SECURITY FIRST TRUST
N-30D, 1996-04-08
Previous: SCUDDER SECURITIES TRUST, N-30D, 1996-04-08
Next: CORE INDUSTRIES INC, 8-K, 1996-04-08



<PAGE>   1


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


Dear Contract Owner:

The Federal Reserve continued its policy of monetary easing, lowering a key
short-term rate twice last year, then again in January 1996.  The Fed has
succeeded so far in slowing economic growth to modest levels, characterized by
strong corporate profits, low inflation, and low unemployment.

The environment was ideal for both stocks and bonds.  Stocks rose steadily over
the past six months, landing in record territory at the end of January.  Bond
prices also soared, driving yields lower, although prices have retreated
somewhat from their year-end levels.

I encourage your review of this report.  Please feel free to contact us if you
have any further questions.
                                                   
                                                    Respectfully submitted,
                                                   
                                                    /s/ ROBERT G. MEPHAM
                                                   
                                                    Robert G. Mepham
                                                    President
                                                   
                                                   
                                                    [LOGO] Security First Trust

                                                   
===============================================================================
<PAGE>   2

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

SECURITY FIRST TRUST:
GROWTH AND INCOME SERIES
AND VALUE EQUITY SERIES

EQUITY MARKET OVERVIEW

    The six months ended January 31, 1996 continued to be an exceptionally
strong period for the equity markets.  The year past featured one of the best
environments for stocks ever and turned out to be the most profitable year for
stock investors since 1958.  The pace of the returns was relatively even
throughout the year, with the second half generating essentially the same
results as the first.

    During the year, interest rates declined significantly more than expected
as the Federal Reserve reacted quickly to signs that the rate of economic
growth was moderating.  The long Treasury bond yield fell sharply to its
current level near 6%.

    Another equally important development supporting stocks in the second half
of the year was the robust rise of corporate profits even as the rate of
economic growth decelerated.  When final figures are reported, earnings are
likely to show more than a 20% increase for the year.  Other factors also
contributed to the powerful market environment, including relatively mild
inflationary pressures, a stable to slightly stronger U.S. dollar, and continued
strong investor demand for equities.  This dynamic combination helped create one
of the most favorable equity environments in history.

EQUITY MARKET OUTLOOK

    Although we expect some of the important fundamentals just mentioned to be
present this year, it is unlikely that the gains experienced last year will
continue through 1996.  We believe inflation will remain low, economic growth
will moderate, and interest rates will be relatively stable.  However, we do
not expect corporate earnings growth to maintain last year's torrid pace.

    While the Federal Reserve has moved to ease short-term interest rates during
the past few months, we do not think the rate of economic growth will accelerate
in 1996 and, therefore, expect equity returns to be more moderate. In addition
to the market's underpinnings, extremely strong investor demand for stocks
continued into the early weeks of 1996.  The extent to which individual
investors continue to invest in the equity markets will be a key variable over
the next few months.  We are gratified by 1995's strong stock market returns,
but feel that more moderate expectations are in order as we proceed through the
rest of the year.

PORTFOLIO MANAGEMENT:

GROWTH AND INCOME SERIES

    The six months ended January 31, 1996 were rewarding for your portfolio.
Continued strong performance of financial and consumer nondurable stocks,
specifically stocks of health care companies, contributed positively to
performance.  Returns in the energy and utility sectors were not as good, but
they contributed modestly nonetheless to the gains of the past six months.

    During the past few months, we added to several cyclical stocks such as
DuPont and Union Camp.  Cyclical stocks suffered fairly sharp price declines as
the rate of economic growth appeared to be slowing in the second half of 1995
and, as a result, seemed to offer good relative value.

                
                  GROWTH AND INCOME SERIES
                   SECTOR DIVERSIFICATION
                
<TABLE>
        <S>                                     <C>
        Capital Equipment                        2.1%
        Consumer Non-Durables                   24.9%
        Consumer Cyclicals                       0.7%
        Consumer Services                        9.9%
        Transportation                           2.6%
        Energy                                  11.4%
        Financial                               14.3%
        Process Industries                       9.5%
        Technology                               1.5%
        Utilities                                6.5%
        Short-Term Securities                   16.6%
</TABLE>
        
===============================================================================
                                       1


<PAGE>   3

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

    We maintained an approximately 17% cash position.  While this detracted
from last year's performance, we believe that good buying opportunities are
likely to become evident in the months ahead.  All in all, the past six months
have been strong, with your fund performing well compared with the broad market
and with the Lipper average of growth and income funds.

             GROWTH & INCOME SERIES
              15 LARGEST HOLDINGS
         
<TABLE>
<CAPTION>
                                Percentage of
    Security                        Portfolio
    --------                    -------------
    <S>                                <C>
    Travelers Group Inv.               2.4
    American Express                   2.4
    Smithkline-Beecham                 1.7
    Pfizer, Inc.                       1.6
    Monsanto Co.                       1.5
    First Interstate Bncp.             1.5
    American Home Products             1.5
    Honeywell, Inc.                    1.5
    Pharmacia & Upjohn, Inc.           1.5
    British Petroleum, Plc             1.4
    Exxon Corp.                        1.4
    Johnson & Johnson                  1.4
    Vodafone Group                     1.4
    Corning, Inc.                      1.4
    Warner Lambert                     1.4
                                      ----
                 TOTAL                24.0
                                      ====
</TABLE>


PORTFOLIO MANAGEMENT:

VALUE EQUITY SERIES

    The S&P sprinted ahead 14.5% from 7/31/95 through 1/31/96.  By October of
1995, value stocks began to outperform growth stocks by a wide margin.  After
surging for the first nine months of 1995, technology stocks tumbled in the
fourth quarter of 1995.  The Security First Value Equity Fund was positioned to
participate in this value movement.
         

            VALUE EQUITY SERIES
           SECTOR DIVERSIFICATION
         
<TABLE>  
    <S>                                <C>
    Consumer Non-Durables              14.0%
    Consumer Cyclicals                  9.0%
    Technology                          7.3%
    Consumer Services                   7.9%
    Transportation                      2.0%
    Financial                          13.9%
    Capital Equipment                   6.6%
    Energy                             10.1%
    Process Industries                 10.4%
    Short-Term Securities               2.5%
    Utilities                          16.3%
</TABLE>


The fund has an overweight position in financial and utility stocks.  The
current fund structure is appropriate given our outlook that 1996 will focus on
capital preservation and value stocks.

             
                 VALUE EQUITY SERIES
                 15 LARGEST HOLDINGS
             
<TABLE>
<CAPTION>
                                      Percentage of
    Security                              Portfolio
    --------                          -------------
    <S>                                    <C>
    Bell South Corp.                         3.5
    General Motors Corp.                     3.3
    International Business Machines          3.0
    General Telephone Electronics Corp.      2.8
    Chevron Corp.                            2.4
    Gannett Co., Inc.                        2.4
    Amoco                                    2.3
    Bell Atlantic Corp.                      2.2
    Exxon Corp.                              2.2
    NationsBank Corp.                        2.2
    Mobil Corp.                              2.2
    Fleet Financial Corp.                    2.1
    Chemical Banking Corp.                   2.0
    Kerr-McGee                               2.0
    BankAmerica Corp.                        1.9
                                            ----
                Total                       36.5
                                            ====
</TABLE>




===============================================================================
                                       2


<PAGE>   4

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

SECURITY FIRST TRUST:

BOND SERIES AND U.S.
GOVERNMENT INCOME SERIES

FIXED-INCOME MARKET OVERVIEW

    The environment for fixed-income investors during the six months ended
January 31, was generally positive.  During this period, investors saw signs
that the economy was growing weakly relative to the first half of the year, the
employment picture was somewhat gloomy, and the inflation level was relatively
benign.  Retail holiday sales at year-end were sluggish, suggesting that
consumers were feeling somewhat strained.  The U.S. dollar continued to rise
against most foreign currencies -- a positive for the bond market.  Despite a
jump in economic growth in the third quarter, the economy appeared weak
overall.  As a result, the Federal Reserve cut key short-term interest rates in
December, and again in January 1996.

    As the chart below reveals, interest rates declined significantly from
their highs of 1994.  The spread between short and long term bond yields, which
was low toward the end of 1994, has subsequently widened.



                              INTEREST RATE LEVELS

                                    [GRAPH]



FIXED-INCOME MARKET OUTLOOK

    Our outlook for the bond market over the first half of 1996 is moderately
constructive.  We believe rates could decline slightly across the yield curve
if the Federal Reserve continues to ease short-term rates in response to signs
of sluggish economic growth.  A substantive resolution of the budget deficit
would be viewed positively by investors.  In addition, the outlook for
inflation is also benign, and the economic weakness in Europe and Japan that
resulted in monetary easing by foreign central banks bodes well for the U.S.
bond market.

    This environment should benefit fixed income securities, especially U.S.
government and high-grade corporate bonds.  The incremental yields generated by
our mortgage holdings should continue to aid performance.  We intend to remain
fully invested with minimal cash reserves, emphasizing mortgage-backed
securities and high quality corporate bonds.

    However, we would be cautious about adding significantly to either sector
at this time.  Corporate yield spreads are at the narrow end of a five-year
range and may come under pressure should the economy weaken.  The yields on
mortgage securities could also widen if prepayments increase due to lower
interest rates.

PORTFOLIO MANAGEMENT: BOND SERIES

    The fund provided solid returns over the six months ended January 31, 1996,
because of both steady coupon income and price appreciation.

    We were fully invested during the period, with a small cash reserve and a
portfolio duration slightly longer than the markets, both contributing strongly
to fund performance.  We maintained a high-quality portfolio credit average of
AA, with 68% of our holdings in AAA-rated securities.

    At the end of January, your fund was invested in 36.2% corporate bonds,
23.8% in U.S. government obligations and 40.0% in federal agency issues.
                   
                          BOND SERIES
                     SECTOR DIVERSIFICATION
                   
        <TABLE>
        <S>                                     <C>
        Corporate Bonds                         36.2%
        Federal Agencies                        40.0%
        U.S. Government Obligations             23.8%
        </TABLE>

===============================================================================
                                       3



<PAGE>   5

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

PORTFOLIO MANAGEMENT:
U.S. GOVERNMENT INCOME SERIES

    Bonds continued to go up in price and down in yield, fueled primarily by a
lowering of short term interest rates by the Federal Reserve, and a weakening
economy, keeping inflation low.  Economic data continues to suggest lower
interest rates into 1996, although most of the drop in yields occurred in
calendar year 1995.

    For the six months ending January 31, 1996, the total return on your
portfolio compares favorably to other portfolios invested in intermediate
maturity securities.

    We have structured the portfolio for mildly lower interest rates, and
continue to purchase mortgage backed securities to add income to the portfolio.


