basis which is the same basis the Trust uses for Federal income tax purposes.
Purchases of securities under agreements to resell are carried at cost, and the
related accrued interest is included in interest receivable.
 
(G) DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS: Net investment income of the LA
Series is declared as a dividend daily and paid monthly. For all other Series,
net investment income will be paid annually, except that the LMB Series may
declare a dividend monthly or quarterly. Any net realized long-term capital
gains (the excess of net long-term capital gains over net short-term capital
losses) for any Series will be declared and paid at least once annually. Net
realized short-term capital gains may be declared and paid more frequently.
Income distributions and capital gain distributions are determined in accordance
with income tax regulations which may differ from net investment income and net
realized gains recorded by the Trust. These differences are primarily due to
differing treatments of income and gains on various investment securities held
by the Series, timing differences and differing characterization of
distributions made by each Series as a whole.
 
2.  FEES AND OTHER TRANSACTIONS WITH AFFILIATES
 
Directed Services, Inc. (the "Manager"), a wholly-owned subsidiary of BTV,
provides all of the Series of the Trust with advisory and administrative
services under a Management Agreement (the "Agreement") except for The Fund For
Life Series, for which the Manager is compensated under a different arrangement.
Under the Agreement, the Manager has overall responsibility for engaging
Portfolio Managers and for monitoring and evaluating the management of the
assets of each Series by the Portfolio Managers. Portfolio Managers are
compensated by the Manager and not the Trust. In some cases, Portfolio Managers
may be affiliated with the Manager. Portfolio Managers have full investment
discretion and make all determinations with respect to the investment of a
Series' assets and the purchase and sale of portfolio securities and other
investments. Pursuant to this Agreement, the Manager also is responsible for
providing or procuring, at the Manager's expense, the services reasonably
necessary for the ordinary operation of the Trust including, among other things,
custodial, administrative, transfer agency, portfolio accounting, dividend
disbursing, auditing and ordinary legal services. The Manager does not bear the
expense of brokerage fees, taxes, interest, fees and expenses of the independent
trustees, and extraordinary
 
                                       71
<PAGE>   77
 
- --------------------------------------------------------------------------------
   Notes to Financial Statements (Unaudited) -- (Continued)
 
                                 THE GCG TRUST
 
2.  FEES AND OTHER TRANSACTIONS WITH AFFILIATES--(CONTINUED)
expenses, such as litigation or indemnification expenses. As compensation for
its services under the Management Agreement, the Trust pays the Manager a
monthly fee (a "Unified Fee") based on the following annual rates of the average
daily net assets of the Series:
 
<TABLE>
     <S>                                                   <C>
     SERIES                                                FEE (based on combined assets of the
     ------                                                indicated groups of Series)
     Small Cap Series, All-Growth Series, Capital          1.0% on the first $750 million in combined
     Appreciation Series, Value Equity Series, Rising      assets of these Series;
     Dividends Series, Strategic Equity Series, Natural    0.95% on the next $1.250 billion;
     Resources Series, Real Estate Series, Multiple        0.90% on the next $1.5 billion; and
     Allocation Series and Fully Managed Series            0.85% on the amount over $3.5 billion
                                                           
     Limited Maturity Bond Series and                      0.60% on the first $200 million in combined
     Liquid Asset Series                                   assets of these Series;
                                                           0.55% on the next $300 million; and
                                                           0.50% on the amount over $500 million

     Emerging Markets Series                               1.50%

     Market Manager Series                                 1.00%
</TABLE>

<TABLE>
The Manager and the Trust have entered into Portfolio Management Agreements with
the Portfolio Managers. These Portfolio Managers provide investment advice for
the various Series of the Trust and are paid by the Manager based on the average
net assets of the respective Series. The Portfolio Managers of each of the
Series are as follows:
 

<CAPTION>
     SERIES                                                PORTFOLIO MANAGER
     ------                                                -----------------
     <S>                                                   <C>
     Small Cap Series                                      Fred Alger Management, Inc.
     All-Growth Series                                     Warburg, Pincus Counsellors, Inc.
     Capital Appreciation Series                           Chancellor Trust Company
     Value Equity Series                                   Eagle Asset Management, Inc.
     Rising Dividends Series                               Kayne, Anderson Investment Management, L.P.
     Strategic Equity Series                               Zweig Advisors Inc.
     Emerging Markets Series                               Bankers Trust Company
     Natural Resources Series                              Van Eck Associates Corporation
     Real Estate Series                                    E.I.I. Realty Securities, Inc.
     Market Manager Series                                 Bankers Trust Company
     Multiple Allocation Series                            Zweig Advisors Inc.
     Fully Managed Series                                  T. Rowe Price Associates, Inc.
     Limited Maturity Bond Series                          Bankers Trust Company (See Note 6)
     Liquid Asset Series                                   Bankers Trust Company (See Note 6)
</TABLE>
 
The Manager is an indirect subsidiary of Bankers Trust Company (See Note 6).
 
During the six months ended June 30, 1996, SC, MM and MA Series, in the ordinary
course of business, paid commissions of $12,795, $225 and $9,603, respectively,
to certain affiliates of the respective Portfolio Manager and/or the Manager in
connection with the execution of various portfolio transactions.
 
The custodian for the Trust is Bankers Trust Company. The custodian is paid by
the Manager and not the Trust.
 
Certain officers and trustees of the Trust are also officers and/or directors of
the Manager, Golden American, BTV and Bankers Trust Company (see Note 6).
 
                                       72
<PAGE>   78
 
- --------------------------------------------------------------------------------
   Notes to Financial Statements (Unaudited) -- (Continued)
 
                                 THE GCG TRUST
 
3. PURCHASES AND SALES OF SECURITIES
 
<TABLE>
The aggregate cost of purchases and proceeds from sales of securities, excluding
U.S. Government and short-term investments, for the six months ended June 30,
1996 were as follows:
 

<CAPTION>
                                                                                 PURCHASES         SALES
                                                                                -----------     ------------
    <S>                                                                         <C>             <C>
    Small Cap Series........................................................    $23,376,601     $  5,044,897
    All-Growth Series.......................................................     48,105,350       40,895,415
    Capital Appreciation Series.............................................     53,782,534       49,468,660
    Value Equity Series.....................................................     23,724,075       20,802,823
    Rising Dividends Series.................................................     20,124,254        7,720,068
    Strategic Equity Series.................................................     17,372,277       10,450,400
    Emerging Markets Series.................................................     37,997,568       33,397,162
    Natural Resources Series................................................     21,355,164       18,884,200
    Real Estate Series......................................................      5,483,198        4,540,768
    Market Manager Series...................................................             --          612,505
    Multiple Allocation Series..............................................     90,235,658      114,888,239
    Fully Managed Series....................................................     27,705,641       20,207,352
    Limited Maturity Bond Series............................................     14,816,419        8,174,881
</TABLE>

<TABLE>
The aggregate cost of purchases and proceeds from sales of long-term U.S.
Government Securities, excluding short-term investments, for the six months
ended June 30, 1996 were as follows:
 

<CAPTION>
                                                                                PURCHASES          SALES
                                                                               ------------     ------------
    <S>                                                                        <C>              <C>
    Multiple Allocation Series.............................................    $225,532,273     $244,413,750
    Limited Maturity Bond Series...........................................     121,763,890      130,540,563
</TABLE>

<TABLE>
At June 30, 1996, aggregate gross unrealized appreciation for all securities in
which there is an excess of value over tax cost and aggregate gross unrealized
depreciation for all securities in which there is an excess of tax cost over
value were as follows:
 

