SUNAMERICA SERIES TRUST
N-30D, 1995-08-02
Previous: SMITH BARNEY FLORIDA MUNICIPALS FUND, 497, 1995-08-02
Next: FRANKLIN STRATEGIC MORTGAGE PORTFOLIO, 497, 1995-08-02



<PAGE>   1
 
 
                                                  (SunAmerica Logo)
                                                                              
                                                                           
                                                  (Series Trust)
 
                                                  SEMIANNUAL REPORT
                                                  MAY 31, 1995
 
<PAGE>   2
 
- ---------------------
 
               DEAR INVESTOR:
 
                 We are pleased to present our semiannual report for the
               SunAmerica Series Trust, one of the underlying trusts for the
               Polaris Variable Annuity from Anchor National Life Insurance
               Company.
 
                 The past six months have been excellent ones for the Polaris
               Variable Annuity, with assets up to $1.6 billion at May 31, 1995
               from $1.2 billion at November 30, 1994. The new portfolios, money
               managers and enhanced programs introduced late last year have
               served to boost Polaris' sales, thereby allowing more money to
               flow into the portfolios for better buying opportunities.
 
                 The following is a combined perspective on the U.S. and global
               economies over the six-month reporting period from the eight
               investment managers who manage Polaris (including Wellington
               Management Company, who manages the portfolios in the Anchor
               Series Trust, for which you will receive a complete report in
               about one month).
 
               ECONOMIC OVERVIEW -- UNITED STATES
 
                 The U.S. economy has slowed significantly during this six-month
               reporting period, providing a much improved investment climate
               since our last report. Although the Federal Reserve Board raised
               short-term rates one more time in February, by April a number of
               key indicators were down, including housing starts, auto sales,
               durable goods orders, and job growth. Alliance Capital
               Management, L.P. asserts that the economic crisis in Mexico and
               slow growth in Europe and Japan also helped to dampen U.S.
               growth.
 
               Bond Market
 
                 Signs of more moderate economic growth and subdued inflation
               have increased investor optimism and brought renewed vigor to the
               financial markets. Phoenix Investment Counsel reports that for
               much of this year, investors have demonstrated a strong
               preference for quality in both the bond and stock markets, a
               trend they expect to continue. The bond market experienced a
               strong rebound from its dismal 1994 performance, ending at 6.65%
               on May 31, 1995. SunAmerica Asset Management Corp. reports that
               fixed income markets have incorporated an easing of short-term
               interest rates by the Federal Reserve, which Provident Investment
               Counsel believes may reaccelerate the economy in late 1995 and
               into 1996.
 
               Stock Market
 
                 Phoenix Investment Counsel reports that the effect of positive
               investor sentiment has had a particularly dramatic effect in the
               equity market, which had its best start in three years. Over this
               six-month reporting period, the Standard & Poor's 500 Composite
               Stock Index produced a total return of 19.16%, a result which by
               historical measures would be considered stellar full-year
               performance. GDP grew at an annualized rate of 2.8% in the first
               quarter and, according to Goldman Sachs Asset Management (GSAM),
               second quarter growth is expected to be around 1.5%. Along with
               declining interest rates and the diminishing threat of inflation
               over the past six months, Alliance Capital Management believes
               the slowing economy has led to higher price/earnings ratios for
               stocks. Provident Investment Counsel adds that although the U.S.
               economy has weakened, corporate profits remained robust as
               productivity enhancements continued to drive the
 
                                                           ------------------
 
                                                                         1
<PAGE>   3
 
- ---------------------
 
               bottom line higher and higher. The combination of lower rates and
               strong corporate profits has resulted in an exploding stock
               market that seems to test new highs week after week.
 
               WHERE IS THE U.S. ECONOMY HEADED?
 