                   U.S. GOVERNMENT INCOME SERIES
                       SECTOR DIVERSIFICATION
                  
<TABLE>           
                <S>                             <C>
                Federal Agencies                45.6%
                U.S. Government Obligations     36.6%
                Short-Term Securities           17.8%
</TABLE>

PERFORMANCE OF SECURITY FIRST TRUST
GROWTH AND INCOME SERIES, BOND
SERIES, VALUE EQUITY SERIES AND U.S.
GOVERNMENT INCOME SERIES

    The following are the average annual and total returns for each series for
the period ending December 31, 1995, assuming an investment of $10,000 at the
start of the period, and redemption at the end of the period, with dividends
reinvested.  These returns are based on past experience.   Future values of
shares will fluctuate so that their redemption values may be more or less than
original cost.


                          Average Annual Total Returns

<TABLE>
<CAPTION>
    Fund                 1 Year         3 Years     5 Years       10 Years
    ----                 ------         -------     -------       --------
    <S>                  <C>            <C>         <C>            <C>    
    Growth and                                                            
      Income                                                              
      Series(1)(2)       31.11%         15.46%      16.33%         12.82% 
    Bond                                                                  
      Series(1)(2)       16.80%          7.28%       8.56%          7.96% 
    Value Equity                                                          
      Series             28.04%                      N/A*                 
    U.S.                                                                  
      Government                                                          
      Income             13.51%                      N/A*                 
    Consumer                                                              
      Price Index         2.39%          2.54%       2.75%          3.42% 
</TABLE>


                             Compound Total Returns

<TABLE>
<CAPTION>
    Fund                 1 Year         3 Years     5 Years       10 Years
    ----                 ------         -------     -------       --------
    <S>                  <C>            <C>         <C>            <C>    
    Growth and                                                            
      Income                                                              
      Series(1)(2)       31.11%         53.93%     113.04%        234.15%   
    Bond                                                                    
      Series(1)(2)       16.80%         23.46%      50.80%        115.15%   
    Value Equity                                                            
      Series             28.04%                      N/A*                      
    U.S.                                                                    
      Government                                                            
      Income             13.51%                      N/A*                      
    Consumer                                                                
      Price Index         2.39%          7.97%      14.52%         40.01%   
</TABLE>

* Funds were introduced as of May 1993.

===============================================================================
                                       4



<PAGE>   6

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

    (1)  Return is computed after deduction of all series expenses, but before
deduction of actuarial risk charges and other fees of the variable annuity
account.

    (2) From inception to July 1983, Security First Investment Management
Corporation reimbursed the Growth and Income Series for expenses in excess of
the maximum expense limitation, and these reimbursements were repaid from
August 1983 to July 1986.  Likewise, the Bond Series was reimbursed for excess
expenses from inception to July 1985, and these reimbursements were repaid from
August 1985 to July 1993.  Reimbursement of expenses to a series increases
average annual reimbursements reduces these returns.

    (3)  For a period of three years from inception, Security Management and
Signet Management have also agreed to reimburse the Value Equity Series for any
remaining expenses exceeding a limitation equivalent annually to 1% and to
reimburse the U.S. Government Income Series for any remaining expenses
exceeding a limitation a equivalent annually to .7%.

===============================================================================
                                       5


<PAGE>   7

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

SECURITY FIRST TRUST GROWTH
AND INCOME SERIES

    The graph and Per Share Data Table below illustrate the growth in per share
value for the period ending December 31, 1995, of one of the Security First
Trust Growth and Income Series purchased on August 1, 1979, at the price of
$5.07 assuming that dividends and capital gains were reinvested.

    The results shown should not be considered a representation of the income
that may be earned by investing in the Series today.  The value of variable
annuities funded by shares in this Series will be reduced by any actuarial risk
charges.

                            GROWTH AND INCOME SERIES

                                    [GRAPH]

                                 PER SHARE DATA
<TABLE>
<CAPTION>
                                     Per Share                           
                                    Value with                 Cumulative
Calendar       Net       Dividend   Dividends &                  Change  
Year           Asset    & Capital  Capital Gains   Yearly         from   
Ending         Value      Gains     Reinvested     Change        8/1/79  
- - --------      ------    ---------  -------------   ------      ----------
<S>           <C>         <C>          <C>         <C>          <C>      
1981          $5.41       $1.69        $8.14        -1.3%        +60.6%
1982           5.95         .41         9.73       +19.5%        +93.9
1983           7.27         .28        12.45       +28.0        +145.6
1984           6.75         .51        12.48        +0.2        +146.1
1985           7.84         .30        15.11       +21.1        +198.1
1986           7.76         .59        16.07        +6.3        +216.9
1987           5.98        2.62        17.47        +8.8        +244.6
1988           6.97         .41        21.56       +23.4        +325.3
1989           7.52        1.09        26.64       +23.6        +425.4
1990           6.25         .44        23.70       -11.0        +367.5
1991           7.69         .24        30.07       +26.9        +493.1
1992           8.17         .22        32.80        +9.1        +546.9
1993           9.12         .22        37.49       +14.3        +639.4
1994           9.05         .32        38.51        +2.7        +659.6
1995          11.52         .34        50.49       +31.1        +895.8
</TABLE>

SECURITIES FIRST TRUST
BOND SERIES

    The graph and Per Share Data Table below illustrate the growth in per share
value for the period ending December 31, 1995, of one share of the Security
First Trust Bond Series purchased on August 1, 1979, at a price of $3.12
assuming that dividends and capital gains were reinvested.

    The results shown should not be considered a representation of the income
that may be earned by investing in the Series today.  The value of variable
annuities funded by shares in this Series will be reduced by any actuarial risk
charges.

                                  BOND SERIES

                                    [GRAPH]

                                 PER SHARE DATA
<TABLE>
<CAPTION>
                                     Per Share                           
                                    Value with                 Cumulative
Calendar       Net       Dividend   Dividends &                  Change  
Year           Asset    & Capital  Capital Gains   Yearly         from   
Ending         Value      Gains     Reinvested     Change        8/1/79  
- - --------      ------    ---------  -------------   ------      ----------
<S>           <C>         <C>          <C>         <C>          <C>      
1981          $3.28       $.36         $3.81       +22.9%        +22.1%
1982           3.93       0.00          4.56       +19.8         +46.3 
1983           3.79        .31          4.78        +4.7         +53.2 
1984           3.87        .28          5.26       +10.1         +68.6 
1985           4.15        .33          6.14       +16.8         +96.9 
1986           4.38        .30          6.95       +13.2        +122.8
1987           3.83        .66          7.14        +2.8        +128.8
1988           3.77        .28          7.55        +5.7        +142.1
1989           3.89        .30          8.39       +11.1        +168.9
1990           3.52        .54          8.76        +4.4        +180.8
1991           3.79        .25         10.06       +14.8        +222.4
1992           3.80        .23         10.70        +6.4        +242.9
1993           3.94        .22         11.72        +9.5        +275.6
1994           3.58        .22         11.31        -3.5        +262.5
1995           3.94        .24         13.21       +16.8        +323.4
</TABLE>

===============================================================================
                                       6



<PAGE>   8

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

SECURITIES FIRST TRUST
VALUE EQUITY SERIES

    The Per Share Data Table below illustrates the growth in per share value
for the period ending December 31, 1995, of one share of the Security First
Trust Value Equity Series purchased on May 19, 1993, at a price of $5.00
assuming that dividends and capital gains were invested.

    The results shown should not be considered a representation of the income
that may be earned by investing in the Series today.  The value of variable
annuities funded by shares in this Series will be reduced by any actuarial risk
charges.

                                 PER SHARE DATA                            
<TABLE>                                                                    
<CAPTION>                                                                  
                                     Per Share                             
                                    Value with                   Cumulative
Calendar       Net       Dividend   Dividends &                    Change  
Year           Asset    & Capital  Capital Gains    Yearly          from   
Ending         Value      Gains     Reinvested      Change         5/19/93 
- - --------       -----    ---------  -------------    ------       ----------
<S>            <C>         <C>         <C>           <C>           <C>     
1993           $5.15       .03         $5.18          3.6%         *3.6%
1994           $4.78       .05         $4.85         -6.3%         -3.0%
1995           $5.91       .21         $6.21         28.0%         24.2%
</TABLE>

*change from 5-19-93 to 12-31-93


SECURITY FIRST TRUST
U.S. GOVERNMENT INCOME SERIES

    The Per Share Data Table below illustrates the growth in per share value
for the period ending December 31, 1995, of one share of the Security First
Trust U.S. Government Income Series purchased on May 19, 1993, at a price of
$5.00 assuming the dividends and capital gains were reinvested.

    The results shown should not be considered a representation of the income
that may be earned by investing in the Series today.  The value of variable
annuities funded by shares in this Series will be reduced by any actuarial risk
charges.


                                 PER SHARE DATA                            
<TABLE>                                                                    
<CAPTION>                                                                  
                                     Per Share                             
                                    Value with                   Cumulative
Calendar       Net       Dividend   Dividends &                    Change  
Year           Asset    & Capital  Capital Gains    Yearly          from   
Ending         Value      Gains     Reinvested      Change         5/19/93 
- - --------       -----    ---------  -------------    ------       ----------
<S>            <C>         <C>         <C>          <C>            <C>     
1993           $5.04       .08         $5.11         2.2%          *2.2%
1994           $4.74       .14         $4.96        -2.94%         -0.8%
1995           $5.18       .20         $5.63        13.5%          12.6%
</TABLE>

*change from 5-19-93 to 12-31-93

===============================================================================
                                       7



<PAGE>   9

===============================================================================
                              SECURITY FIRST TRUST
                      STATEMENT OF ASSETS AND LIABILITIES
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                                                                                U.S.
                                                                       Growth and           Value            Government
                                                                         Income            Equity              Income
                                                   Bond Series           Series            Series              Series 
                                                  -------------        ----------        -----------       ---------------
<S>                                               <C>                  <C>               <C>               <C>
ASSETS
  Investments -- Note A and Schedule I:
    Investment securities, at market (cost:
      Bond Series - $8,082,884; Growth
      and Income Series - $54,562,326;
      Value Equity Series - $11,877,014;
      U.S. Government Income Series -
      $7,953,277)                                 $   8,638,498       $ 84,367,812       $13,507,175       $     8,169,701
    Short-term investments                                              16,860,438           343,004             1,769,600
                                                  -------------       ------------       -----------       ---------------
                                                      8,638,498        101,228,250        13,850,179             9,939,301
    Cash                                                 38,847            512,601           419,374               178,866
    Interest receivable                                 127,505              2,029             2,233               112,868
    Dividends receivable                                                   159,105            21,535
    Receivable for security sold                        114,053
    Receivable for capital shares
      purchased                                          36,524             19,054            23,366                20,381
    Prepaid insurance                                       551              5,676               498                   406
                                                  -------------       ------------       -----------       ---------------
                                                      8,955,978        101,926,715        14,317,185            10,251,822
LIABILITIES
  Payable for securities purchased                      115,541                                                    295,685
  Payable to affiliates                                   1,106             12,494             1,631                 1,167
  Accrued expenses                                       17,882             73,626            11,284                 5,770
  Payable to investment adviser  --
     Note B                                                  63              1,549             2,884                 1,462
  Payable for capital shares redeemed                                      111,184                                       
                                                  -------------       ------------       -----------       ---------------
                                                        134,592            198,853            15,799               304,084
NET ASSETS
  Composed of:
    Capital shares (authorized 100,000,000
      shares of $.01 par value for each
      series)                                         8,483,955         71,570,655        12,654,968             9,687,817
    Undistributed net investment income                  43,160            145,179            15,928                43,497
    Accumulated net realized gain (loss)               (261,343)           206,542               328
    Net unrealized appreciation of
      investments                                       555,614         29,805,486         1,630,162               216,424
                                                  -------------       ------------       -----------       ---------------
                          Net assets              $   8,821,386       $101,727,862       $14,301,386       $     9,947,738
                                                  =============       ============       ============      ===============
          Capital shares outstanding                  2,223,240          8,561,673         2,339,324             1,908,473
           Net asset value per share              $        3.97       $      11.88       $      6.11       $          5.21
</TABLE>





The accompanying notes are an integral part of these financial statements.