<CAPTION>
                                                                                                    NET TAX
                                                                    TAX BASIS      TAX BASIS         BASIS
                                                                      GROSS          GROSS         UNREALIZED
                                                                   UNREALIZED      UNREALIZED     APPRECIATION/
                                                                   APPRECIATION    DEPRECIATION   (DEPRECIATION)
                                                                   -----------     ----------     ------------
    <S>                                                            <C>             <C>             <C>
    Small Cap Series...........................................    $ 1,239,027     $1,238,707      $       320
    All-Growth Series..........................................     12,967,187      1,777,051       11,190,136
    Capital Appreciation Series................................     21,517,649        904,617       20,613,032
    Value Equity Series........................................      2,119,073        878,503        1,240,570
    Rising Dividends Series....................................     23,052,945        233,671       22,819,274
    Strategic Equity Series....................................      1,467,314        305,056        1,162,258
    Emerging Markets Series....................................      6,433,414      4,259,722        2,173,692
    Natural Resources Series...................................      6,496,714        650,553        5,846,161
    Real Estate Series.........................................      4,335,246         55,878        4,279,368
    Market Manager Series......................................      1,134,717             --        1,134,717
    Multiple Allocation Series.................................      9,775,224      3,320,333        6,454,891
    Fully Managed Series.......................................     16,008,929      1,863,789       14,145,140
    Limited Maturity Bond Series...............................        103,946        767,460         (663,514)
</TABLE>
 
4. RESTRICTED AND ILLIQUID SECURITIES
 
Certain Series of the Trust may hold securities purchased in private placement
transactions, without registration under the Securities Act of 1933 (the "Act")
and securities which are deemed illiquid because of low trading volumes or other
factors. These restricted and illiquid securities (which do not include
securities eligible for resale pursuant to Rule 144A of the Act and 4(2) money
market securities that are determined to be liquid by the Board of Trustees) are
valued under methods approved by the Board of Trustees as reflecting fair
 
                                       73
<PAGE>   79
 
- --------------------------------------------------------------------------------
   Notes to Financial Statements (Unaudited) -- (Continued)
 
                                 THE GCG TRUST
 
4. RESTRICTED AND ILLIQUID SECURITIES--(CONTINUED)
value which includes obtaining quotes from independent sources if available. The
dates of acquisition and costs of restricted and illiquid securities held at
June 30, 1996 are as follows:
 
FULLY MANAGED SERIES:
 
<TABLE>
<CAPTION>
                                                                                                  ACQUISITION
    SECURITY                                                                          COST           DATE
    --------                                                                       ----------     -----------
    <S>                                                                            <C>             <C>
    Food Lion Inc., Conv. Bond, 144A,
      5.000% due 06/01/2003....................................................    $  566,892      04/27/1995
    Homestake Mining Company, Conv. Bond, 144A,
      5.500% due 6/23/2000.....................................................     1,344,724      02/16/1995
    Kemper Corporation, Series E, Conv. Prfd. Stock, 144A......................     2,144,734      02/06/1995
    Turner Broadcasting Systems Inc., Conv. Bond, 144A,
      Zero coupon due 02/13/2007...............................................     1,924,961      10/04/1995
</TABLE>
 
Total restricted and/or illiquid securities (fair value of $6,195,797)
represented 4.8% of net assets of the Fully Managed Series at June 30, 1996.
 
LIQUID ASSET SERIES:
 
<TABLE>
<CAPTION>
                                                                                                  ACQUISITION
    SECURITY                                                                          COST           DATE
    --------                                                                       ----------     -----------
    <S>                                                                            <C>             <C>
    Bank of America Corporation, 5.063% due 07/15/1996.........................    $1,000,000      02/13/1996
    Bank of Tokyo, Ltd., 5.480% due 07/17/1996.................................     1,000,000      06/13/1996
</TABLE>
 
Total restricted and/or illiquid securities (fair value of $2,000,000)
represents 5.0% of net assets of the Liquid Asset Series at June 30, 1996.
 
On June 30, 1996, and on the dates of acquisition, there were no market
quotations available for unrestricted securities of the same class.
 
5. CAPITAL LOSS CARRYFORWARDS

<TABLE>
For Federal income tax purposes, the Series indicated below have capital loss
carryforwards as of December 31, 1995 which are available to offset future
capital gains, if any:
 

<CAPTION>
                                                              LOSSES DEFERRED      LOSSES DEFERRED      LOSSES DEFERRED
                             FUND                            EXPIRING IN 2001     EXPIRING IN 2002     EXPIRING IN 2003
                             ----                           -----------------    -----------------    -----------------
    <S>                                                            <C>                 <C>                <C>
    Rising Dividends Series...............................         $4,712              $555,934                    --
    Strategic Equity Series...............................             --                    --           $    10,827
    Emerging Markets Series...............................             --                    --            12,506,369
    Real Estate Series....................................             --                66,854               124,426
    Fully Managed Series..................................             --                    --             1,857,677
    Liquid Asset Series...................................            172                    15                    --
</TABLE>
 
Under current tax law, capital losses realized after October 31, may be deferred
and treated as occurring on the first day of the following fiscal year.
 
6. SUBSEQUENT EVENTS
 
On August 13, 1996, Equitable of Iowa Companies acquired all of the interest in
BTV, Golden American and the Manager from Whitewood Properties Corp, a
subsidiary of Bankers Trust Company.
 
On July 29, 1996, the shareholders of the LA and LMB Series approved the
appointment of Equitable Investment Services, Inc. ("EISI") as Portfolio Manager
of the two Series. EISI is a wholly-owned subsidiary of Equitable of Iowa
Companies.
 
                                       74
<PAGE>   80
 
- --------------------------------------------------------------------------------
   Statement of Assets and Liabilities
 
                               SEPARATE ACCOUNT A
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
                             (AMOUNTS IN THOUSANDS)
 
<TABLE>
<S>                                                                                                     <C>
ASSETS
  Investment in The GCG Trust, at Net Asset Value:
     Liquid Asset Series, shares 1,475 (Cost -- $1,475)..............................................   $ 1,475
     Limited Maturity Bond Series, shares 96 (Cost -- $1,055)........................................     1,074
     Natural Resources Series, shares 15 (Cost -- $250)..............................................       275
     All-Growth Series, shares 145 (Cost -- $2,081)..................................................     2,020
     Real Estate Series, shares 13 (Cost -- $159)....................................................       182
     Fully Managed Series, shares 115 (Cost -- $1,502)...............................................     1,690
     Multiple Allocation Series, shares 145 (Cost -- $1,750).........................................     1,848
     Capital Appreciation Series, shares 143 (Cost -- $2,031)........................................     2,121
     Rising Dividends Series, shares 118 (Cost -- $1,514)............................................     1,731
     Emerging Markets Series, shares 96 (Cost -- $896)...............................................       956
     Value Equity Series, shares 86 (Cost -- $1,132).................................................     1,141
     Strategic Equity Series, shares 20 (Cost -- $215)...............................................       227
     Small Cap Series, shares 64 (Cost -- $746)......................................................       754
                                                                                                        -------
     Total Invested Assets (Cost -- $14,806).........................................................    15,494
LIABILITIES
  Payable to Golden American for Charges and Fees (Note 3)...........................................        37
                                                                                                        -------
     Total Net Assets................................................................................   $15,457
                                                                                                        =======
NET ASSETS
  For Variable Life Insurance Policies...............................................................   $14,254
  Retained in Separate Account A by Golden American (Note 3).........................................     1,203
                                                                                                        -------
     Total Net Assets................................................................................   $15,457
                                                                                                        =======
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       A-1
<PAGE>   81
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities
 
                               SEPARATE ACCOUNT A
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
1. ORGANIZATION
 
Separate Account A (the "Account") was established on July 14, 1988, by Golden
American Life Insurance Company ("Golden American"), under Minnesota insurance
law to support the operations of flexible premium variable life insurance
policies ("Policies"). Effective September 30, 1992, Golden American became a
wholly-owned subsidiary of BT Variable, Inc. ("BTV"), an indirect wholly-owned
subsidiary of Bankers Trust Company ("Bankers Trust") ( See Note 7). Previously,
Golden American was owned by Mutual Benefit Life Insurance Company in
Rehabilitation ("Mutual Benefit"). In a transaction that closed on September 30,
1992, Bankers Trust acquired from Mutual Benefit, in accordance with the terms
of an Exchange Agreement, all of the issued and outstanding capital stock of
Golden American and Directed Services, Inc. ("DSI"), an affiliate of Golden
American, and certain related assets and contributed them to BTV. The
transaction had no effect on the accompanying Statement of Assets and
Liabilities. Golden American is primarily engaged in the issuance of variable
insurance products and is licensed as a life insurance company in the District
of Columbia and all states except New York. Effective December 30, 1993, Golden
American was redomesticated from the State of Minnesota to the State of
Delaware.
 