                 The majority of our investment managers believe that a "soft
               landing" correctly describes the current state of economic
               affairs and anticipate that corporate earnings in the third and
               fourth quarters will be the greatest influence on the stock
               markets. GSAM asserts that the economic expansion is not only
               slowing but elongating, with high corporate profits and cash flow
               poised to propel the U.S. stock and bond markets to double digit
               returns. Selected/Venture Advisers, L.P. believes that with most
               of the major stock market indices approaching new highs,
               increasing corporate profits will be the necessary fuel to
               further the markets' advance. Provident agrees, emphasizing that
               it is essential that companies meet or exceed their earnings
               expectations.
 
                 SunAmerica Asset Management believes that a recession is
               unlikely, given that inflation has remained fairly benign and
               credit is still readily available to sustain economic growth.
               Although they will be watching for any signs of a recession in
               the months ahead, Phoenix Investment Counsel states its belief
               that the economy is fundamentally healthy and anticipates a
               higher but controlled inflation rate between 3% and 3.5% by year
               end. GSAM forecasts that inflation will rise somewhat as strong
               growth resumes, and there will be more short-term rate hikes in
               the future with the 30-year bond yield increasing from its
               current level of around 6.5%. GSAM also feels that economic and
               profit recovery will continue, with equities continuing to
               outperform bonds over the next 12 months. Selected/Venture
               Advisers offers a further-reaching outlook, stating that they
               believe the rest of the decade should continue in a slow growth,
               lower inflation mode -- a positive environment for investing in
               equities.
 
               ECONOMIC OVERVIEW -- GLOBAL MARKETS
 
                 As the U.S. surged ahead, European and Japanese equities
               continued their year-long downturn. According to Morgan Stanley
               Asset Management (MSAM), Europe managed to show some growth due
               to cuts in German interest rates and strong corporate earnings,
               but was hampered by rising currency, falling bond yields, and the
               backlash caused by the Mexican crisis. Bond markets in Italy,
               Spain and Sweden have suffered from currency weakness, GSAM
               reports; however, core European and dollar bloc markets performed
               well during the past six months.
 
                 In Japan, investors ended 1994 and began 1995 by reducing
               equity exposure due to the generally high valuation level of the
               equity market. Alliance Capital concedes that the Kobe earthquake
               served to further accelerate concerns, the yen's strength
               continued to threaten economic recovery, and Japanese companies
               continued to lose ground in the competitive global marketplace.
               However, Japanese bond markets did manage to benefit from cuts in
               short-term interest rates.
 
                 Emerging markets experienced a virtual free fall in January, a
               mixed February, and are now in the midst of a mild rally, reports
               MSAM. Specifically, Asia has had a strong rebound, with markets
               like Thailand and Indonesia returning double-digits for the month
               of May.
 
- ---------------------
 
   2
<PAGE>   4
 
- ---------------------
 
               WHERE ARE THE GLOBAL MARKETS HEADED?
 
                 After a weak first quarter due to the Mexican devaluation and
               the government's mishandling of it, MSAM believes that emerging
               market debt markets are beginning to post a strong recovery since
               countries like Argentina and Mexico announced credible economic
               adjustment programs and reserved financial assistance from
               international agencies. Now that rates have been reduced
               worldwide, MSAM believes that the already-strengthening markets
               will continue their recovery and that the global bear market is
               over. They feel that the recent good values, strong earnings
               growth, and falling rates are creating a more welcome environment
               for investing.
 
                 The following is a discussion of individual portfolio
               performance and the factors affecting it over the six-month
               reporting period.
 
               CASH MANAGEMENT -- SUNAMERICA ASSET MANAGEMENT CORPORATION
 
                 Weaker than expected economic data has fueled the year-long
               rally in the short-term markets. The Cash Management Portfolio
               participated in this rally with a 2.73% return, and was
               well-positioned with longer-than-average days to maturity.
               SunAmerica Asset Management anticipates the portfolio will
               continue to outperform the averages as the rate of economic
               growth continues to deteriorate.
 