===============================================================================
                                       8


<PAGE>   10

===============================================================================
                              SECURITY FIRST TRUST
                            STATEMENT OF OPERATIONS
                   FOR THE SIX MONTHS ENDED JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                                                                      U.S.
                                                            Growth and            Value            Government
                                                              Income              Equity             Income
                                         Bond Series          Series              Series             Series 
                                        -------------      -------------      -------------      --------------
<S>                                     <C>                 <C>                <C>                <C>
INVESTMENT INCOME
  Interest                              $     300,436       $    514,646       $     30,284       $    238,007
  Dividends                                                    1,101,715            113,721
  Miscellaneous income                                               425                                       
                                        -------------       ------------       ------------       -------------
                                              300,436          1,616,786            144,005            238,007
Expenses:
  Custodian fees                                7,397             13,562              4,674              3,566
  Adviser fees -- Note B                       14,769            161,486             40,173             29,351
  Management fees -- Note B                     6,329             69,055              8,035              5,870
  Printing expenses                             3,849             29,715                                 1,247
  Audit fees                                    4,518              5,140              3,044              3,966
  Insurance expenses                              837              8,633                758                618
  Directors' fees and expenses                    840              8,995                945                702
  Miscellaneous expenses                          439              1,713              1,766                614
                                        -------------       ------------       ------------       ------------
                                               38,978            298,299             59,395             45,934
  Less:  Waiver of management fees                                                     (143)              (100)
         Waiver of adviser fees                                                      (5,047)           (18,126)
                                        -------------       ------------       ------------       ------------ 
                                               38,978            298,299             54,205             27,708
                                        -------------       ------------       ------------       ------------
               Net Investment Income          261,458          1,318,487             89,800            210,299
NET REALIZED AND UNREALIZED GAINS
  ON INVESTMENTS -- Notes A and C
       Net realized gain on sale of
        investments                             8,847            208,423            335,933             49,612
       Net unrealized appreciation of
        investments during the period         322,002         11,946,475            779,713            168,993
                                        -------------       ------------       ------------       ------------
       Net gain on investments                330,849         12,154,898          1,115,646            218,605
                                        -------------       ------------       ------------       ------------
         Increase in net assets
          resulting from operations     $     592,307       $ 13,473,385       $  1,205,446       $    428,904
                                        =============       ============       ============       ============
</TABLE>




The accompanying notes are an integral part of these financial statements.




===============================================================================
                                       9


<PAGE>   11

===============================================================================
                              SECURITY FIRST TRUST
                       STATEMENT OF CHANGES IN NET ASSETS
                   FOR THE SIX MONTHS ENDED JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                                                                      U.S.
                                                              Growth and           Value           Government
                                                                Income             Equity            Income
                                          Bond Series           Series             Series            Series 
                                        --------------      -------------      -------------     --------------
<S>                                        <C>              <C>                <C>                <C>
Operations:
  Net investment income                    $  261,458       $  1,318,487       $     89,800       $    210,299
  Net realized gain on sale of
    investments                                 8,847            208,423            335,933             49,612
  Net unrealized appreciation
    of investments during the period          322,002         11,946,475            779,713            168,993
                                           ----------       ------------       ------------       ------------
         Increase in net assets
          resulting from operations           592,307         13,473,385          1,205,446            428,904
Distributions to shareowners from:
  Net investment income                      (494,898)        (2,489,944)          (115,461)          (326,728)
  Net realized gains                                            (351,978)          (328,664)           (22,717)
Capital share transactions -- Note D:
  Reinvestment of net investment income
    distributed                               494,898          2,489,944            115,461            326,728
  Reinvestment of net realized gains                             351,978            328,664             22,717
  Sales of capital shares                     805,365          8,073,530          5,556,491          3,659,173
  Redemptions of capital shares              (554,067)        (3,608,699)          (226,270)          (136,488)
                                           ----------        -----------        -----------        ------------ 
         Increase in net assets from
          capital share transactions          746,196          7,306,753          5,774,346          3,872,130
                                           ----------       ------------        -----------        -----------
        Total increase in net assets          843,605         17,938,216          6,535,667          3,951,589
Net Assets:
    Beginning of period                     7,977,781         83,789,646          7,765,719          5,996,149
                                           ----------       ------------        -----------        -----------
    End of period (including undistributed
     net investment income:  Bond Series
     - $43,160; Growth and Income
     Series - $145,179; Value Equity
     Series - $15,928; U.S. Government
     Income Series - $43,497)             $ 8,821,386       $101,727,862       $ 14,301,386       $   9,947,738
                                          ===========       ============       ============       =============
</TABLE>





The accompanying notes are an integral part of these financial statements.




===============================================================================
                                       10


<PAGE>   12

===============================================================================
                              SECURITY FIRST TRUST
                       STATEMENT OF CHANGES IN NET ASSETS
                        FOR THE YEAR ENDED JULY 31, 1995

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                                                                     U.S.
                                                              Growth and          Value           Government
                                                               Income             Equity            Income
                                          Bond Series          Series             Series            Series 
                                         -------------      -------------      -------------      -----------
<S>                                                         <C>                <C>                <C>
Operations:
  Net investment income                 $     457,766       $  2,254,767       $     66,351       $   244,291
  Net realized gain (loss) on sale of
    investments                               (85,491)           723,499             10,119           (26,894)
  Net unrealized appreciation
    of investments during the year            258,476          9,667,042            866,272           155,555
                                        -------------       ------------        -----------       -----------
         Increase in net assets
          resulting from operations           630,751         12,645,308            942,742           372,952
Distributions to shareowners from:
  Net investment income                      (403,613)        (1,896,472)           (43,805)         (133,049)
  Net realized gains                                            (440,124)
Capital share transactions -- Note D:
  Reinvestment of net investment income
    distributed                               403,613          1,896,472             43,805           133,049
  Reinvestment of net realized gains                             440,124
  Sales of capital shares                   1,520,473         14,215,043          4,494,367         2,982,198
  Redemptions of capital shares            (1,399,407)        (8,731,675)          (678,463)         (783,488)
                                        -------------        -----------        -----------       ----------- 
         Increase in net assets from
          capital share transactions          524,679          7,819,964          3,859,709         2,331,759
                                        -------------       ------------       ------------       -----------
        Total increase in net assets          751,817         18,128,676          4,758,646         2,571,662
Net Assets:
    Beginning of year                       7,225,964         65,660,970          3,007,073         3,424,487
                                        -------------       ------------       ------------       -----------
    End of year (including undistributed
     net investment income:  Bond Series
     - $276,600; Growth and Income Series
     - $1,316,678; Value Equity Series
     - $41,590; U.S. Government Income
     Series - $159,926)                 $   7,977,781       $ 83,789,646       $  7,765,719       $ 5,996,149
                                        =============       ============       ============       ===========
</TABLE>



The accompanying notes are an integral part of these financial statements.




===============================================================================
                                       11


<PAGE>   13

===============================================================================
                       SECURITY FIRST TRUST BOND SERIES             SCHEDULE I
                                            
                            PORTFOLIO OF INVESTMENTS
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
                                                              Value of             Amortized            Market
  Principal               Fixed Maturities                   Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         ------------       --------------
  <S>            <C>                                            <C>              <C>                <C>
                 CORPORATE NOTES                                36.2%

                 Aerospace & Defense:                             .7
  $    50,000      Boeing Co.
                   8.75%, due 08/15/21                                           $     57,753        $      62,139
                 Banking:                                        7.3                                              
       95,000      Bankers Trust Co.                                                                              
                   0.00%, due 10/01/96                                                 91,156               88,825
      100,000      Citicorp MTN                                                                                   
                   5.70%, due 02/12/96                                                100,002              100,000
       91,667      First Chicago Master Trust II                                                                  
                   8.40%, due 06/15/98                                                 91,488               93,156
      100,000      First Chicago MTN                                                                              
                   5.50%, due 04/15/96                                                 99,997              100,005
      125,000      National Australia Bank                                                                        
                   9.70%, due 10/15/98                                                125,000              137,638
      100,000      Shawmut Corp.                                                                                  
                   8.875%, due 04/01/96                                               100,485              110,449
                                                                                 ------------       --------------
                                                                                      608,128              630,073
                                                                                                                  
                 Credit Card-Backed:                             1.3                                              
      100,000      Standard Credit Card                                                                           
                   7.25%, due 04/07/08                                                 98,526              109,595
                                                                                                                  
                 Electrical Utilities:                           2.4                                              
      100,000      Long Island Lighting                                                                           
                   9.75%, due 05/01/21                                                102,877              102,862
      100,000      National Rural Utilities                                                                       
                   6.50%, due 09/15/02                                                 99,882              103,563
                                                                                 ------------       --------------
                                                                                      202,759              206,425
                                                                                                                  