Operations of the Account commenced on February 16, 1989. Golden American
provides for variable accumulation and benefits under the Policies by crediting
insurance premiums to one or more divisions within the Account or the Golden
American Guaranteed Interest Division or the Fixed Interest Division, which are
not part of the Account, as elected by the Policyowners. The assets of the
Account are owned by Golden American. The portion of the Account's assets
applicable to Policies will not be chargeable with liabilities arising out of
any other business Golden American may conduct, but obligations of the Account,
including the promise to make benefit payments, are obligations of Golden
American.
 
The Account makes available, under Golden Select Policies, thirteen investment
divisions: the Liquid Asset, the Limited Maturity Bond, the Natural Resources,
the All-Growth, the Real Estate, the Fully Managed, the Multiple Allocation, the
Capital Appreciation, the Rising Dividends, the Emerging Markets, the Value
Equity, the Strategic Equity, and the Small Cap Division. The assets in each
Division are invested in shares of a designated series ("Series") of a mutual
fund, The GCG Trust (the "Trust").
 
The Account is a unit investment trust and is registered with the Securities and
Exchange commission under the Investment Company Act of 1940, as amended.
 
The net assets maintained in the Account provide the basis for the periodic
determination of the amount of benefits under the Policies. The net assets may
not be less than the amount required under state law to provide for death
benefits (without regard to the minimum death benefit guarantee) and other
policy benefits. Additional assets are held in Golden American's general account
to cover the contingency that the guaranteed minimum death benefit might exceed
the death benefit which would have been payable in the absence of such
guarantee. Golden American has entered into reinsurance agreements with
unaffiliated reinsurers to cover substantially all of the insurance risk under
the Policies. Golden American remains liable to the extent that its reinsurers
do not meet their obligations under the reinsurance agreements.
 
2. SIGNIFICANT ACCOUNTING POLICIES
 
The following is a summary of the significant accounting policies of the
Account:
 
USE OF ESTIMATES: The preparation of the statement of assets and liabilities in
conformity with generally accepted accounting principles requires management to
make estimates and assumptions that affect the amounts reported in the statement
of assets and liabilities and accompanying notes. Actual results could differ
from those estimates.
 
INVESTMENTS: Investments are made in shares of a Series of the Trust and are
valued at the net asset value per share of the respective Series of the Trust.
Investment transactions in each Series of the Trust are recorded on the trade
date. Distributions of net investment income and capital gains of each Series of
the Trust are recognized on the ex-distribution date. Realized gains and losses
on redemptions of the Series of the Trust shares are determined on the
identified cost basis.
 
For the six months ended June 30, 1996, the cost of purchases of shares of the
Trust aggregated $14,025,000, and the proceeds from sales of shares of the Trust
aggregated $8,905,000.
 
FEDERAL INCOME TAXES: The operations of the Account form a part of, and are
taxed with, the total operations of Golden American which is taxed as a life
insurance company under the Internal Revenue Code. Earnings and realized capital
gains of the Account attributable to the Policyowners are excluded in the
determination of the federal income tax liability of Golden American.
 
                                       A-2
<PAGE>   82
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
 
                               SEPARATE ACCOUNT A
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
3. CHARGES AND FEES
 
Under the terms of the Policies, certain charges are allocated to the Policies
to cover Golden American's expenses in connection with the issuance and
administration of the Policies. Following is a summary of these charges:
 
MORTALITY AND EXPENSE RISK CHARGES: Golden American assumes mortality and
expense risks related to the operations of the Account and, in accordance with
the terms of the Policies, deducts a daily charge from the assets of the Account
at annual rates of either .80% or .90% of the assets attributable to Policies to
cover these risks.
 
ADMINISTRATIVE CHARGE: An administrative charge of $200 is made to cover the
cost of underwriting and issuing a Policy on a single life issue basis and $300
for a Policy that is joint life underwritten. The charge is deducted in
installments on each Policy processing date during the first Policy year. Also,
a quarterly administrative charge of $10.00 per Policy processing period is made
to cover ongoing administrative expenses. The charge is deducted on the Policy
processing date. For certain policies, a daily charge at an annual rate of .10%
is deducted from assets attributable to Policies.
 
MORTALITY COST: A mortality cost is deducted which is equal to the cost of
providing coverage under the Policy. Such cost is based on each insurer's sex,
attained age, smoking status and underwriting class. The maximum cost of
insurance is shown in the Policy.
 
MINIMUM DEATH BENEFIT GUARANTEE CHARGE: A minimum death benefit guarantee charge
is made of a maximum per year of $0.60 per $1,000 of face or net amount at risk,
as defined in each Policy. The charge is deducted in equal installments on each
Policy quarterly processing date during the guarantee period.
 
LOAN CHARGE: A net loan charge of up to 1.00% is made based on the Policy loan
amount on policies that allow loans. The charge is accrued daily, as applicable,
and deducted on each Policy processing date.
 
OTHER CHARGES: Five free investment re-allocations among divisions per Policy
are allowed each Policy year. For each additional investment re-allocation, a
$25 charge is made from the amount transferred from each division. Also, for
each partial withdrawal, a charge is made equal to the lesser of $25 and 2% of
the amount withdrawn.
 
DEFERRED SALES LOAD: Under policies offered prior to October of 1995, a sales
load of up to 9% was applicable to each premium payment for sales related
expenses as specified in the Policy. For other policies previously offered, the
sales load is deducted in equal annual installments over the period the policy
is in force, not to exceed 10 years. For other policies previously offered,
although the sales load is chargeable to each premium when it is received by
Golden American, the amount of such charge is initially advanced by Golden
American to Policyowners and included in the accumulation value and then
deducted in equal installments on each policy processing date over a period of
either six or ten years. Upon surrender of the Policy, the unamortized deferred
sales load is deducted from the accumulation value by Golden American.
 
DEFERRED FACE AMOUNT CHARGE: There is a charge of an amount per $1,000 of
initial face amount and any increases in face amount deducted in equal
installments over a six year period following receipt of the initial premium or
increase in face amount. This charge varies based on the age and sex of the
insured and the Policy chosen and will never exceed a maximum of $12 per $1,000
of face amount. A portion of this charge is considered to be an additional sales
load.
 
PREMIUM TAXES: Premiums are subject to a charge for premium and other state and
local taxes. The amount and timing of the deduction depend on the state of
residence and currently ranges up to 4.0% of premiums. Although the premium tax
is chargeable to each premium when it is received, the amount of such charge is
initially advanced by Golden American to Policyowners and included as a
component of the Policyowner's investment value and then deducted in equal
installments on each Policy processing date over a period of either six or ten
years. Upon the surrender of the Policy, any unamortized premium taxes are
deducted from the Policyowner's investment value. For some policies, the
deferred premium taxes are collected in one installment at the end of the Policy
processing period following the premium collection.
 
                                       A-3
<PAGE>   83
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
 
                               SEPARATE ACCOUNT A
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
3. CHARGES AND FEES--(CONTINUED)
The net assets retained in the Account by Golden American in the accompanying
statement of assets and liabilities represent the unamortized deferred sales
load, surrender charges and premium taxes advanced by Golden American, noted
above.
 
<TABLE>
Net assets retained in the Account by Golden American are as follows:
 
<CAPTION>
                                                                                              JUNE 30, 1996
                                                                                          ----------------------
                                                                                          (AMOUNTS IN THOUSANDS)
    <S>                                                                                           <C>
    Balance at beginning of period....................................................            $  603
    Sales load advanced, additions to surrender charges and premium tax advanced......               550
    Net transfer (to) from Fixed Interest Division, Guaranteed Interest Division
      and Golden American.............................................................               109
    Amortization of deferred sales load, surrender charges and premium tax............               (59)
                                                                                                  ------
    Balance at end of period..........................................................            $1,203
                                                                                                  ======
</TABLE>
 
4. OTHER RELATED PARTY TRANSACTIONS
 
DSI, a registered broker/dealer, acts as the distributor and principal
underwriter (as defined in the Securities Act of 1933 and the Investment Company
Act of 1940, as amended) of the Policies issued through the Account. For the six
months ended June 30, 1996, fees paid by Golden American to DSI approximated
$468,000.
 