               FIXED INCOME -- GOLDMAN SACHS ASSET MANAGEMENT
 
                 During the six-month period ended May 31, 1995, this portfolio
               returned 11.17% -- closely matching its benchmark, the Lehman
               Aggregate Bond Index, which returned 11.40%. The portfolio's net
               asset value (NAV) increased $0.53 to $10.28 as yields on the
               five-year Treasury dropped 174 basis points to 6.05%. GSAM has a
               neutral outlook on the corporate sector; however, they are
               constructive on mortgage securities and expect the portfolio to
               gain from the incremental yield these securities offer. In
               addition, the portfolio will continue to hold asset-backed
               securities, agency debt securities, and emerging market debt
               securities. Going forward, GSAM expects a reduction in volatility
               and will continue to seek securities at attractive
               option-adjusted spreads.
 
               GLOBAL BOND -- GOLDMAN SACHS ASSET MANAGEMENT INTERNATIONAL
 
                 The Global Bond Portfolio had a 9.96% return for the six-month
               period ended May 31, 1995, outperforming its benchmark, the J.P.
               Morgan Global Government Bond Index (hedged), which returned
               9.83% for the six-month period. The portfolio benefited from an
               overweighting in dollar blocs, as these markets outperformed the
               rest on the sharp reversal of growth and inflation estimates. It
               also benefited from being underweighted in the high-yielding
               markets, as the Mexico crisis again raised concerns of high
               budget deficits and high debt servicing costs.
 
                 Although for most of the period the portfolio was fully hedged
               into U.S. dollars, its yen and deutschemark exposure was
               unhedged, and it took short positions in peripheral European
               currencies versus the deutschemark and Swiss franc. Going
               forward, GSAMI is very concerned about the sustainability of the
               recent bond rally as well as the amount of easing by the Fed
               being discounted in the market. However, the core European
               markets should benefit from weak economic activity, currency
               strength, and potential monetary easing, and GSAMI has thus
               switched the portfolio to a shorter duration (4.5 years).
 
                                                           ---------------------
 
                                                                            3
<PAGE>   5
 
- ---------------------
 
               HIGH-YIELD BOND -- SUNAMERICA ASSET MANAGEMENT CORPORATION
 
                 The high-yield bond market generated solid returns for the
               six-month period ended May 31, 1995, as exemplified by the
               portfolio's 9.43% return. Due to their concerns over the current
               trend in credit quality in the market, SunAmerica Asset
               Management Corp. has begun to raise cash levels in the portfolio
               and substantially reduced its exposure to bonds issued by
               companies that are sensitive to the economic cycle. Top holdings
               during this time period include Kash 'N Karry Food Stores,
               Sullivan Graphics, Inc. and NWCG Holding Corp.
 
               WORLDWIDE HIGH INCOME -- MORGAN STANLEY ASSET MANAGEMENT
 
                 For the six-month period ending May 31, 1995, this portfolio
               returned 8.30%, reflecting the strong performing U.S. high yield
               market as credit quality improved, interest rates declined, and
               the supply/demand situation was favorable. The high yield portion
               of the portfolio is currently well diversified with over fifteen
               companies spanning several industries as well as the spectrum of
               risk. One of the portfolio's highest quality investments is in
               Viacom, a company listed on the stock exchange with an equity
               capitalization of over $16 billion.
 
                 As of May 31, 1995, the portfolio had 42% of its assets in the
               U.S. high yield market, with 58% invested in emerging market
               debt. Unfortunately, the Mexican peso devaluation set the tone
               for violent swings in Brady bond prices in the developing
               countries. Even so, the market lows in early March presented
               excellent buying opportunities, positioning the portfolio to take
               advantage of market rallies following the first quarter market
               correction. In the month of May alone, this portfolio
               outperformed many of its peers by an average of 300 basis points,
               as the emerging markets posted a strong rebound with a near 9.0%
               return. MSAM believes the emerging markets are very undervalued
               and plans to increase the portfolio's allocation to 75%. Top
               holdings in the portfolio currently include Brazil, Mexico, and
               Argentina.
 