                 Finance and Credit:                            11.4                                              
                 American Express Credit Corp.                                                                    
                   7.75%, due 03/01/97                                                 65,000               66,600
       50,000      Associates Corp. No. America                                                                   
                   8.80%, due 03/01/96                                                 49,997               50,073
       50,000      Beneficial Corp.                                                                               
                   9.05%, due 03/14/97                                                 49,995               51,978
       50,000      Commercial Credit Group                                                                        
                   9.60%, due 05/15/99                                                 50,568               55,952
      235,000      Federal Home Loan Mortgage Cap. Deb.                                                           
                   7.125%, due 07/21/99                                               229,096              248,748
       50,000      Ford Motor Credit                                                                              
                   9.50%, due 04/15/00                                                 54,380               56,747
      125,000      General Electric Capital MTN                                                                   
                   9.375%, due 10/06/98                                               125,182              137,241
      100,000      Greyhound Leasing                                                                              
                   6.21%, due 02/15/96                                                 99,994              100,051
      100,000      Lehman Bros.                                                                                   
                   8.50%, due 05/01/07                                                113,392              113,392
      100,000      Margaretten Financial                                                                          
                   6.75%, due 06/15/00                                                 96,524              102,246
                                                                                 ------------       --------------
                                                                                      932,800              983,028                
</TABLE>                                                                     




===============================================================================
                                       12


<PAGE>   14

================================================================================
                       SECURITY FIRST TRUST BOND SERIES              SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage                                       
                                                             of Market               Cost/                    
                                                              Value of             Amortized            Market
  Principal               Fixed Maturities                   Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         -------------      --------------
  <S>            <C>                                             <C>             <C>                <C>
                 CORPORATE NOTES
                    (CONTINUED)

                 Food & Beverage:                                1.4%
  $    50,000      Coca Cola Enterprises
                   8.50%, due 02/01/22                                           $     56,326       $       60,137 
       60,000      Philip Morris                                                                                   
                   8.75%, due 12/01/96                                                 59,987               61,621 
                                                                                 ------------       -------------- 
                                                                                      116,313              121,758 
                 Industrial - Other:                             5.0                                               
      100,000      Columbia/HCA Healthcare                                                                         
                   7.69%, due 06/15/25                                                 99,877              107,310 
      100,000      GMAC                                                                                            
                   9.625%, due 12/15/01                                               113,638              117,885 
      100,000      Hertz Corp.                                                                                     
                   6.625%, due 07/15/00                                                99,702              102,602 
      100,000      Quaker State Oil Corp.                                                                          
                   6.63%, due 10/15/05                                                 99,404              102,096 
                                                                                 ------------       -------------- 
                                                                                      412,621              429,893 
                 Miscellaneous:                                  1.8                                               
       50,000      News American Holdings Inc.                                                                     
                   7.50%, due 03/01/00                                                 51,497               52,837 
      100,000      Noranda Forest, Inc.                                                                            
                   7.50%, due 07/15/03                                                104,719              105,288 
                                                                                 ------------       -------------- 
                                                                                      156,216              158,125 
                 Savings & Loan:                                 0.6                                               
       50,000      Ahmanson (H.F.) & Co.                                                                           
                   8.25%, due 10/01/02                                                 49,867               55,430 
                                                                                                                   
                 Telephone:                                      4.3                                               
      125,000      AT&T Corp.                                                                                      
                   9.85%, due 03/15/96                                                125,089              125,576 
       50,000      GTE Corp.                                                                                       
                   8.85%, due 03/01/98                                                 50,057               53,114 
      100,000      Rochester Telephone                                                                             
                   8.77%, due 04/16/01                                                100,000              112,176 
       80,000      U.S. West Communications                                                                        
                   7.50%, due 06/15/23                                                 70,275               83,595 
                                                                                 ------------       -------------- 
                                                                                      345,421              374,461 
                                                                                 ------------       -------------- 
                              TOTAL CORPORATE NOTES                                 2,980,404            3,130,927 
</TABLE>




================================================================================
                                       13


<PAGE>   15

===============================================================================
                       SECURITY FIRST TRUST BOND SERIES              SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
                                                              Value of             Amortized            Market
  Principal               Fixed Maturities                   Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         -------------      --------------
  <S>            <C>                                            <C>              <C>                <C>
                 FEDERAL AGENCIES                               40.0%

                 Federal Home Loan Bank:                         5.5
  $   175,000      5.43%, due 02/25/99                                           $     163,255          $  176,143
      300,000      5.50%, due 01/10/01                                                 300,898             300,894
                                                                                 -------------      --------------
                                                                                       464,153             477,037
                 Federal Home Loan Mortgage Corp.:               2.5                                              
        3,535      9.00%, due 01/01/17                                                   3,462               3,711
       34,195      9.50%, due 04/01/19                                                  33,156              36,182
       17,716      9.00%, due 06/01/19                                                  16,948              18,596
      150,000      7.00%, due 07/15/21                                                 150,683             153,281
                                                                                 -------------      --------------
                                                                                       204,249             211,770
                 Federal National Mortgage Assn.:                2.3                                              
      175,000      8.35%, due 11/10/99                                                 176,658             192,908
        9,069      7.50%, due 08/25/21                                                   9,178               9,352
                                                                                 -------------      --------------
                                                                                       185,836             202,260
                 Government National Mortgage Assn.:            27.4                                              
        5,796      9.00%, due 04/15/09                                                   6,032               6,128
       33,221      9.00%, due 05/15/09                                                  34,130              35,121
        7,136      9.00%, due 05/15/09                                                   7,331               7,544
       12,639      9.00%, due 05/15/09                                                  12,985              13,362
        5,060      9.00%, due 05/15/09                                                   5,198               5,349
        5,031      9.00%, due 05/15/09                                                   5,169               5,319
       18,879      9.00%, due 05/15/09                                                  19,396              19,959
        5,504      12.50%, due 04/15/10                                                  6,072               6,530
        1,634      11.25%, due 07/15/13                                                  1,702               1,798
       74,541      11.50%, due 11/15/15                                                 83,026              85,931
      296,595      9.00%, due 05/15/16                                                 310,553             313,836
      180,190      9.00%, due 07/15/16                                                 188,678             190,664
       52,996      10.00%, due 08/15/16                                                 56,241              58,411
      145,288      9.00%, due 10/15/16                                                 152,142             153,733
      162,550      9.00%, due 11/15/16                                                 170,222             171,999
       28,790      10.00%, due 06/15/17                                                 31,051              31,861
       66,840      9.25%, due 07/15/17                                                  70,162              70,662
       34,293      10.00%, due 11/15/17                                                 36,409              37,797
       13,329      11.50%, due 02/15/18                                                 14,668              15,365
       70,221      10.00%, due 03/15/19                                                 74,578              77,397
       96,516      10.00%, due 03/15/20                                                104,534             106,811
      194,129      7.00%, due 01/15/24                                                 181,380             196,678
      187,299      7.00%, due 03/15/24                                                 176,991             189,752
      163,641      7.50%, due 06/15/23                                                 154,009             168,580
      114,035      7.00%, due 08/15/23                                                 116,849             119,152
      272,630      7.50%, due 10/15/23                                                 283,171             280,637
                                                                                 -------------      --------------
                                                                                     2,302,679           2,370,376
                 Tennessee Valley Authority:                                                                      
      175,000      8.375%, due 10/01/99                          2.3                   176,689             192,721
                                                                                 -------------      --------------
                             TOTAL FEDERAL AGENCIES                                  3,333,606           3,454,164
</TABLE>                                                                      




===============================================================================
                                       14


<PAGE>   16

===============================================================================
                        SECURITY FIRST TRUST BOND SERIES            SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
                                                              Value of             Amortized            Market
  Principal               Fixed Maturities                   Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         -------------      --------------
  <S>            <C>                                           <C>               <C>                <C>
                 U.S. GOVERNMENT OBLIGATIONS                    23.8%

                 U.S. Treasury Bonds:                           18.0
  $   180,000      8.50%, due 02/15/20                                           $     213,264      $      233,100
      200,000      8.75%, due 05/15/20                                                 209,983             265,500
      100,000      8.75%, due 08/15/20                                                 103,830             132,875
      150,000      8.00%, due 11/15/21                                                 151,405             185,906
      250,000      7.25%, due 08/15/22                                                 258,985             286,250
      400,000      7.125%, due 02/15/23                                                381,878             452,375
                                                                                 -------------      --------------
                                                                                     1,319,345           1,556,006
                 U.S. Treasury Notes:                            3.2
      255,000      7.75%, due 11/30/99                                                 259,364             276,755

                 U.S. Treasury Securities Stripped:              2.6
      350,000      0.00%, due 05/15/04                                                 190,165             220,646
                                                                                 -------------      --------------
                  TOTAL U.S. GOVERNMENT OBLIGATIONS                                  1,768,874           2,053,407
                                                                                 -------------      --------------
                                  TOTAL INVESTMENTS            100.0             $   8,082,884           8,638,498
                                                                                 =============                    
                 Other assets less liabilities                                                             182,888
                                                                                                    --------------
                                         NET ASSETS                                                 $    8,821,386
                                                                                                    ==============
</TABLE>





The accompanying notes are an integral part of these financial statements.




===============================================================================
                                       15


<PAGE>   17

===============================================================================
                 SECURITY FIRST TRUST GROWTH AND INCOME SERIES      SCHEDULE I
                            PORTFOLIO OF INVESTMENTS
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
   No. of                                                     Value of             Amortized            Market
   Shares                 Equity Securities                  Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         -------------      --------------
  <S>            <C>                                            <C>              <C>                <C>
                 CAPITAL EQUIPMENT                               2.1%

                 Electrical Equipment:                           1.8
  17,000           General Electric Co.                                          $     659,175      $    1,304,750
  25,000           Westinghouse Electric Corp.                                         636,314             521,875
                                                                                 -------------      --------------
                                                                                     1,295,489           1,826,625
                 Machinery:                                      0.3
  25,000           Coltec Industries, Inc.*                                            407,875             293,750

                 CONSUMER CYCLICALS                               .7

                 Automobiles & Related:                           .7
   7,000           Ford Motor Service Cv. Pfd.                                         350,000             672,875

                 CONSUMER NONDURABLES                           24.9

                 Food Products:                                  5.1
  12,000           Anheuser-Busch Company, Inc.                                        623,460             834,000
  12,000           CPC International, Inc.                                             493,152             873,000
  12,000           General Mills, Inc.                                                 515,191             690,000
  10,000           Pepsico, Inc.                                                       304,450             596,250
  25,000           Quaker Oats Company                                                 854,563             856,250
  20,000           Ralston-Ralston Purina Group                                        748,624           1,287,500
                                                                                 -------------      --------------
                                                                                     3,539,440           5,137,000
                 Hospital Supplies:                              1.3
  30,000           Baxter International, Inc.                                          752,235           1,365,000