5. TOTAL RETURNS

<TABLE>
The following represent the non-standardized total return for each of the
divisions of Separate Account A for the periods indicated. These total return
figures reflect the deduction of the expenses of The GCG Trust, mortality and
expense risk charge and the asset based administrative charge, but not the
deduction of the maximum sales load and any other annual policy fees or charges.
 

<CAPTION>
                                               FOR THE           YEAR         YEAR         YEAR        YEAR         YEAR
                                              SIX MONTHS         ENDED        ENDED       ENDED        ENDED       ENDED
                             INCEPTION      ENDED 6/30/96*       1995         1994         1993        1992         1991
                             ---------      --------------      -------      -------      ------      -------      ------
<S>                           <C>                <C>             <C>         <C>          <C>         <C>          <C>
Liquid Asset                  1/24/89
  VL 80....................                      2.01%            4.68%        2.87%       1.82%        2.30%       4.81%
  VL 100...................                      1.91%            4.47%        2.66%       1.61%        2.09%       4.60%
Limited Maturity Bond         1/24/89
  VL 80....................                      0.23%           10.83%      (1.98)%       5.35%        4.00%      10.38%
  VL 100...................                      0.12%           10.61%      (2.17)%       5.14%        3.79%      10.16%
Natural Resources             1/24/89
  VL 80....................                     19.00%            9.81%        1.71%      48.73%      (10.53)%      3.87%
  VL 100...................                     18.89%            9.59%        1.51%      48.43%      (10.71)%      3.66%
All Growth                    1/24/89
  VL 80....................                      0.83%           21.44%      (11.49)%      5.70%      (3.37)%      35.39%
  VL 100...................                      0.73%           21.20%      (11.67)%      5.49%      (3.57)%      35.12%
Real Estate                   1/24/89
  VL 80....................                      6.46%           15.66%        5.49%      16.33%       12.96%      32.99%
  VL 100...................                      6.35%           15.42%        5.28%      16.10%       12.73%      32.72%
</TABLE>
 
                                       A-4
<PAGE>   84
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
 
                               SEPARATE ACCOUNT A
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
5. TOTAL RETURNS--(CONTINUED)
 
<TABLE>
<CAPTION>
                                               FOR THE           YEAR         YEAR         YEAR        YEAR         YEAR
                                              SIX MONTHS         ENDED        ENDED       ENDED        ENDED       ENDED
                             INCEPTION      ENDED 6/30/96*       1995         1994         1993        1992         1991
                             ---------      --------------      -------      -------      ------      -------      ------
<S>                           <C>               <C>             <C>          <C>          <C>          <C>         <C>
Fully Managed                 1/24/89
  VL 80....................                      6.18%           19.75%      (8.01)%       6.73%        5.38%      27.89%
  VL 100...................                      6.07%           19.51%      (8.20)%       6.51%        5.16%      27.64%
Multiple Allocation           1/24/89
  VL 80....................                      1.35%           17.99%      (1.96)%      10.24%        1.06%      19.07%
  VL 100...................                      1.25%           17.75%      (2.16)%      10.02%        0.86%      18.83%
Capital Appreciation           5/4/92
  VL 80....................                      9.18%           29.12%      (2.38)%       7.44%       10.28%          --
  VL 100...................                      9.07%           28.86%      (2.57)%       7.22%       10.13%          --
Rising Dividends              10/4/93
  VL 80....................                      9.56%           30.02%      (0.21)%       2.94%           --          --
  VL 100...................                      9.45%           29.76%      (0.41)%       2.89%           --          --
Emerging Markets              10/4/93
  VL 80....................                      9.93%          (10.82)%     (15.85)%     24.16%           --          --
  VL 100...................                      9.82%          (11.00)%     (16.02)%     24.10%           --          --
Value Equity                   1/3/95
  VL 80....................                      0.81%           34.17%           --          --           --          --
  VL 100...................                      0.71%           33.91%           --          --           --          --
Strategic Equity              10/2/95
  VL 80....................                     10.55%            0.14%           --          --           --          --
  VL 100...................                     10.43%            0.09%           --          --           --          --
Small Cap                      1/3/96
  VL 80....................                     18.24%               --           --          --           --          --
  VL 100...................                     18.12%               --           --          --           --          --

<FN> 
- ---------------
* Non-annualized

</TABLE> 

<TABLE>

6. UNIT VALUES
 
Presented below is accumulation unit value information for units outstanding by
Policy type as of June 30, 1996
 
<CAPTION>
                                                                                                          
                                                                                                          TOTAL UNIT  
                                 SERIES                                        UNITS     UNIT VALUE         VALUE 
- -------------------------------------------------------------------------      -----     ----------     --------------
                                                                                                        (IN THOUSANDS)

<S>                                                                            <C>         <C>            <C>
Liquid Asset
  VL 80..................................................................       9,553      13.630         $  130
  VL 100.................................................................      99,669      13.495          1,345
                                                                                                          ------
                                                                                                           1,475
Limited Maturity Bond
  VL 80..................................................................       7,364      15.314            113
  VL 100.................................................................      63,588      15.114            961
                                                                                                          ------
                                                                                                           1,074
</TABLE>
 
                                       A-5
<PAGE>   85
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
 
                               SEPARATE ACCOUNT A
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
<TABLE>

6. UNIT VALUES--(CONTINUED)
 

<CAPTION>
                                                                                                          
                                                                                                          TOTAL UNIT   
                                 SERIES                                        UNITS     UNIT VALUE         VALUE 
- -------------------------------------------------------------------------     -------    ----------     --------------
                                                                                                        (IN THOUSANDS) 
<S>                                                                           <C>          <C>               <C>
Natural Resources
  VL 80..................................................................       3,188      18.547            $   59
  VL 100.................................................................      11,836      18.263               216
                                                                                                             ------
                                                                                                                275
All-Growth
  VL 80..................................................................      18,145      14.694               266
  VL 100.................................................................     121,466      14.440             1,754
                                                                                                             ------
                                                                                                              2,020
Real Estate
  VL 80..................................................................       5,284      17.516                92
  VL 100.................................................................       5,200      17.230                90
                                                                                                             ------
                                                                                                                182
Fully Managed
  VL 80..................................................................       4,241      16.605                71
  VL 100.................................................................      98,632      16.416             1,619
                                                                                                             ------
                                                                                                              1,690
Multiple Allocation
  VL 80..................................................................      11,411      17.406               199
  VL 100.................................................................      95,826      17.208             1,649
                                                                                                             ------
                                                                                                              1,848
Capital Appreciation
  VL 80..................................................................      13,120      16.307               214
  VL 100.................................................................     117,933      16.171             1,907
                                                                                                             ------
                                                                                                              2,121
Rising Dividends
  VL 80..................................................................           0      14.633                 0
  VL 100.................................................................     118,945      14.553             1,731
                                                                                                             ------
                                                                                                              1,731
Emerging Markets
  VL 80..................................................................          43      10.242                 1
  VL 100.................................................................      93,780      10.186               955
                                                                                                             ------
                                                                                                                956
Value Equity
  VL 80..................................................................       1,259      13.526                17
  VL 100.................................................................      83,314      13.486             1,124
                                                                                                             ------
                                                                                                              1,141
Strategic Equity
  VL 80..................................................................           0      11.069                 0
  VL 100.................................................................      20,569      11.054               227
                                                                                                             ------
                                                                                                                227
</TABLE>
 
                                       A-6
<PAGE>   86
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
 
                               SEPARATE ACCOUNT A
 
                                 JUNE 30, 1996
                                  (UNAUDITED)

<TABLE>
 
6. UNIT VALUES--(CONTINUED)
 
<CAPTION>
                                                                                                          
                                                                                                          TOTAL UNIT   
                                 SERIES                                         UNITS    UNIT VALUE         VALUE
- -------------------------------------------------------------------------     --------   ----------     --------------
                                                                                                        (IN THOUSANDS) 
<S>                                                                            <C>         <C>              <C>
Small Cap
  VL 80..................................................................           0      11.822           $     0
  VL 100.................................................................      63,881      11.812               754
                                                                                                            -------
                                                                                                                754
                                                                                                            -------
     Total...............................................................                                   $15,494
                                                                                                            =======
</TABLE>
 
7. SUBSEQUENT EVENTS
 
On August 13, 1996, Equitable of Iowa Companies acquired all of the interest in
BTV, Golden American and DSI from Whitewood Properties Corp, a subsidiary of
Bankers Trust Company.
 