               BALANCED/PHOENIX INVESTMENT COUNSEL
 
                 For the six months ended May 31, 1995, this portfolio posted a
               solid return of 11.57%. The portfolio was underweighted in
               equities, particularly in the technology sector. The fixed-income
               portion of the portfolio was increased slightly in view of the
               slowing economy. The portfolio's top holdings as of May 31, 1995,
               include St. Paul Capital LLC, Applied Materials, Inc., Northern
               Telecom Ltd., and Boeing Company.
 
               ASSET ALLOCATION -- GOLDMAN SACHS ASSET MANAGEMENT
 
                 For the six months ended May 31, the portfolio posted a 15.11%
               return. In GSAM's view, declining long-term interest rates have
               favorable implications for future economic growth, and therefore
               they are slightly more positive about stocks than bonds at this
               stage. Hence, equity holdings increased from 53% to 55%
               throughout the reporting period, with the current largest
               holdings being Philip Morris Companies, National Medical
               Enterprises, Inc., and McDonnell Douglas Corp., which continues
               to reduce its costs while winning new military orders in the
               midst of an industry shakeout.
 
                 On the fixed income side, the Treasury market has rallied over
               the past several months, in line with the strong improvement in
               the overall bond market. The portfolio has strong holdings in
               Treasuries and asset-backed securities. The credit quality of the
 
- ---------------------
 
   4
<PAGE>   6
 
- ---------------------
 
               portfolio is currently AA, and the duration is matched to that of
               its benchmark, the Lehman Brothers Aggregate Index, at 4.7 years.
 
               GROWTH-INCOME -- ALLIANCE CAPITAL MANAGEMENT, L.P.
 
                 The Growth-Income Portfolio returned 17.00% during the
               six-month reporting period, benefiting from its exposure to a
               wide variety of financial companies, most of which performed very
               well as interest rates fell. The portfolio also benefited from
               its exposure to a number of top performers in the technology
               sector, including Intel and Sun Microsystems. Alliance Capital is
               currently seeking stocks that are reasonably priced and not
               overly sensitive to the ups and downs of the overall economy. At
               present, the technology sector offers a number of good
               opportunities, in addition to companies such as AirTouch
               Communications, Carnival Cruise Lines, and Pioneer Hi-Bred, which
               are also performing well in the face of a slowing economy.
 
               VENTURE VALUE -- SELECTED/VENTURE ADVISERS, L.P.
 
                 For the six months ended May 31, 1995, the portfolio achieved a
               total return of 19.40%. Top holdings such as Travelers Group,
               Inc., General Reinsurance Group, Chubb Corp., and American
               Express Co. are representative of the manager's belief that
               financial stocks offer a superior reward-versus-risk ratio as
               compared to other sectors of the economy. With America's aging
               baby boomers approaching retirement, favorable valuations,
               growing dividends, stock repurchase plans, and low price/earnings
               multiples strengthen their preferences in the financial sector.
 
                 Selected/Venture has recently incorporated a new investment
               theme toward what they call "franchise companies," which can use
               their fortress balance sheets during difficult economic times to
               acquire their competition or repurchase their own stock. Either
               way, as economic times improve, these companies should emerge
               competitively stronger. The portfolio will continue to focus on
               buying good companies at attractive prices when the company is
               out of favor. Selected/Venture believes long-term earnings
               determine the value of a stock -- not the latest news release or
               the most recent earnings report. They believe in focusing
               diligently on the risks of owning a company's shares as opposed
               to just the potential reward, and have upgraded the quality of
               companies in the portfolio.
 
               PROVIDENT GROWTH -- PROVIDENT INVESTMENT COUNSEL
 
                 The Provident Growth Portfolio returned 11.61% for the
               six-month period ended May 31, 1995. Over the last six months,
               the market has exhibited a typical response to a slowing economy,
               which is a tendency to move toward large capitalization growth
               stocks. After the price of these stocks has risen, investors then
               rotate to faster growth companies. This rotation began to occur
               in late April, and since this portfolio is comprised of high
               growth companies, the holdings have experienced significant stock
               price appreciation. This rotation scenario is similar to one
               experienced from 1988 to 1991. As of May 31, 1995, the portfolio
               was heavily weighted in the technology sector at 39.80%, with
               large holdings in Microsoft Corp., Intel Corp., and Oracle
               Systems Corp., all poised for growth opportunities. Hence,
               Provident feels this portfolio is currently well situated for
               excellent returns over the near-term.
 