                 Miscellaneous Consumer Products:                6.9
  18,000           American Brands, Inc.                                               659,565             821,250
  10,000           Clorox Co.                                                          378,300             823,750
  12,000           Colgate Palmolive                                                   661,092             888,000
  45,000           Corning, Inc.                                                     1,381,803           1,406,250
  29,000           Hanson PLC Sponsored ADR                                            414,020             456,750
  15,000           Phillip Morris                                                    1,117,700           1,395,000
   8,249           RJR Nabisco Hldngs Corp.                                            228,143             268,093
  18,000           Tambrands, Inc.                                                     684,390             884,250
                                                                                 -------------      --------------
                                                                                     5,525,013           6,943,343
                 Pharmaceuticals:                               11.6
  15,000           American Home Products                                              923,550           1,530,000
  15,000           Johnson & Johnson                                                   599,325           1,440,000
  24,000           Eli Lilly & Co.                                                     794,502           1,374,000
  36,250           Pharmacia-Upjohn, Inc.                                              834,717           1,508,906
  24,000           Pfizer, Inc.                                                        683,710           1,650,000
  20,000           Schering-Plough Corp.                                               559,450           1,085,000
  30,200           SmithKline Beecham PLC ADR                                          498,641           1,698,750
  15,000           Warner Lambert Co.                                                1,005,959           1,406,250
                                                                                 -------------      --------------
                                                                                     5,899,854          11,692,906
</TABLE>


*Non-Income Producing
===============================================================================
                                       16


<PAGE>   18

===============================================================================
                 SECURITY FIRST TRUST GROWTH AND INCOME SERIES      SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
   No. of                                                     Value of             Amortized            Market
   Shares                 Equity Securities                  Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         -------------      --------------
  <S>            <C>                                            <C>              <C>                <C>
                 CONSUMER SERVICES                              9.9%

                 General Merchandisers:                          2.9
  15,000           Dayton-Hudson                                                 $   1,021,926      $    1,113,750
  20,000           J.C. Penney, Inc.                                                   429,490             977,500
  40,000           Walmart Stores                                                      937,400             810,000
                                                                                 -------------      --------------
                                                                                     2,388,816           2,901,250
                 Media and Communications:                       5.4
  17,000           Dun & Bradstreet Corp.                                              715,100           1,105,000
  13,000           McGraw-Hill, Inc.                                                   756,235           1,157,000
  30,000           Meredith Corp.                                                      398,400           1,365,000
  14,014           Times Mirror Co.                                                    270,830             434,434
  40,000           Vodafone Group PLC SPON ADR                                       1,321,975           1,430,000
                                                                                 -------------      --------------
                                                                                     3,462,540           5,491,434
                 Miscellaneous:                                  1.6
  15,000           Readers Digest Assn., Inc.                                          586,050             656,250
   1,450           U. S. Industries*                                                   15,470               26,100
  30,000           WMX Technologies, Inc.                                              930,265             896,250
                                                                                 -------------      --------------
                                                                                     1,531,785           1,578,600

                 ENERGY                                         11.4

                 Oil:                                           11.4
  12,000           Atlantic Richfield Co.                                            1,242,918           1,363,500
  15,000           British Petroleum PLC                                               840,450           1,464,375
   8,715           Burlington Resources, Inc.                                          218,178             326,813
  20,000           Chevron                                                             966,400           1,040,000
  18,000           Exxon Corp.                                                       1,063,910           1,444,500
  15,000           Halliburton Co.                                                     390,755             774,375
   8,000           Mobil Corp.                                                         480,128             886,000
  12,000           Murphy Oil Corp.                                                    430,220             505,500
   8,000           Pennzoil Co.                                                        589,241             325,000
  10,000           Royal Dutch Petroleum Co. ADR                                       796,120           1,390,000
  15,300           Texaco, Inc.                                                        578,282           1,237,388
  25,000           Unocal Corp.                                                        476,300             746,874
                                                                                 -------------      --------------
                                                                                     8,072,902          11,504,325
</TABLE>





*Non-Income Producing
===============================================================================
                                       17


<PAGE>   19

===============================================================================
                 SECURITY FIRST TRUST GROWTH AND INCOME SERIES      SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
   No. of                                                     Value of             Amortized            Market
   Shares                 Equity Securities                  Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         -------------      --------------
  <S>            <C>                                            <C>              <C>                <C>
                 FINANCIAL                                      14.3%

                 Commercial Banking:                             5.2
  75,000           California Federal Bancorp*                                   $     906,013      $    1,171,875
   7,500           California Federal Bancorp FSB*                                      38,438              47,344
  10,000           Chemical Banking Corp.                                              272,500             670,000
  10,000           First Interstate Bancorp                                            330,000           1,542,500
  15,000           J.P. Morgan and Co.                                                 945,614           1,218,750
  20,000           National City Corp.                                                 501,000             652,500
                                                                                 -------------      --------------
                                                                                     2,993,565           5,302,969
                 Financial Services:                             7.8
  52,000           American Express                                                    976,137           2,385,500
  15,000           Federal Home Loan Mortgage Corp.                                    196,650           1,284,375
  20,000           H&R Block, Inc.                                                     271,513             737,500
  15,000           Student Loan Marketing Assn.                                        518,550           1,104,375
  36,789           Travellers, Inc.                                                    756,418           2,418,877
                                                                                 -------------      --------------
                                                                                     2,719,268           7,930,627
                 Insurance:                                      1.3
  10,000           CIGNA Corp.                                                         487,963           1,186,250
   1,500           Highlands Insurance Group, Inc.*                                     31,695              28,688
  14,000           Willis Corroon Group Sponsored ADR                                  292,945             164,500
                                                                                 -------------      --------------
                                                                                       812,603           1,379,438

                 PROCESS INDUSTRIES                              9.5

                 Chemicals:                                      4.8
  17,000           Du Pont Corp.                                                     1,055,190           1,306,875
  15,000           Great Lakes Chemical Corp.                                          738,195           1,119,375
  13,000           Minnesota Mining & Manufacturing                                    708,295             838,500
  12,000           Monsanto Co.                                                        634,212           1,563,000
                                                                                 -------------      --------------
                                                                                     3,135,892           4,827,750
                 Forest Products:                                0.7
  15,000           Weyerhaeuser Co.                                                    392,498             691,874
                 Paper & Paper Products:                         4.0
  33,500           Albany International Corp.                                          438,603             619,750
  12,000           Georgia Pacific                                                     826,260             880,500
  25,000           Internantional Paper Co.                                            882,025           1,018,750
  10,000           Kimberly-Clark Corp.                                                473,300             806,250
  15,000           Union Camp Corp.                                                    633,260             772,500
                                                                                 -------------      --------------
                                                                                     3,253,448           4,097,750
</TABLE>





*Non-Income Producing
===============================================================================
                                       18


<PAGE>   20

===============================================================================
                 SECURITY FIRST TRUST GROWTH AND INCOME SERIES      SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
   No. of                                                     Value of             Amortized            Market
   Shares                 Equity Securities                  Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         -------------      --------------
  <S>            <C>                                             <C>             <C>                <C>
                 TECHNOLOGY                                      1.5%

                 Electronic Systems:                             1.5
  30,000           Honeywell, Inc.                                               $     999,351      $    1,526,249

                 TRANSPORTATION                                  2.6

                 Railroads:                                      1.1
  30,000           Canadian Pacific                                                    584,625             585,000
  21,803           Southern Pacific Railroad*                                          344,705             520,547
                                                                                 -------------      --------------
                                                                                       929,330           1,105,547
                 Transportation Services:                        1.5
  20,000           PHH Corporation                                                     691,400           1,030,000
  20,000           Ryder System, Inc.                                                  312,263             467,500
                                                                                 -------------      --------------
                                                                                     1,003,663           1,497,500

                 UTILITIES                                       6.5

                 Telephone:                                      3.6
  12,000           American Telephone & Telegraph Co.                                  439,460             802,500
  25,000           General Telephone Electronics Corp.                                 831,107           1,146,875
  17,000           Southern New England Telecom. Corp.                                 589,010             680,000
  13,000           Telefonos De Mexico S A                                             653,635             440,375
  10,000           U.S. West Inc.                                                      180,800             351,250
  10,000           U.S. West Common Media Group*                                       180,000             211,250
                                                                                 -------------      --------------
                                                                                     2,874,012           3,632,250
                 Utility Holding Companies:                      2.9
  22,000           Entergy Corp.                                                       534,695             651,750
  16,000           General Public Utilities Corp.                                      368,552             542,000
  40,000           Pacificorp                                                          667,000             850,000
  50,000           SCE Corp.                                                           652,500             925,000
                                                                                 -------------      --------------
                                                                                     2,222,747           2,968,750
                                                                                 -------------      --------------
                            TOTAL EQUITY SECURITIES                                 54,562,326          84,367,812
</TABLE>





*Non-Income Producing
===============================================================================
                                       19


<PAGE>   21

===============================================================================
                 SECURITY FIRST TRUST GROWTH AND INCOME SERIES      SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
                                                              Value of             Amortized            Market
   Principal            Short-Term Investments                Portfolio               Cost               Value
- - -------------    ----------------------------------         ------------         -------------      --------------
  <S>            <C>                                           <C>               <C>                <C>

                 SHORT-TERM INVESTMENTS                         16.6%

                 Commercial Paper:                              16.6
  $ 2,200,000      Air Products & Chemicals
                   5.48%, due 02/07/96                                           $   2,197,982      $    2,197,982
    1,100,000      Asset Securization Co.
                   5.38%, due 03/20/96                                               1,092,094           1,092,094
    1,800,000      Caisse Des Depots et Con
                   5.48%, due 02/09/96                                               1,797,801           1,797,801
    3,500,000      Ciba-Geigy Corp
                   5.42%, due 03/11/96                                               3,479,400           3,479,400
    1,700,000      Falcon Asset Securization
                   5.45%, due 02/05/96                                               1,698,969           1,698,969
    1,600,000      H.J. Heinz & Co.
                   5.60%, due 02/05/96                                               1,598,998           1,598,998
    1,500,000      National Rural Utilities Co.
                   5.48%, due 02/22/96                                               1,495,194           1,495,194
    3,500,000      Preferred Receivables Funding Corp.
                   5.68%, due 02/01/96                                               3,500,000           3,500,000
                                                                                 -------------      --------------
                       TOTAL SHORT-TERM INVESTMENTS                                 16,860,438          16,860,438
                                                                                 -------------      --------------
                                  TOTAL INVESTMENTS            100.0             $  71,422,764         101,228,250
                                                                                 =============                     
                 Other assets less liabilities                                                             499,612
                                                                                                    --------------
                                         NET ASSETS                                                 $  101,727,862
                                                                                                    ==============
</TABLE>





The accompanying notes are an integral part of these financial statements.
===============================================================================
                                       20