On July 29, 1996, the shareholders of the Liquid Asset Series and the Limited
Maturity Bond Series of The GCG Trust approved the appointment of Equitable
Investment Services, Inc. ("EISI") as Portfolio Manager of the two Series. EISI
is a wholly-owned subsidiary of Equitable of Iowa Companies.
 
                                       A-7
<PAGE>   87
 
- --------------------------------------------------------------------------------
   Statement of Assets and Liabilities
 
                               SEPARATE ACCOUNT B
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
                             (AMOUNTS IN THOUSANDS)
 
<TABLE>
<S>                                                                                                 <C>
ASSETS
  Investment in The GCG Trust, at Net Asset Value:
     Liquid Asset Series, shares 38,892 (Cost -- $38,892).........................................   $   38,892
     Limited Maturity Bond Series, shares 5,295 (Cost -- $56,244).................................       59,410
     Natural Resources Series, shares 2,019 (Cost -- $30,824).....................................       36,284
     All-Growth Series, shares 6,643 (Cost -- $86,060)............................................       92,667
     Real Estate Series, shares 2,643 (Cost -- $31,260)...........................................       35,674
     Fully Managed Series, shares 8,588 (Cost -- $110,864)........................................      126,157
     Multiple Allocation Series, shares 22,740 (Cost -- $274,238).................................      289,700
     Capital Appreciation Series, shares 8,978 (Cost -- $109,879).................................      132,961
     Rising Dividends Series, shares 6,685 (Cost -- $76,224)......................................       97,808
     Emerging Markets Series, shares 4,068 (Cost -- $42,681)......................................       40,675
     Market Manager Series, shares 495 (Cost -- $5,008)...........................................        6,436
     Value Equity Series, shares 2,824 (Cost -- $36,267)..........................................       37,675
     Strategic Equity Series, shares 1,825 (Cost -- $18,763)......................................       20,276
     Small Cap Series, shares 1,938 (Cost -- $23,241).............................................       23,006
                                                                                                     ----------
     Total Invested Assets (Cost -- $940,445).....................................................    1,037,621
LIABILITIES
  Payable to Golden American for Charges and Fees (Note 3)........................................        1,790
                                                                                                     ----------
     Total Net Assets.............................................................................   $1,035,831
                                                                                                     ==========
NET ASSETS
  For Variable Annuity Insurance Contracts........................................................     $999,662
  Retained in Separate Account B by Golden American (Note 3)......................................       36,169
                                                                                                     ----------
     Total Net Assets.............................................................................   $1,035,831
                                                                                                     ==========
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       B-1
<PAGE>   88
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities
 
                               SEPARATE ACCOUNT B
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
1. ORGANIZATION
 
Separate Account B (the "Account") was established on June 14, 1988, by Golden
American Life Insurance Company ("Golden American"), under Minnesota insurance
law to support the operations of variable annuity contracts ("Contracts").
Effective September 30, 1992, Golden American became a wholly-owned subsidiary
of BT Variable, Inc. ("BTV"), an indirect wholly-owned subsidiary of Bankers
Trust Company ("Bankers Trust") (See Note 7). Previously, Golden American was
owned by Mutual Benefit Life Insurance Company in Rehabilitation ("Mutual
Benefit"). In a transaction that closed on September 30, 1992 Bankers Trust
acquired from Mutual Benefit, in accordance with the terms of an Exchange
Agreement, all of the issued and outstanding capital stock of Golden American
and Directed Services, Inc. ("DSI"), an affiliate of Golden American, and
certain related assets and contributed them to BTV. The transaction had no
effect on the accompanying Statement of Assets and Liabilities. Golden American
is primarily engaged in the issuance of variable insurance products and is
licensed as a life insurance company in the District of Columbia and all states
except New York. Effective December 30, 1993, Golden American was redomesticated
from the State of Minnesota to the State of Delaware.
 
Operations of the Account commenced on January 24, 1989. Golden American
provides for variable accumulation and benefits under the contracts by crediting
annuity considerations to one or more divisions within the Account or to the
Golden American Guaranteed Interest Division, the Golden American Fixed Interest
Division, the Fixed Separate Account, and the Managed Global Division of
Separate Account D, which are not part of the Account, as elected by the
Contractowners. The assets of the Account are owned by Golden American. The
portion of the Account's assets applicable to Contracts will not be chargeable
with liabilities arising out of any other business Golden American may conduct,
but obligations of the Account, including the promise to make benefit payments,
are obligations of Golden American.
 
The Account makes available, under Golden Select Contracts, fourteen investment
divisions: the Liquid Asset, the Limited Maturity Bond, the Natural Resources,
the All-Growth, the Real Estate, the Fully Managed, the Multiple Allocation, the
Capital Appreciation, the Rising Dividends, the Emerging Markets, the Market
Manager, the Value Equity, the Strategic Equity and the Small Cap Division. The
assets in each Division are invested in shares of a designated series ("Series")
of a mutual fund, The GCG Trust (the "Trust"). The Market Manager Division
ceased to accept new contracts effective March 3, 1995. The Account also
includes The Fund For Life Division, which is not included in the accompanying
financial statements, and which ceased to accept new contracts effective
December 31, 1994.
 
The Account is a unit investment trust and is registered with the Securities and
Exchange Commission under the Investment Company Act of 1940, as amended.
 
The net assets maintained in the Account provide the basis for the periodic
determination of the amount of benefits under the Contracts. The net assets may
not be less than the amount required under state law to provide for death
benefits (without regard to the minimum death benefit guarantee) and other
Contract benefits. Additional assets are held in Golden American's general
account to cover the contingency that the guaranteed minimum death benefit might
exceed the death benefit which would have been payable in the absence of such
guarantee. Golden American has entered into a reinsurance agreement with an
unaffiliated reinsurer to cover substantially all the insurance risk under the
Contracts. Golden American remains liable to the extent that the reinsurer does
not meet its obligations under the reinsurance agreement.
 
2. SIGNIFICANT ACCOUNTING POLICIES
 
The following is a summary of the significant accounting policies of the
Account:
 
USE OF ESTIMATES: The preparation of the statement of assets and liabilities in
conformity with generally accepted accounting principles requires management to
make estimates and assumptions that affect the amounts reported in the statement
of assets and liabilities and accompanying notes. Actual results could differ
from those estimates.
 
INVESTMENTS: Investments are made in shares of a Series of the Trust and are
valued at the net asset value per share of the respective Series of the Trust.
 
Investment transactions in each Series of the Trust are recorded on the trade
date. Distributions of net investment income and capital gains of each Series of
the Trust are recognized on the ex-distribution date. Realized gains and losses
on redemptions of the shares of the Series of the Trust are determined on the
identified cost basis.
 
For the six months ended June 30, 1996 the cost of purchases of shares of the
Trust aggregated $146,245,000 and the proceeds from sales of shares of the Trust
aggregated $119,373,000.
 
                                       B-2
<PAGE>   89
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
 
                               SEPARATE ACCOUNT B
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
2. SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)
FEDERAL INCOME TAXES: Operations of the Account form a part of, and are taxed
with, the total operations of Golden American which is taxed as a life insurance
company under the Internal Revenue Code. Earnings and realized capital gains of
the Account attributable to the Contractowners are excluded in the determination
of the federal income tax liability of Golden American.
 
3. CHARGES AND FEES
 
Under the terms of the Contracts, certain charges are allocated to the Contracts
to cover Golden American's expenses in connection with the issuance and
administration of the Contracts. Following is a summary of these charges:
 
MORTALITY AND EXPENSE RISK CHARGES: Golden American assumes mortality and
expense risks related to the operations of the Account and, in accordance with
the terms of the Contracts, deducts a daily charge from the assets of the
Account at annual rates of .80%, .90%, 1.25%, 1.10%, 1.25% and 1.40% of the
assets attributable to the DVA 80, DVA 100, DVA Series 100, DVA Plus-Standard,
DVA Plus-Annual Ratchet, DVA Plus-7% Solution, respectively to cover these
risks.
 
ASSET BASED ADMINISTRATIVE CHARGE: A daily charge at an annual rate of .10% is
deducted from assets attributable to DVA 100 and DVA Series 100 Contracts. A
daily charge at an annual rate of .15% is deducted from the assets attributable
to DVA Plus Contracts.
 