                                                           ---------------------
 
                                                                            5
<PAGE>   7
 
- ---------------------
 
               GROWTH/PHOENIX INVESTMENT COUNSEL
 
                 For the six months ended May 31, 1995, this portfolio posted a
               solid return of 13.60%. While the portfolio's weighting in
               smaller and mid-sized companies did not perform as well as larger
               issues early in the year, Phoenix Investment firmly believes
               smaller issues will show stronger performance as the year
               progresses. They have lowered cash reserves to 10% from the
               conservative 20% held earlier in the year, and have increased
               weightings in the financial services sector to 19.10% to take
               advantage of the increasing gains there. Phoenix Investment will
               continue its exposure to healthcare and pharmaceutical stocks at
               12.30%, as well as an overweighting in the technology sector at
               16.30%. Top holdings include General Electric Co., American
               International Group, Inc., and Royal Dutch Petroleum Co.
 
               ALLIANCE GROWTH -- ALLIANCE CAPITAL MANAGEMENT
 
                 For the six-month period ending May 31, 1995, the Alliance
               Growth Portfolio provided a total return of 21.38%, outperforming
               the 19.16% return of the S&P 500 Index, as well as the 17.76%
               return of its benchmark, the Russell 1000 Growth Index. Strong
               relative performance was driven by superior stock selection,
               particularly in the technology, consumer staples, and financial
               sectors. Performance in the technology sector, overweighted at
               28.4% of the portfolio, is driven by holdings in Intel Corp.,
               Cisco Systems, Inc., and Motorola, Inc.; other top producers
               include United Healthcare Corp. and Philip Morris Companies.
 
               GLOBAL EQUITIES -- ALLIANCE CAPITAL MANAGEMENT
 
                 The Global Equities Portfolio returned 7.70% for the six-month
               period ended May 31, 1995. Despite having reduced the portfolio's
               exposure to the Japanese market, emphasizing Europe over the U.S.
               proved to be an incorrect strategy. In the European portion of
               the portfolio, the manager continues to purchase attractively
               valued French equities, including Unibail and Societe de
               Immeubles. They have also started buying some U.K. building
               materials companies such as Mayer International, Rugby Group, and
               Hepworth. Although the portfolio's holdings in Spain were poor
               performers during the reporting period, recent corrections in
               this market are currently providing more attractive
               opportunities.
 
                 In Japan, technology and pharmaceutical stocks have
               successfully competed, despite the rising yen. Kyocera, Rohm,
               Taisho Pharmaceutical, and Santen Pharmaceutical are some of the
               largest holdings in these two sectors. In the North American
               portion of the portfolios, AirTouch Communications is a
               significant new position in the technology arena, boasting the
               best ensemble of foreign wireless companies of any U.S. company.
 
               INTERNATIONAL DIVERSIFIED EQUITIES -- MORGAN STANLEY ASSET
               MANAGEMENT
 
                 Throughout the reporting period, MSAM began focusing on Asia
               (sans Japan) to take advantage of the higher returns brought on
               by the May rally in emerging markets. The portfolio's weightings
               in Hong Kong, Singapore, Malaysia, and Thailand have all
               increased. Also, European holdings were broadened to include
               Germany, Switzerland, and Norway. As of May 31, 1995, the
               portfolio returned -0.22%.
 
- ---------------------
 
   6
<PAGE>   8
 
- ---------------------
 
                 That's the news on the economy and the individual portfolios
               from our managers' perspective. Thank you for choosing Polaris as
               your retirement savings investment -- we look forward to serving
               you for years to come.
 