<PAGE>   22

===============================================================================
                   SECURITY FIRST TRUST VALUE EQUITY SERIES         SCHEDULE I
                            PORTFOLIO OF INVESTMENTS
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
   No. of                                                     Value of             Amortized            Market
   Shares                 Equity Securities                  Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         -------------      --------------
  <S>            <C>                                            <C>              <C>                <C>
                 CAPITAL EQUIPMENT                               6.6%

                 Electrical Equipment:                           2.9
   3,650           Baldor Electric Co.                                            $     90,101      $       74,825
   2,400           Emerson Electric Co.                                                169,620             201,000
   1,650           General Electric Co.                                                 84,348             126,638
                                                                                  ------------      --------------
                                                                                       344,069             402,463
                 Industrial Machinery & Equipment:               2.7
   3,700           Dover Corp                                                          121,517             168,813
   5,950           Parker Hannifin Corp.                                               202,692             203,043
                                                                                 -------------      --------------
                                                                                       324,209             371,856
                 Packaging:                                      1.0
   3,400           Carlisle Companies                                                  142,945             135,150

                 CONSUMER CYCLICALS                              9.0

                 Automobiles & Related:                          5.8
   1,500           Chrysler Corp.                                                       79,965              86,625
   8,591           Ford Motor Co.                                                      239,990             254,508
   8,689           General Motors Corp.                                                402,937             457,476
                                                                                 -------------      --------------
                                                                                       722,892             798,609
                 Miscellaneous:                                  3.2
   4,450           Carnival Corp.                                                      119,260             120,150
   2,500           Textron, Inc.                                                       171,375             196,563
   2,300           Tiffany Corp.                                                       102,465             127,362
                                                                                 -------------      --------------
                                                                                       393,100             444,075

                 CONSUMER NONDURABLES                           14.0

                 Food & Beverages:                               6.4
   2,400           Canandaigua Wine Inc.*                                              118,200              89,400
   3,400           Hershey Foods, Inc.                                                 188,776             240,550
  12,100           Hudson Foods                                                        190,070             201,163
   2,700           Pepsico, Inc.                                                       106,492             160,987
   5,950           Sara Lee Co.                                                        167,832             200,812
                                                                                 -------------      --------------
                                                                                       771,370             892,912
                 Miscellaneous Consumer Products:                1.6
   1,100           Clorox Co.                                                           79,667              90,613
   1,600           Loews Corp.                                                         117,503             132,200
                                                                                 -------------      --------------
                                                                                       197,170             222,813
                 Pharmaceuticals:                                6.0
   2,250           Columbia/HCA Healthcare                                              92,176             125,156
   3,700           Merck & Co.                                                         173,070             259,925
   2,200           Pfizer, Inc.                                                         78,057             151,250
   2,300           Schering Plough Corp.                                                85,094             124,775
   5,000           Walgreen Co.                                                        117,438             174,375
                                                                                 -------------      --------------
                                                                                       545,835             835,481
</TABLE>





*Non-Income Producing
===============================================================================
                                       21


<PAGE>   23

===============================================================================
                   SECURITY FIRST TRUST VALUE EQUITY SERIES         SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
   No. of                                                     Value of             Amortized            Market
   Shares                 Equity Securities                  Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         -------------      --------------
   <S>           <C>                                            <C>              <C>                <C>
                 CONSUMER SERVICES                               7.9%

                 Media and Communications:                       5.1
   1,750           Capital Cities ABC, Inc.                                      $     162,533      $      225,094
   5,200           Gannett Co., Inc.                                                   281,760             330,200
   2,400           Harris Corp.                                                        120,240             150,300
                                                                                 -------------      --------------
                                                                                       564,533             705,594
                 Retail Food:                                    2.8
   2,900           Albertson's, Inc.                                                    98,745              98,963
   2,700           McDonald's Corp.                                                     79,699             135,675
   7,200           Wendy's Intl., Inc.                                                 106,314             148,500
                                                                                 -------------      --------------
                                                                                       284,758             383,138

                 ENERGY                                         10.1

                 Oil:                                           10.1
   4,550           Amoco                                                               292,513             320,206
   6,400           Chevron Corp.                                                       310,773             332,800
   3,850           Exxon Corp.                                                         285,423             308,963
   2,700           Mobil Corp.                                                         256,682             299,025
   1,500           Phillips Petroleum                                                   54,368              48,938
   1,039           Texaco, Inc.                                                         79,936              84,028
                                                                                  ------------      --------------
                                                                                     1,279,695           1,393,960

                 FINANCIAL                                      13.9

                 Commercial Banking:                            12.4
   8,850           Ahmanson (H.F.) & Co.                                               220,064             212,400
   4,000           Bankamerica Corp.                                                   251,200             269,500
   4,200           Chemical Banking Corp.                                              261,235             281,400
   1,400           Citicorp                                                             56,084             103,425
   7,300           Fleet Financial Corp.                                               279,839             292,000
   4,350           Nationsbank Corp.                                                   263,116             303,956
   4,500           Republic NY Corp.                                                   270,163             262,156
                                                                                 -------------      --------------
                                                                                     1,601,701           1,724,837
                 Financial Services:                             0.8
   2,400           Reliastar Financial                                                  86,592             113,100

                 Investment Dealers:                             0.7
   4,500           Bear Stearns & Co., Inc.                                             91,913             103,500
</TABLE>




===============================================================================
                                       22


<PAGE>   24

===============================================================================
                   SECURITY FIRST TRUST VALUE EQUITY SERIES         SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
   No. of                                                     Value of             Amortized            Market
   Shares                 Equity Securities                  Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         -------------      --------------
   <S>           <C>                                            <C>              <C>                <C>
                 PROCESS INDUSTRIES                             10.4%

                 Chemicals:                                      7.9
   1,712           Dow Chemical Co.                                              $     119,943      $      127,544
   3,400           Du Pont Corp.                                                       214,289             261,375
   4,320           Kerr-McGee                                                          245,177             273,240
   1,500           Minnesota Mining & Manufacturing                                     80,055              96,750
   1,400           Monsanto Co.                                                        118,174             182,350
   3,200           PPG Industries                                                      128,183             149,600
                                                                                 -------------      --------------
                                                                                       905,821           1,090,859
                 Metals:                                         1.6
   6,850           Alcan Aluminum Ltd.                                                 213,711             218,344

                 Paper & Paper Products:                         0.9
   4,400           Chesapeake Corp.                                                    143,168             124,850

                 TECHNOLOGY                                      7.3

                 Computer and Office Equipment:                  5.1
   1,400           Hewlett Packard                                                      79,325             118,650
   3,000           Intel Corporation                                                   185,500             165,702
   3,821           International Business Machines                                     320,046             415,534
                                                                                 -------------      --------------
                                                                                       584,871             699,886
                 Machinery &Equipment:                           1.2
   4,400           Applied Materials, Inc.                                             209,100             162,800

                 Telecommunications:                             1.0
   2,700           Motorola, Inc.                                                      177,998             145,125

                 TRANSPORTATION                                  2.0

                 Railroads:                                      2.0
   3,300           Illinois Central Corp.                                              126,540             124,575
   2,200           Union Pacific                                                       145,485             146,575
                                                                                 -------------      --------------
                                                                                       272,025             271,150
</TABLE>




===============================================================================
                                       23


<PAGE>   25

===============================================================================
                    SECURITY FIRST TRUST VALUE EQUITY SERIES        SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
  No. of                                                      Value of             Amortized            Market
  Shares                  Equity Securities                  Portfolio               Cost                Value    
- - -------------    ----------------------------------         ------------         -------------      --------------
<S>              <C>                                           <C>               <C>                <C>
                 UTILITIES                                      16.3%

                 Telephone:                                     12.5
   2,800           Alltel Corp.                                                  $     84,280       $       87,850
   4,500           Bell Atlantic Corp.                                                278,475              309,938
  11,185           Bell South Corp.                                                   413,117              479,557
   8,484           General Telephone Electronics Corp.                                358,175              389,204
   4,900           MCI Communications Corp.                                           124,950              140,263
   1,522           Nynex Corp.                                                         79,996               81,617
   1,150           SBC Communications, Inc.                                            45,115               65,119
   1,850           Sprint Corp.                                                        67,041               79,780
   2,802           U S West, Inc.                                                      99,989               98,420
                                                                                 ------------       --------------
                                                                                    1,551,138            1,731,748
                 Utility Holding Companies:                      3.8
   4,500           Carolina Power & Light                                             127,184              166,500
   6,700           DQE                                                                180,022              206,863
   5,200           Eastern Utilities Assoc.                                           128,310              123,500
   1,500           Southern Co.                                                        32,884               38,062
                                                                                 ------------       --------------
                                                                                      468,400              534,925
                                                                                -------------       --------------
                            TOTAL EQUITY SECURITIES                                11,877,014           13,507,175

  Principal            Short-Term Investments      
- - -------------    ----------------------------------
                 SHORT-TERM INVESTMENTS                          2.5

                 U.S. Treasury Bills:                            2.5
$ 345,000          4.94%, due 03/14/96                                                343,004              343,004
                                                                                -------------       --------------
                       TOTAL SHORT-TERM INVESTMENTS                                   343,004              343,004
                                                                                -------------       --------------
                                  TOTAL INVESTMENTS            100.0            $  12,220,018           13,850,179
                                                                                =============                     
                 Other assets less liabilities                                                             451,207
                                                                                                    --------------
                                         NET ASSETS                                                 $   14,301,386
                                                                                                    ==============
</TABLE>





The accompanying notes are an integral part of these financial statements.
===============================================================================
                                       24


<PAGE>   26

===============================================================================
                             SECURITY FIRST TRUST                    SCHEDULE I
                         U.S. GOVERNMENT INCOME SERIES
                            PORTFOLIO OF INVESTMENTS
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
                                                              Value of             Amortized            Market
  Principal                Fixed Maturities                  Portfolio               Cost                Value    
- - -------------    ------------------------------------       ------------         -------------      --------------
<S>              <C>                                            <C>              <C>                <C>
                 U.S. GOVERNMENT OBLIGATIONS                    36.6%

                 U.S. Treasury Notes:                           23.1
$     150,000      7.75%, due 03/31/96                                           $     150,871      $      150,563
      900,000      5.375%, due 05/31/98                                                888,809             905,625
      160,000      5.50%, due 04/15/00                                                 161,241             161,700
      500,000      6.25%, due 08/31/00                                                 502,719             518,594
      250,000      7.875%, due 08/15/01                                                260,640             279,688
      250,000      7.50%, due 02/15/05                                                 262,240             282,421
                                                                                 -------------      --------------
                                                                                     2,226,520           2,298,591