MINIMUM DEATH BENEFIT GUARANTEE CHARGE: For certain Contracts, a minimum death
benefit guarantee charge of up to $1.20 per $1,000 of guaranteed death benefit
per Contract year is deducted from the accumulation value of Deferred Annuity
Contracts on each Contract processing date.
 
PREMIUM TAXES: For certain contracts, premium taxes are deducted, where
applicable, from the accumulation value of each Contract. The amount and timing
of the deduction depend on the annuitant's state of residence and currently
ranges up to 3.5% of premiums.
 
OTHER CONTRACT CHARGES: An administrative fee of up to $40 per Contract year is
deducted from the accumulation value of certain DVA 80, DVA 100 and DVA Plus
Contracts. Under DVA Plus Contracts, an excess allocation charge of $25 per
allocation may be imposed by Golden American after the twelfth allocation change
in a contract year. Under DVA 80, DVA 100 and DVA Series 100 Contracts
("Previous Contracts"), a partial withdrawal charge of the lower of 2% of the
withdrawal or $25 is deducted from the accumulation for each additional partial
withdrawal in a Contract year. In addition, under the Previous Contracts, there
is an excess allocation charge of $25 for each allocation change between
divisions in excess of the five free charges allowed per contract year.
 
DEFERRED SALES LOAD: Under contracts offered prior to October of 1995, a sales
load of up to 7 1/2% was applicable to each premium payment for sales related
expenses as specified in the Contracts. For DVA Series 100 the sales load is
deducted in equal annual installments over the period the Contract is in force,
not to exceed 10 years. For other DVA 80 and DVA 100 Contracts, although the
sales load is chargeable to each premium when it is received by Golden American,
the amount of such charge is initially advanced by Golden American to
Contractowners and included in the accumulation value and then deducted in equal
installments on each Contract processing date over a period of up to ten years.
Upon surrender of the Contract, the unamortized deferred sales load is deducted
from the accumulation value by Golden American. In addition, when partial
withdrawal limits are exceeded, a portion of the unamortized deferred sales load
is deducted.
 
CONTINGENT DEFERRED SALES CHARGE: Under DVA Plus Contracts issued subsequent to
September 1995, a contingent sales charge ("Surrender Charges") is imposed as a
percentage of each premium payment if the Contract is surrendered or an excess
partial withdrawal is taken during the seven year period from the date a premium
payment is received. The Surrender Charges are imposed at a rate of 7% during
the first two complete years after purchase declining to 6%, 5%, 4%, 3%, and 1%
after the second, third, fourth, fifth, and sixth years, respectively.
 
The net assets retained in the Account by Golden American in the accompanying
statement of assets and liabilities represent the unamortized deferred sales
load, surrender charges and premium taxes advanced by Golden American, noted
above.
 
                                       B-3
<PAGE>   90
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
 
                               SEPARATE ACCOUNT B
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
3. CHARGES AND FEES--(CONTINUED)
 
Net assets retained in the Account by Golden American are as follows:
 
<TABLE>
<CAPTION>
                                                                                             SIX MONTHS ENDED
                                                                                              JUNE 30, 1996
                                                                                          ----------------------
                                                                                          (AMOUNTS IN THOUSANDS)
    <S>                                                                                   <C>
    Balance at beginning of period....................................................           $ 36,282
    Sales load advanced, additions to surrender charges and premium tax advanced......              6,419
    Net transfer (to) from Guaranteed Interest Division, Separate Account D, Golden
      American, Fixed Interest Division and the Fixed Separate Account................               (562)
    Amortization of deferred sales load, surrender charges and premium tax............             (5,970)
                                                                                               ----------
    Balance at end of period..........................................................           $ 36,169
                                                                                          =================
</TABLE>
 
4. OTHER RELATED PARTY TRANSACTIONS
 
DSI, a registered broker/dealer, acts as the distributor and principal
underwriter (as defined in the Securities Act of 1933 and the Investment Company
Act of 1940, as amended) of the Contracts issued through the Account. For the
six months ended June 30, 1996 fees paid by Golden American to DSI approximated
$5,962,000.
 
5. TOTAL RETURNS
 
The following represent the non-standardized total return for each of the
divisions of Separate Account B for the periods indicated. These total return
figures reflect the deduction of the expenses of The GCG Trust, mortality and
expense risk charge and the asset based administrative charge, but not the
deduction of the maximum sales load and any other annual contract fees or
charges.
 
<TABLE>
<CAPTION>
                                                         FOR THE         YEAR       YEAR       YEAR      YEAR       YEAR
                                                        SIX MONTHS       ENDED      ENDED     ENDED      ENDED     ENDED
                                         INCEPTION    ENDED 6/30/96*     1995       1994       1993      1992       1991
                                         ---------    --------------    -------    -------    ------    -------    ------
<S>                                      <C>          <C>               <C>        <C>        <C>       <C>        <C>
Liquid Asset                               1/24/89
  DVA 80...............................                    2.01%          4.68%      2.87%     1.82%      2.30%     4.81%
  DVA 100..............................                    1.91%          4.47%      2.66%     1.61%      2.09%     4.60%
  DVA Series 100.......................                    1.73%          4.10%      2.30%     1.25%      1.73%     4.23%
  DVA Plus -- Standard.................                    1.78%          4.33%      2.41%     1.36%      1.84%     4.34%
  DVA Plus -- Annual Ratchet...........                    1.70%          4.19%      2.25%     1.20%      1.68%     4.18%
  DVA Plus -- 7% Solution..............                    1.62%          4.05%      2.10%     1.05%      1.53%     4.02%
Limited Maturity Bond                      1/24/89
  DVA 80...............................                    0.23%         10.83%    (1.98)%     5.35%      4.00%    10.38%
  DVA 100..............................                    0.12%         10.61%    (2.17)%     5.14%      3.79%    10.16%
  DVA Series 100.......................                  (0.05)%         10.22%    (2.52)%     4.77%      3.42%     9.77%
  DVA Plus -- Standard.................                    0.00%         10.46%    (2.42)%     4.88%      3.53%     9.91%
  DVA Plus -- Annual Ratchet...........                  (0.08)%         10.31%    (2.57)%     4.72%      3.38%     9.75%
  DVA Plus -- 7% Solution..............                  (0.15)%         10.16%    (2.71)%     4.56%      3.22%     9.58%
Natural Resources                          1/24/89
  DVA 80...............................                   19.00%          9.81%      1.71%    48.73%    (10.53)%    3.87%
  DVA 100..............................                   18.89%          9.59%      1.51%    48.43%    (10.71)%    3.66%
  DVA Series 100.......................                   18.68%          9.20%      1.15%    47.90%    (11.03)%    3.29%
  DVA Plus -- Standard.................                   18.74%          9.44%      1.25%    48.06%    (10.94)%    3.40%
  DVA Plus -- Annual Ratchet...........                   18.65%          9.29%      1.10%    47.83%    (11.08)%    3.24%
  DVA Plus -- 7% Solution..............                   18.56%          9.14%      0.95%    47.61%    (11.21)%    3.08%
</TABLE>
 
                                       B-4
<PAGE>   91
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
 
                               SEPARATE ACCOUNT B
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
5. TOTAL RETURNS--(CONTINUED)
 