               Sincerely,

               [SIGNATURE]

               Eli Broad
               Chairman and Chief Executive Officer
               Anchor National Life Insurance Company
 
               July 10, 1995
 
               --------------------------

               All portfolio performance is reported at the fund level, which
               includes investment management annual expenses but does not
               include charges or fees at the variable annuity level. Past
               performance is no guarantee of future results.
 
               Investments in stocks and bonds are subject to risk, including
               stock market and interest rate fluctuations. Investments in
               non-U.S. stocks and bonds are subject to additional risks,
               including fluctuations, political and social instability,
               differing securities regulations and accounting standards, and
               limited public information. High-yield bonds tend to be subject
               to greater price swings than higher-rated bonds and, of course,
               payment of interest and principal is not assured. Mortgage-backed
               securities are subject to prepayment, which can result in
               reinvestment of principal at lower yields. Money market
               instruments generally offer stability and income, but an
               investment in these securities is not guaranteed by the U.S.
               government or any other entity.
 
                                                           ---------------------
 
                                                                            7
<PAGE>   9
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    CASH MANAGEMENT PORTFOLIO                 INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                          PRINCIPAL
                    SHORT-TERM SECURITIES--100.7%                                          AMOUNT          VALUE
                    -------------------------------------------------------------------------------------------------
                    <S>                                                                  <C>             <C>
                    CERTIFICATE OF DEPOSIT--2.9%
                    Abbey National 6.40% due 5/30/96...................................  $ 2,000,000     $  1,997,996
                                                                                                         ------------
                    TOTAL CERTIFICATE OF DEPOSIT (cost $2,000,000).....................                    1,997,996
                                                                                                         ------------
                    CORPORATE SHORT-TERM NOTES--84.9%
                    Ameritech Capital Funding Corp. 6.22% due 7/10/95..................    1,000,000          993,458
                    BankAmerica Corp. 5.90% due 9/27/95................................    3,000,000        2,941,392
                    Bear Stearns Co., Inc. 6.18% due 3/29/96...........................    2,500,000        2,499,975
                    Cosco Co., Ltd. 6.11% due 7/06/95..................................    2,000,000        1,988,145
                    Cregem North America, Inc. 6.02% due 7/19/95.......................    2,000,000        1,983,814
                    du Pont (E.I.) de Nemours & Co. 5.90% due 9/26/95..................    3,000,000        2,941,885
                    Eli Lilly & Co. 6.06% due 7/13/95..................................    2,100,000        2,085,472
                    Ford Motor Credit Co. 9.85% due 5/03/96............................    1,500,000        1,552,974
                    Golden Peanut Co. 5.93% due 9/26/95................................    2,000,000        1,961,256
                    Goldman Sachs Group L.P. 5.89% due 10/03/95........................    2,000,000        1,959,097
                    Hanson Finance (U.K.) PLC 6.12% due 6/02/95........................    2,500,000        2,499,578
                    Indosuez North America, Inc. 5.98% due 9/14/95.....................    2,000,000        1,965,020
                    JAL Capital Corp. 5.96% due 7/25/95................................    2,500,000        2,476,125
                    JMG Funding L.P. 6.07% due 6/13/95.................................    3,000,000        2,993,880
                    McGraw-Hill, Inc. 6.06% due 7/12/95................................    2,500,000        2,482,574
                    NBD Bank, N.A., Indianapolis 6.40% due 4/25/96.....................    2,000,000        2,003,540
                    Quebec (Province of) 6.02% due 6/06/95.............................    3,000,000        2,997,636
                    Republic National Bank of New York 6.14% due 6/05/95...............    3,000,000        2,998,141
                    SAFECO Credit Co., Inc. 6.16% due 6/05/95..........................    1,500,000        1,499,071
                    Sakura Bank Ltd. 6.20% due 6/05/95.................................    1,300,000        1,299,191
                    Sanwa Bank Ltd. 6.25% due 7/03/95..................................    2,000,000        1,989,065
                    Sanyo Electric Finance Corp. 5.97% due 11/16/95....................    2,000,000        1,944,418
                    Sierra Funding Corp. 6.20% due 6/30/95.............................    2,000,000        1,990,415
                    Svenska Handelsbanken SA 6.04% due 7/20/95.........................    3,000,000        2,975,868
                    Toronto Dominion Holdings 5.95% due 7/05/95........................    3,000,000        2,982,150
                    Wool International 6.11% due 6/02/95...............................    3,000,000        2,999,495
                                                                                                         ------------
                    TOTAL CORPORATE SHORT-TERM NOTES (cost $58,997,433)................                    59,003,635
                                                                                                         ------------
                    MUNICIPAL BONDS--5.7%
                    Braxton County, West Virginia 6.11% due 8/22/95....................    2,000,000        2,000,604
                    New Hampshire State Industrial Development Authority, Revenue 6.22%
                      due 8/30/95......................................................    2,000,000        2,000,000
                                                                                                         ------------
                    TOTAL MUNICIPAL BONDS (cost $4,000,000)............................                     4,000,604
                                                                                                         ------------
                    TIME DEPOSIT--7.2%
                    Cayman Island Time Deposit with Mitsubishi Bank
                      6.00% due 6/08/95 (cost $5,000,000)..............................    5,000,000        5,000,000
                                                                                                         ------------
                    TOTAL SHORT-TERM SECURITIES (cost $69,997,433).....................                    70,002,235
                                                                                                         ------------
</TABLE>
 