                 U.S. Treasury Bonds:                           13.5
    1,220,000      8.25%, due 05/15/05                                               1,321,558           1,345,432
                                                                                 -------------      --------------
     TOTAL U.S. GOVERNMENT OBLIGATIONS                          36.6                 3,548,078           3,644,023
                 FEDERAL AGENCIES                               45.6
      550,000      Federal Farm Credit Bank
                   6.05%, due 04/21/03                                                 537,199             564,801
      125,000      Federal Farm Credit Bank
                   6.94%, due 05/19/05                                                 126,002             135,024
      350,000      Federal Home Loan Bank
                   4.80%, due 09/22/98                                                 349,705             347,239
      250,000      Federal Home Loan Bank
                   8.00%, due 08/27/01                                                 260,005             279,120
      479,452      Federal Home Loan Mortgage Assn.
                   7.00%, due 09/01/10                                                 478,343             490,240
      459,972      Federal National Mortgage Assn.
                   8.00%, due 09/01/25                                                 465,452             477,073
      150,000      Federal National Mortgage Assn.
                   8.625%, due 06/30/04                                                162,701             177,446
    1,125,860      Government National Mortgage Assn.
                   7.00%, due 11/15/25                                               1,121,466           1,140,980
      290,055      Small Business Administration
                   6.90%, due 08/25/08                                                 294,406             294,406
      100,000      Student Loan Marketing Assn.
                   7.50%, due 03/08/00                                                 105,025             107,476
      500,000      Tennessee Valley Auth.
                   8.25%, due 11/15/96                                                 504,895             511,873
                                                                                 -------------      --------------
                             TOTAL FEDERAL AGENCIES             45.6                 4,405,199           4,525,678
                                                                                 -------------      --------------
                             TOTAL FIXED MATURITIES             82.2                 7,953,277           8,169,701
</TABLE>




===============================================================================
                                       25


<PAGE>   27

===============================================================================
                              SECURITY FIRST TRUST                  SCHEDULE I
                         U.S. GOVERNMENT INCOME SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                JANUARY 31, 1996

                                   UNAUDITED

<TABLE>
<CAPTION>
                                                             Percentage
                                                             of Market               Cost/
                                                              Value of             Amortized            Market
  Principal             Short-Term Investments               Portfolio               Cost                Value    
- - -------------    ------------------------------------       ------------         -------------      --------------
  <S>            <C>                                           <C>               <C>                <C>
                 SHORT-TERM INVESTMENTS                         17.8%

                 U.S. Treasury Bills:                           17.8
  $   450,000      4.93%, due 03/14/96                                           $     447,409      $      447,409
      950,000      4.94%, due 03/14/96                                                 944,504             944,504
      380,000      5.19%, due 03/14/96                                                 377,687             377,687
                                                                                 -------------      --------------
                       TOTAL SHORT-TERM INVESTMENTS                                  1,769,600           1,769,600
                                                                                 -------------      --------------
                                  TOTAL INVESTMENTS            100.0             $   9,722,877           9,939,301
                                                                                 =============                    
                 Other assets less liabilities                                                               8,437
                                                                                                    --------------
                                         NET ASSETS                                                 $    9,947,738
                                                                                                    ==============
</TABLE>




The accompanying notes are an integral part of these financial statements.




===============================================================================
                                       26


<PAGE>   28

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

SECURITY FIRST TRUST

NOTES TO FINANCIAL STATEMENTS

JANUARY 31, 1996

UNAUDITED

NOTE A -- ORGANIZATION OF THE TRUST AND SIGNIFICANT ACCOUNTING POLICIES

Security First Trust (the Trust) was established under Massachusetts law
pursuant to a Declaration of Trust dated February 13, 1987, as an
unincorporated business trust, a form of organization that is commonly called a
Massachusetts Business Trust.  The Trust is registered with the Securities and
Exchange Commission as a diversified open-end management investment company
(mutual fund) under the Investment Company Act of 1940 (1940 Act).

On June 17, 1987, the shareowners of Security First Legal Reserve Fund, Inc.
and Security First Variable Life Fund, Inc. (the Funds), each of which was a
Maryland corporation registered as an investment company under the 1940 Act,
approved Plans of Reorganization and Liquidation and on July 24, 1987, the
Funds became Series of the Trust and their shareowners became shareowners of
the Bond Series and the Growth and Income Series, respectively, in a tax-free
exchange of shares.  The Trust operates as a "series company," as that term is
used in Rule 18f-2 under the 1940 Act.  Financial information for periods prior
to June 17, 1987, reflect the results of the respective funds.

The Declaration of Trust permits the Trustees to issue an unlimited number of
shares and to divide such shares into an unlimited number of series, all
without shareowner approval.  Pursuant to this authority, the Board of Trustees
of Security First Trust established the Value Equity Series and the U.S.
Government Income Series on January 11, 1993, which commenced operations May
19, 1993.  The following is a summary of significant accounting policies
followed by the Trust:

FEDERAL INCOME TAXES -- Each series of the Trust has elected to qualify as a
"Regulated Investment Company."  No provision for federal income taxes is
necessary because each series intends to maintain its qualification as a
"Regulated Investment Company" under the Internal Revenue Code and distribute
each year substantially all of its net income and realized capital gains to its
shareowners.  Income and gains to be distributed are determined as of December
31, because the Trust reports for tax purposes on a calendar year.

PORTFOLIO VALUATION -- Investments are carried at market value.  The market
value of equity securities is determined as follows: Securities traded on a
national securities exchange are valued at the last sale price; securities not
traded on a national securities exchange are valued at the bid price for such
securities as reported by security dealers.  Fixed maturities are valued at
prices obtained from a major dealer in bonds.  Short-term investments which
have remaining maturities of more than 60 days and for which representative
market quotations are readily available are valued at the most recent bid price
or yield equivalent as quoted by a major broker-dealer in money market
securities.  Securities with remaining maturities of 60 days or less are valued
at their amortized cost, which approximates market value due to the short
duration to maturity.  Securities and other assets for which such procedures
are deemed not to reflect fair value, or for which representative quotes are
not readily available, are valued at prices deemed best to reflect their fair
value as determined in good faith by or under supervision of officers of the
Trust in a manner specifically authorized by the Board of Directors and applied
on a consistent basis.




===============================================================================
                                       27


<PAGE>   29

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

SECURITY FIRST TRUST

NOTES TO FINANCIAL STATEMENTS (CONTINUED)



NOTE A -- ORGANIZATION OF THE TRUST AND SIGNIFICANT ACCOUNTING POLICIES
(CONTINUED)

DIVIDENDS AND DISTRIBUTIONS -- Each series declares dividends annually.  Net
realized gains from security transactions, if any, are distributed annually.

OTHER -- As is common in the industry, security transactions are accounted for
no later than the day following the date the securities are purchased or sold.
Dividend income is recorded on the ex-dividend date.  Interest income is
accrued daily.


NOTE B -- REMUNERATION OF MANAGER AND OTHERS

Bond Series and Growth and Income Series:

The Manager, Security First Investment Management Corporation (Security
Management), is entitled by agreement to a monthly fee equal to 1/24 of 1% of
the average daily net asset value of the Bond Series and Growth and Income
Series (equivalent annually to .5%), less compensation payable to the Series'
investment adviser.  However, to the extent that operating expenses (including
management fees but excluding interest and taxes and certain extraordinary
expenses) of each series exceed 2.5% of the first $30 million of each series'
average daily net assets, 2.0% of the next $70 million of each series' average
daily net assets, and 1.5% of each series' average daily net assets in excess
of that amount, calculated on the basis of each series' fiscal year (the
expense limitation), the agreement requires that Security Management waive its
fee.  In addition, for the year ended July 31, 1996, Security Management has
also agreed to reimburse the Bond Series for any remaining expenses exceeding a
limitation equivalent annually to 1.5%.  Security Management may elect on an
annual basis to reimburse the Series for future excess expenses.

If during the fiscal year repayments are made to the Manager and the series'
expenses subsequently exceed the expense limitation, the Series shall recover
such repayments from the Manager to the extent of the excess determined.
Conversely, if during the fiscal year repayments are made by the Manager and
the series' expenses subsequently are within the expense limitation, the
Manager shall recover such repayments to the extent of the excess repaid.  It
is management's opinion that it is reasonably possible that actual operating
expense may be less than the expense limitation; however, in accordance with
the requirements of FASB Statement No. 5, no accrual has been made for the
contingent obligation to repay Security Management for excess expense
reimbursements since the conditions required for such accrual have not, in the
opinion of management, been met.

T. Rowe Price Associates provides investment advice and makes investment
decisions for the Bond Series and Growth and Income Series.  T. Rowe Price
Associates is paid an annual fee of 0.35% of the average daily net assets of
each series less any compensation payable to Security Management acting as
adviser on certain assets in which a series may invest.




===============================================================================
                                       28


<PAGE>   30

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

SECURITY FIRST TRUST

NOTES TO FINANCIAL STATEMENTS (CONTINUED)



NOTE B -- REMUNERATION OF MANAGER AND OTHERS (CONTINUED)

Value Equity Series and U.S. Government Income Series:

The Manager, Security Management, is entitled by agreement to a monthly fee
equal to 1/13 of 1% of the average daily net asset value of the Value Equity
Series and U.S. Government Income Series (equivalent annually to .9%), less
compensation payable to the Series' investment adviser, Virtus Capital
Managment (Virtus).  However, to the extent that operating expenses (including
management fees but excluding interest and taxes and certain extraordinary
expenses) of each series exceed 2.5% of the first $30 million of each series'
average daily net assets, 2.0% of the next $70 million of each series' average
daily net assets and 1.5% of each series' average daily net assets in excess of
that amount, calculated on the basis of each series' fiscal year (the expense
limitation), the agreement requires that Security Management and Virtus waive
their fees.  For a period of three years from inception, Security Management
and Virtus have also agreed to reimburse the Value Equity Series for any
remaining expenses exceeding a limitation equivalent annually to 1% and to
reimburse the U.S. Government Income Series for any remaining expenses
exceeding a limitation equivalent annually to .7%.

Virtus provides investment advice and makes investment decisions for the Value
Equity Series and U.S. Government Income Series.  Virtus is paid an annual fee
of .75% of the average daily net assets of the two series.