<TABLE>
<CAPTION>
                                                         FOR THE         YEAR       YEAR       YEAR      YEAR       YEAR
                                                        SIX MONTHS       ENDED      ENDED     ENDED      ENDED     ENDED
                                         INCEPTION    ENDED 6/30/96*     1995       1994       1993      1992       1991
                                         ---------    --------------    -------    -------    ------    -------    ------
<S>                                      <C>          <C>               <C>        <C>        <C>       <C>        <C>
All-Growth                                 1/24/89
  DVA 80...............................                    0.83%         21.44%    (11.49)%    5.70%    (3.37)%    35.39%
  DVA 100..............................                    0.73%         21.20%    (11.67)%    5.49%    (3.57)%    35.12%
  DVA Series 100.......................                    0.55%         20.77%    (11.98)%    5.12%    (3.91)%    34.64%
  DVA Plus -- Standard.................                    0.60%         21.03%    (11.89)%    5.23%    (3.81)%    34.78%
  DVA Plus -- Annual Ratchet...........                    0.53%         20.87%    (12.02)%    5.07%    (3.96)%    34.58%
  DVA Plus -- 7% Solution..............                    0.45%         20.70%    (12.16)%    4.91%    (4.10)%    34.37%
Real Estate                                1/24/89
  DVA 80...............................                    6.46%         15.66%      5.49%    16.33%     12.96%    32.99%
  DVA 100..............................                    6.35%         15.42%      5.28%    16.10%     12.73%    32.72%
  DVA Series 100.......................                    6.17%         15.02%      4.91%    15.69%     12.33%    32.26%
  DVA Plus -- Standard.................                    6.22%         15.27%      5.02%    15.81%     12.45%    32.39%
  DVA Plus -- Annual Ratchet...........                    6.14%         15.11%      4.86%    15.63%     12.28%    32.19%
  DVA Plus -- 7% Solution..............                    6.06%         14.95%      4.70%    15.45%     12.11%    31.99%
Fully Managed                              1/24/89
  DVA 80...............................                    6.18%         19.75%    (8.01)%     6.73%      5.38%    27.89%
  DVA 100..............................                    6.07%         19.51%    (8.20)%     6.51%      5.16%    27.64%
  DVA Series 100.......................                    5.88%         19.09%    (8.52)%     6.13%      4.79%    27.19%
  DVA Plus -- Standard.................                    5.94%         19.35%    (8.43)%     6.24%      4.90%    27.32%
  DVA Plus -- Annual Ratchet...........                    5.86%         19.18%    (8.56)%     6.08%      4.74%    27.12%
  DVA Plus -- 7% Solution..............                    5.78%         19.02%    (8.70)%     5.92%      4.58%    26.93%
Multiple Allocation                        1/24/89
  DVA 80...............................                    1.35%         17.99%    (1.96)%    10.24%      1.06%    19.07%
  DVA 100..............................                    1.25%         17.75%    (2.16)%    10.02%      0.86%    18.83%
  DVA Series 100.......................                    1.07%         17.33%    (2.51)%     9.63%      0.50%    18.41%
  DVA Plus -- Standard.................                    1.12%         17.59%    (2.41)%     9.74%      0.60%    18.53%
  DVA Plus -- Annual Ratchet...........                    1.05%         17.43%    (2.55)%     9.57%      0.45%    18.35%
  DVA Plus -- 7% Solution..............                    0.97%         17.27%    (2.70)%     9.41%      0.30%    18.17%
Capital Appreciation                        5/4/92
  DVA 80...............................                    9.18%         29.12%    (2.38)%     7.44%     10.28%        --
  DVA 100..............................                    9.07%         28.86%    (2.57)%     7.22%     10.13%        --
  DVA Series 100.......................                    8.88%         28.41%    (2.92)%     6.85%      9.87%        --
  DVA Plus -- Standard.................                    8.94%         28.69%    (2.82)%     6.96%      9.94%        --
  DVA Plus -- Annual Ratchet...........                    8.86%         28.52%    (2.96)%     6.79%      9.83%        --
  DVA Plus -- 7% Solution..............                    8.77%         28.34%    (3.11)%     6.63%      9.72%        --
Rising Dividends.......................    10/4/93
  DVA 80...............................                    9.56%         30.02%    (0.21)%     2.94%         --        --
  DVA 100..............................                    9.45%         29.76%    (0.41)%     2.89%         --        --
  DVA Series 100.......................                    9.26%         29.30%    (0.76)%     2.80%         --        --
  DVA Plus -- Standard.................                    9.31%         29.59%    (0.66)%     2.83%         --        --
  DVA Plus -- Annual Ratchet...........                    9.23%         29.41%    (0.81)%     2.79%         --        --
  DVA Plus -- 7% Solution..............                    9.15%         29.23%    (0.96)%     2.75%         --        --
</TABLE>
 
                                       B-5
<PAGE>   92
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
 
                               SEPARATE ACCOUNT B
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
5. TOTAL RETURNS--(CONTINUED)
 
<TABLE>
<CAPTION>
                                                         FOR THE         YEAR       YEAR       YEAR      YEAR       YEAR
                                                        SIX MONTHS       ENDED      ENDED     ENDED      ENDED     ENDED
                                         INCEPTION    ENDED 6/30/96*     1995       1994       1993      1992       1991
                                         ---------    --------------    -------    -------    ------    -------    ------
<S>                                      <C>          <C>               <C>        <C>        <C>       <C>        <C>
Emerging Markets                           10/4/93
  DVA 80...............................                    9.93%        (10.82)%   (15.85)%   24.16%         --        --
  DVA 100..............................                    9.82%        (11.00)%   (16.02)%   24.10%         --        --
  DVA Series 100.......................                    9.63%        (11.32)%   (16.32)%   23.99%         --        --
  DVA Plus -- Standard.................                    9.69%        (11.12)%   (16.23)%   24.03%         --        --
  DVA Plus -- Annual Ratchet...........                    9.60%        (11.24)%   (16.36)%   23.98%         --        --
  DVA Plus -- 7% Solution..............                    9.52%        (11.37)%   (16.49)%   23.94%         --        --
Market Manager                            11/14/94
  DVA 100..............................                    7.61%         23.32%      0.44%        --         --        --
  DVA Plus -- 7% Solution..............                    7.31%         22.41%      0.44%        --         --        --
Value Equity                                1/3/95
  DVA 80...............................                    0.81%         34.17%         --        --         --        --
  DVA 100..............................                    0.71%         33.91%         --        --         --        --
  DVA Series 100.......................                    0.53%         33.45%         --        --         --        --
  DVA Plus -- Standard.................                    0.58%         33.74%         --        --         --        --
  DVA Plus -- Annual Ratchet...........                    0.51%         33.56%         --        --         --        --
  DVA Plus -- 7% Solution..............                    0.43%         33.39%         --        --         --        --
Strategic Equity.......................    10/2/95
  DVA 80...............................                   10.55%          0.14%         --        --         --        --
  DVA 100..............................                   10.43%          0.09%         --        --         --        --
  DVA Series 100.......................                   10.24%          0.01%         --        --         --        --
  DVA Plus -- Standard.................                   10.30%          0.14%         --        --         --        --
  DVA Plus -- Annual Ratchet...........                   10.21%          0.11%         --        --         --        --
  DVA Plus -- 7% Solution..............                   10.13%          0.09%         --        --         --        --
Small Cap..............................     1/3/96
  DVA 80...............................                   18.24%             --         --        --         --        --
  DVA 100..............................                   18.12%             --         --        --         --        --
  DVA Series 100.......................                   17.92%             --         --        --         --        --
  DVA Plus -- Standard.................                   17.98%             --         --        --         --        --
  DVA Plus -- Annual Ratchet...........                   17.89%             --         --        --         --        --
  DVA Plus -- 7% Solution..............                   17.80%             --         --        --         --        --
</TABLE>
 
- ---------------
* Non-annualized.
 