- ---------------------

    8
<PAGE>   10
 
<TABLE>
<CAPTION>
                                                                                           PRINCIPAL
                    REPURCHASE AGREEMENT--17.0%                                              AMOUNT         VALUE
                    -------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    REPURCHASE AGREEMENT--17.0%
                    Joint Repurchase Agreement Account (Note 3)
                      (cost $11,835,000)...............................................   $11,835,000    $ 11,835,000
                                                                                                         ------------
                    TOTAL INVESTMENTS--
                      (cost $81,832,433)                              117.7%                               81,837,235
                    Liabilities in excess of other assets--           (17.7)                              (12,319,523)
                                                                      -----                              -------------
                    NET ASSETS--                                      100.0%                             $ 69,517,712
                                                                      =====                              =============
</TABLE>
 
              See Notes to Financial Statements
 
                                                           ---------------------
 
                                                                            9
<PAGE>   11
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    FIXED INCOME PORTFOLIO                    INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                            PRINCIPAL
                    BONDS & NOTES--97.3%                                                     AMOUNT          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    CONSUMER DISCRETIONARY--1.8%
                    Housing--1.8%
                    News America Holdings, Inc. 7.50% 2000...............................  $  150,000      $   153,207
                    News America Holdings, Inc. 9.13% 1999...............................     175,000          189,632
                                                                                                           ------------
                                                                                                               342,839
                                                                                                           ------------
                    CONSUMER STAPLES--0.5%
                    Food, Beverage & Tobacco--0.5%
                    RJR Nabisco, Inc. 8.63% 2002.........................................     100,000          102,195
                                                                                                           ------------
                    ENERGY--3.2%
                    Energy Services--3.2%
                    Arkla, Inc. 9.20% 1997...............................................      40,000           41,524
                    Arkla, Inc. 9.88% 1997...............................................     225,000          236,250
                    Empresa Colombiana de Petroleos 7.25% 1998...........................      30,000           29,250
                    Oryx Energy Co. 9.30% 1996...........................................     150,000          152,070
                    Oryx Energy Co. 9.75% 1998...........................................     150,000          150,750
                                                                                                           ------------
                                                                                                               609,844
                                                                                                           ------------
                    FINANCE--23.9%
                    Banks--7.9%
                    Auburn Hills Trust 12.38% 2020.......................................      90,000          130,718
                    Banco Nacional de Comercio Exterior 11.25% 1995......................      90,000           90,000
                    BanPonce Corp. 5.17% 1996............................................     175,000          172,706
                    Continental Bank NA 12.50% 2001......................................     300,000          379,728
                    Corporacion Andina de Fomento 7.25% 1998.............................      90,000           85,050
                    Security Pacific Corp. 11.50% 2000...................................     275,000          331,658
                    Signet Banking Corp. 9.63% 1999......................................     300,000          327,564
 