NOTE C -- INVESTMENT SECURITIES TRANSACTIONS

Purchases and sales of fixed maturities and equity securities for the year
ended January 31, 1996 were as follows:




<TABLE>
<CAPTION>
                                                           Growth                                U.S.
                                                            and               Value           Government
                                                           Income             Equity            Income
                                       Bond Series         Series             Series            Series         
                                       -----------      ------------       -----------       ------------
   <S>                                 <C>              <C>                <C>               <C>
   U.S. Government Securities:
    Purchases                          $   300,903                                           $  5,140,026
    Sales                                  266,908                                              2,693,670
   Other Investment Securities:
    Purchases                              772,578      $  6,248,500       $ 8,263,857
    Sales                                  338,782         1,238,782         2,527,708
</TABLE>




===============================================================================
                                       29


<PAGE>   31

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

SECURITY FIRST TRUST

NOTES TO FINANCIAL STATEMENTS (CONTINUED)



NOTE C -- INVESTMENT SECURITIES TRANSACTIONS (CONTINUED)

Net realized gain or loss on sale of investments is determined by the specific
identification method and would not have been significantly different using the
average cost method.  The cost of investments at January 31, 1996 was the same
for both financial statement and federal income tax purposes.  At January 31,
1996, the composition of unrealized appreciation and depreciation of investment
securities was as follows:



<TABLE>
<CAPTION>
                                                             Unrealized
                                                   -------------------------------
                                                   Appreciation       Depreciation          Net
                                                   -------------      ------------     ------------
   <S>                                             <C>                <C>              <C>
   Bond Series                                     $     560,502      $     (4,888)     $   555,614
   Growth and Income Series                           30,804,420          (998,934)      29,805,486
   Value Equity Series                                 1,828,767          (198,605)       1,630,162
   U.S. Government Income Series                         219,198            (2,774)         216,424
</TABLE>



NOTE D -- CAPITAL SHARE TRANSACTIONS

Transactions in capital shares of the Trust were as follows:

<TABLE>
<CAPTION>
                                                             Shares Issued
                                                             in Connection
                                                          with Reinvestment of   
                                                      -----------------------------
                                                           Net            Net
                                                        Investment      Realized
                                                          Income          Gain
                                           Sold       Distributions   Distributions    Redeemed        Net
                                        ---------     -------------   -------------   ----------     -------
<S>                                     <C>              <C>              <C>         <C>            <C>
SIX MONTHS ENDED JANUARY 31, 1996
  Bond Series                             200,855         125,609                      (137,987)     188,477
  Growth and Income Series                718,825         216,141         30,554       (322,207)     643,313
  Value Equity Series                     939,939          19,537         55,612        (38,883)     976,205
  U.S. Government Income Series           721,557          63,075          4,386        (49,740)     739,278

YEAR ENDED JULY 31, 1995
  Bond Series                             401,797         112,741                      (370,655)     143,883
  Growth and Income Series              1,480,071         209,555         48,632       (912,125)     826,133
  Value Equity Series                     888,244           9,164                      (137,439)     759,969
  U.S. Government Income Series           604,546           28,069                     (161,083)     471,532
</TABLE>




===============================================================================
                                       30


<PAGE>   32

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

SECURITY FIRST TRUST

NOTES TO FINANCIAL STATEMENTS (CONTINUED)


NOTE E -- FINANCIAL HIGHLIGHTS

The per share information for each respective series' capital stock outstanding
throughout the period is as follows:


<TABLE>
<CAPTION>
                                                      NET REALIZED
                                                          AND          TOTAL
                                                       UNREALIZED      INCOME                  DISTRIBUTIONS
                             NET ASSET                   GAINS        (LOSSES)     DIVIDENDS       FROM        NET ASSET
                             VALUE AT         NET      (LOSSES) ON      FROM       FROM NET      REALIZED      VALUE AT
                             BEGINNING    INVESTMENT     INVEST-     INVESTMENT   INVESTMENT     CAPITAL        END OF      TOTAL
                             OF PERIOD      INCOME        MENTS      OPERATIONS     INCOME        GAINS         PERIOD    RETURNS(2)
                             ---------    ----------  ------------   ----------   ----------   ------------    --------   ----------
<S>                           <C>           <C>          <C>          <C>            <C>          <C>             <C>        <C>
BOND SERIES
Year ended July 31,
  1991                        $  3.95       $  .52      $ (.24)       $   .28    $    (.55)                   $   3.68       7.09%
  1992                           3.68          .24         .28            .52         (.25)                       3.95       14.13
  1993                           3.95          .22         .14            .36         (.23)                       4.08        9.11
  1994                           4.08          .21        (.25)          (.04)        (.22)                       3.82      (0.98)
  1995                           3.82          .24         .08            .32         (.22)                       3.92        8.38
Six months ended
  January 31, 1996               3.92          .12         .17            .29         (.24)                       3.97        7.40


GROWTH AND INCOME SERIES
Year ended July 31,
  1991                        $  7.30       $  .39      $  .29        $   .68    $    (.44)                   $    .54       9.32%
  1992                           7.54          .23         .79           1.02         (.24)                       8.32       13.53
  1993                           8.32          .22         .49            .71         (.22)                       8.81        8.53
  1994                           8.81          .23         .44            .67         (.22)                       9.26        7.60
  1995                           9.26          .29        1.35           1.64         (.26)      $  (.06)        10.58       17.71
Six months ended
  January 31, 1996              10.58          .15        1.49           1.64         (.30)         (.04)        11.88       15.50


VALUE EQUITY SERIES
May 19, 1993 through
  July 31, 1993 (3)           $  5.00       $  .01      $ (.01)       $   .00     $    .00                    $   5.00    0.00%(1)
Year ended July 31,
  1994                           5.00          .05        (.03)           .02         (.03)                       4.99        0.40
  1995                           4.99          .05         .71            .76         (.05)                       5.70       15.23
Six months ended
  January 31, 1996               5.70          .03         .59            .62         (.05)      $  (.16)         6.11       10.88


U.S. GOVERNMENT INCOME SERIES
May 19, 1993 through
    July 31, 1993 (3)         $  5.00       $  .03      $  .04        $   .07     $    .00                    $   5.07    7.10%(1)
Year ended July 31,
  1994                           5.07          .11        (.19)          (.08)        (.07)     $   (.01)         4.91      (1.58)
  1995                           4.91          .21         .15            .36         (.14)                       5.13        7.33
Six months ended
  January 31, 1996               5.13          .08         .20            .28         (.19)         (.01)         5.21        5.46
</TABLE>


(1)      Annualized
(2)      Total return computed after deduction of all series expenses, but
         before deduction of actuarial risk charges and other fees of the
         variable annuity account.
(3)      The Value Equity Series and U.S. Government Income Series commenced
         operations on May 19, 1993.




===============================================================================
                                       31


<PAGE>   33

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

SECURITY FIRST TRUST

NOTES TO FINANCIAL STATEMENTS (CONTINUED)



NOTE E -- FINANCIAL HIGHLIGHTS (CONTINUED)

<TABLE>
<CAPTION>
                                                                Ratio of
                                             Ratio of             Net
                                            Operating          Investment
                                             Expenses            Income          Portfolio        Net Assets
                                            to Average         to Average        Turnover           End of
                                            Net Assets         Net Assets          Rate             Period   
                                           -----------        -----------       ----------       ------------
<S>                                             <C>                <C>            <C>            <C>
BOND SERIES
  Year ended July 31,
     1991                                       1.50%              6.89%            310%         $  4,793,766
     1992                                       1.50               6.42              50             5,682,609
     1993                                       1.45               6.02              36             7,229,959
     1994                                       1.30               5.45              58             7,225,964
     1995                                       1.29               6.27              56             7,977,781
  Six months ended
     January 31, 1996                            .93 (1)           6.24 (1)          17 (1)         8,821,386

GROWTH AND INCOME SERIES
  Year ended July 31,
     1991                                        .97%              4.01%             36%         $ 33,493,074
     1992                                        .86               3.10              20            42,814,515
     1993                                        .75               2.77               5            55,160,198
     1994                                        .78               2.62              11            65,660,970
     1995                                        .74               3.10               8            83,789,646
  Six months ended
     January 31, 1996                            .65 (1)           2.88 (1)           3 (1)       101,727,862

VALUE EQUITY SERIES
  May 19, 1993 through July 31, 1993 (2)        1.00%(1)            .85%(1)           7%         $  1,333,852
  Year Ended July 31, 1994                      1.00               1.38             121             3,007,073
  Year Ended July 31, 1996                      1.00               1.29              84             7,765,719
  Six months ended
     January 31, 1996                           1.00 (1)           1.66 (1)          50 (1)        14,301,386

U.S. GOVERNMENT INCOME SERIES
  May 19, 1993 through July 31, 1993 (2)         .70%(1)           3.91%(1)           0%         $    469,060
  Year ended July 31, 1994                       .70               3.62              17             3,424,487
  Year ended July 31, 1995                       .70               5.19              16             5,996,149
  Six months ended
     January 31, 1996                            .70 (1)           5.34 (1)          80 (1)         9,947,738
</TABLE>

(1)  Annualized
(2)   The Value Equity Series and U.S. Government Income Series commenced
      operations on May 19, 1993.

===============================================================================
                                       32
<PAGE>   34


VARIABLE ANNUITIES OFFER
CHOICES AND BENEFITS THAT
REGULAR MUTUAL FUNDS CAN'T


   Tax-deferred retirement income plans are among the best investments a person
can make for his or her future today. As a vehicle for creating tax-favored
retirement income, variable annuities offer many advantages.

   A variable annuity offers the opportunity to invest in a diversified
portfolio of securities similar to mutual funds. Taxes are deferred on all
dividends and on all increases in portfolio value until you take your money
out.

   At retirement, another significant advantage is that the variable annuity
provides you with income that is based on the performance of the fund or funds
in which you participated. You may elect to receive monthly, quarterly or
annual payments for a specified number of years, your lifetime, or the longer
of your lifetime and the lifetime of your joint payee. See your policy for
specific options available to you.

   The Security First Trust series offers you a choice of professionally
managed options. You may invest in a Bond Series, Growth and Income Series,
Value Equity Series, or U.S. Government Income Series, each with a varying
degree of risk:

   SECURITY FIRST TRUST BOND SERIES is for conservative investors. The
objective is to achieve the highest investment income over the long term
consistent with the preservation of capital.

   SECURITY FIRST TRUST GROWTH AND INCOME SERIES is for individuals willing to
accept a degree of risk. The fund's goal is growth of principal with a
reasonable level of income.

   SECURITY FIRST TRUST VALUE EQUITY SERIES seeks to provide growth of capital
and income through investment of common stocks of high quality companies.

   SECURITY FIRST TRUST U.S. GOVERNMENT INCOME SERIES seeks to provide current
income through investment in a diversified portfolio limited primarily to U.S.
government securities.

                                     [LOGO]

                          11365 West Olympic Boulevard
                         Los Angeles, California 90064
                                 (310) 312-6100


                               SEMI-ANNUAL REPORT
                                JANUARY 31, 1996

                                    SECURITY
                                     FIRST
                                     TRUST

                               BOARD OF TRUSTEES
                 Jack R. Borsting            Melvin M. Hawkrigg
                Katherine L. Hensley          Lawrence E. Marcus


                        Security First Trust Bond Series
                 Security First Trust Growth and Income Series
                    Security First Trust Value Equity Series
               Security First Trust U.S. Government Income Series







                                       


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