                                       B-6
<PAGE>   93
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
 
                               SEPARATE ACCOUNT B
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
6. UNIT VALUES
 
Presented below is accumulation unit value information for units outstanding by
Contract type as of June 30, 1996
 
<TABLE>
<CAPTION>
                                                                                                          TOTAL UNIT
                                                                                                             VALUE
                                SERIES                                       UNITS       UNIT VALUE     ---------------
- ----------------------------------------------------------------------    -----------    ----------     (IN THOUSANDS)
<S>                                                                       <C>            <C>            <C>
Liquid Asset
  DVA 80..............................................................        384,667      13.698         $     5,269
  DVA 100.............................................................      1,956,634      13.495              26,405
  DVA Series 100......................................................         22,887      13.145                 301
  DVA Plus -- Standard................................................         49,039      13.261                 650
  DVA Plus -- Annual Ratchet..........................................         85,630      13.114               1,123
  DVA Plus -- 7% Solution.............................................        396,641      12.969               5,144
                                                                                                               ------ 
                                                                                                               38,892
Limited Maturity Bond
  DVA 80..............................................................        155,708      15.342               2,389
  DVA 100.............................................................      3,387,065      15.114              51,192
  DVA Series 100......................................................         35,618      14.721                 524
  DVA Plus -- Standard................................................         66,126      14.865                 983
  DVA Plus -- Annual Ratchet..........................................         36,442      14.700                 536
  DVA Plus -- 7% Solution.............................................        260,443      14.537               3,786
                                                                                                               ------ 
                                                                                                               59,410
Natural Resources
  DVA 80..............................................................        259,656      18.538               4,814
  DVA 100.............................................................      1,471,325      18.263              26,871
  DVA Series 100......................................................         26,424      17.788                 470
  DVA Plus -- Standard................................................         50,142      17.946                 900
  DVA Plus -- Annual Ratchet..........................................         12,669      17.748                 225
  DVA Plus -- 7% Solution.............................................        171,197      17.551                3004
                                                                                                               ------ 
                                                                                                               36,284
All-Growth
  DVA 80..............................................................        228,200      14.657               3,345
  DVA 100.............................................................      5,365,829      14.440              77,481
  DVA Series 100......................................................         47,531      14.064                 668
  DVA Plus -- Standard................................................        111,187      14.189               1,578
  DVA Plus -- Annual Ratchet..........................................         93,398      14.032               1,310
  DVA Plus -- 7% Solution.............................................        597,022      13.876               8,285
                                                                                                               ------ 
                                                                                                               92,667
Real Estate
  DVA 80..............................................................         94,571      17.490               1,654
  DVA 100.............................................................      1,751,365      17.230              30,177
  DVA Series 100......................................................         12,663      16.783                 213
  DVA Plus -- Standard................................................         27,222      16.932                 461
  DVA Plus -- Annual Ratchet..........................................         12,989      16.744                 217
  DVA Plus -- 7% Solution.............................................        178,298      16.558               2,952
                                                                                                               ------
                                                                                                               35,674
</TABLE>
 
                                       B-7
<PAGE>   94
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
 
                               SEPARATE ACCOUNT B
 
                                 JUNE 30, 1996
                                  (UNAUDITED)
 
6. UNIT VALUES--(CONTINUED)
 
<TABLE>
<CAPTION>
                                                                                                          TOTAL UNIT
                                SERIES                                       UNITS       UNIT VALUE          VALUE
                                                                                                        (IN THOUSANDS)
<S>                                                                       <C>            <C>            <C>
Fully Managed
  DVA 80..............................................................        207,049      16.663         $     3,450
  DVA 100.............................................................      6,580,414      16.416             108,022
  DVA Series 100......................................................         39,556      15.989                 632
  DVA Plus -- Standard................................................        168,659      16.131               2,721
  DVA Plus -- Annual Ratchet..........................................         93,384      15.953               1,490
  DVA Plus -- 7% Solution.............................................        623,869      15.776               9,842
                                                                                                              -------  
                                                                                                              126,157
Multiple Allocation
  DVA 80..............................................................        969,614      17.467              16,936
  DVA 100.............................................................     14,453,397      17.208             248,715
  DVA Series 100......................................................        134,751      16.761               2,259
  DVA Plus -- Standard................................................        328,415      16.910               5,553
  DVA Plus -- Annual Ratchet..........................................        113,730      16.723               1,902
  DVA Plus -- 7% Solution.............................................        866,883      16.537              14,335
                                                                                                              -------  
                                                                                                              289,700
Capital Appreciation
  DVA 80..............................................................        135,360      16.307               2,207
  DVA 100.............................................................      7,134,049      16.171             115,362
  DVA Series 100......................................................         32,003      15.934                 510
  DVA Plus -- Standard................................................        118,961      16.021               1,906
  DVA Plus -- Annual Ratchet..........................................         86,551      15.923               1,378
  DVA Plus -- 7% Solution.............................................        732,943      15.824              11,598
                                                                                                              -------  
                                                                                                              132,961
Rising Dividends
  DVA 80..............................................................        102,415      14.633               1,499
  DVA 100.............................................................      5,262,609      14.553              76,584
  DVA Series 100......................................................         63,830      14.412                 920
  DVA Plus -- Standard................................................        161,714      14.470               2,340
  DVA Plus -- Annual Ratchet..........................................        154,000      14.412               2,219
  DVA Plus -- 7% Solution.............................................        992,444      14.354              14,246
                                                                                                              -------
                                                                                                               97,808
Emerging Markets
  DVA 80..............................................................        194,171      10.242               1,989
  DVA 100.............................................................      3,152,309      10.186              32,110
  DVA Series 100......................................................         31,993      10.088                 323
  DVA Plus -- Standard................................................         56,114      10.128                 568
  DVA Plus -- Annual Ratchet..........................................         58,631      10.088                 591
  DVA Plus -- 7% Solution.............................................        507,045      10.047               5,094
                                                                                                              -------  
                                                                                                               40,675
Market Manager
  DVA 80..............................................................              0      13.364                   0
  DVA 100.............................................................        475,015      13.328               6,331
  DVA Plus -- 7% Solution.............................................          7,957      13.193                 105
                                                                                                              -------
                                                                                                                6,436
</TABLE>
 
                                       B-8
<PAGE>   95
 
- --------------------------------------------------------------------------------
   Notes to Statement of Assets and Liabilities -- (Continued)
- --------------------------------------------------------------------------------
 
                               SEPARATE ACCOUNT B
 
                                 JUNE 30, 1996
                                  (UNAUDITED)

<TABLE> 
6. UNIT VALUES--(CONTINUED)
 
<CAPTION>
                                                                                                          TOTAL UNIT  
                                SERIES                                         UNITS     UNIT VALUE          VALUE
- ----------------------------------------------------------------------       ---------   ----------     --------------
                                                                                                        (IN THOUSANDS)
<S>                                                                         <C>            <C>             <C>
Value Equity
  DVA 80..............................................................        100,820      13.526          $    1,364
  DVA 100.............................................................      1,606,237      13.486              21,661
  DVA Series 100......................................................         22,612      13.416                 303
  DVA Plus -- Standard................................................        162,712      13.452               2,189
  DVA Plus -- Annual Ratchet..........................................        154,327      13.424               2,072
  DVA Plus -- 7% Solution.............................................        752,915      13.396              10,086
                                                                                                           ----------
                                                                                                               37,675
Strategic Equity
  DVA 80..............................................................        121,975      11.069               1,350
  DVA 100.............................................................        653,778      11.054               7,227
  DVA Series 100......................................................         27,913      11.023                 308
  DVA Plus -- Standard................................................        284,269      11.045               3,140
  DVA Plus -- Annual Ratchet..........................................        147,362      11.034               1,626
  DVA Plus -- 7% Solution.............................................        601,063      11.023               6,625
                                                                                                           ----------
                                                                                                               20,276
Small Cap
  DVA 80..............................................................        135,015      11.824               1,596
  DVA 100.............................................................        939,078      11.812              11,093
  DVA Series 100......................................................         43,610      11.792                 514
  DVA Plus -- Standard................................................        109,639      11.798               1,294
  DVA Plus -- Annual Ratchet..........................................         91,368      11.789               1,077
  DVA Plus -- 7% Solution.............................................        630,888      11.780               7,432
                                                                                                           ----------
                                                                                                               23,006
                                                                                                           ----------
     Total............................................................                                     $1,037,621
                                                                                                           ==========
</TABLE>
 
7. SUBSEQUENT EVENTS
 
On August 13, 1996, Equitable of Iowa Companies acquired all of the interest in
BTV, Golden American and DSI from Whitewood Properties Corp, a subsidiary of
Bankers Trust Company.
 
On July 29, 1996, the shareholders of the Liquid Asset Series and the Limited
Maturity Bond Series of The GCG Trust approved the appointment of Equitable
Investment Services, Inc. ("EISI") as Portfolio Manager of the two Series. EISI
is a wholly-owned subsidiary of Equitable of Iowa Companies.
 
                                       B-9
<PAGE>   96
 
<TABLE>
<S>                                                              <C>
                                                                 ---------------
                                                                 BULK RATE
                                                                 U.S. POSTAGE
  GOLDEN AMERICAN LIFE INSURANCE COMPANY                         PAID
   1001 JEFFERSON STREET                                         PERMIT NO. 1387
   WILMINGTON, DE 19801                                          WILMINGTON, DE
                                                                 ---------------

</TABLE>


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