                    Financial Services--16.0%
                    Chrysler Financial Corp. 10.34% 2008.................................     200,000          206,676
                    Countrywide Funding Corp. 8.43% 1999.................................     175,000          186,393
                    Discover Card Trust 7.20% 1998.......................................     458,333          459,479
                    Financiera Energet 6.63% 1996........................................     300,000          296,640
                    Financiera Energet 9.00% 1999........................................      20,000           20,338
                    First USA, Inc. 5.05% 1995...........................................     200,000          198,602
                    Ford Capital BV 9.50% 2001...........................................     400,000          452,596
                    Ford Credit Auto Loan Master Trust 5.63% 1997........................     130,000          129,715
                    Ford Credit Grantor Trust 7.30% 1999.................................      91,798           93,175
                    General Motors Acceptance Corp. 6.30% 2099...........................     182,846          183,016
                    General Motors Acceptance Corp. 7.50% 1997...........................      75,000           76,647
                    General Motors Acceptance Corp. 7.63% 1998...........................     175,000          179,646
                    Premier Auto Trust 7.90% 1999........................................     120,000          123,974
                    Standard Credit Card Master Trust Series 1991, Class B 6.25% 1998....     260,000          258,861
                    Standard Credit Card Master Trust Series 1990-5, Class A 9.38%
                      1996...............................................................     200,000          200,062
                                                                                                           ------------
                                                                                                             4,583,244
                                                                                                           ------------
                    INDUSTRIAL & COMMERCIAL--3.9%
                    Aerospace & Military Technology--0.5%
                    British Aerospace 7.55% 1997.........................................     100,000          101,388
</TABLE>
 
- ---------------------
 
   10
<PAGE>   12
 
<TABLE>
<CAPTION>
                                                                                            PRINCIPAL
                    BONDS & NOTES (continued)                                                 AMOUNT          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    INDUSTRIAL & COMMERCIAL (continued)
                    Machinery--1.7%
                    Case Equipment Loan Trust 7.30% 2002.................................  $  312,432      $   316,779
 
                    Multi-Industry--1.7%
                    Tenneco, Inc. 10.00% 1998............................................     300,000          328,017
                                                                                                           ------------
                                                                                                               746,184
                                                                                                           ------------
                    INFORMATION & ENTERTAINMENT--4.3%
                    Broadcasting & Media--3.5%
                    Tele-Communications, Inc. 7.00% 1997.................................     200,000          201,164
                    Time Warner, Inc. 7.45% 1998.........................................     455,000          460,810
 
                    Leisure & Tourism--0.8%
                    Blockbuster Entertainment Corp. 6.63% 1998...........................     100,000           99,166
                    TKR Cable, Inc. 10.50% 2007..........................................      50,000           57,125
                                                                                                           ------------
                                                                                                               818,265
                                                                                                           ------------
                    INFORMATION TECHNOLOGY--2.1%
                    Communication Equipment--0.8%
                    Cablevision Industries Corp. 10.75% 2002.............................     130,000          140,400
 
                    Computers & Business Equipment--1.3%
                    Comdisco, Inc. 7.33% 1997............................................     200,000          201,770
                    Comdisco, Inc. 9.75% 1997............................................      50,000           52,539
                                                                                                           ------------
                                                                                                               394,709
                                                                                                           ------------
                    NON-U.S. GOVERNMENT OBLIGATIONS--4.0%
                    Foreign Government--4.0%
                    Ontario Province Canada 15.75% 2012..................................     100,000          120,382
                    Petroleo Brasileiro SA 8.75% 1996(1).................................     250,000          246,250
                    Quebec Province Canada 13.25% 2014...................................     165,000          207,616
                    Republic of Argentina Bote zero coupon 1997..........................     370,000          180,005
                    Republic of Colombia 7.13% 1998......................................      20,000           19,650
                                                                                                           ------------
                                                                                                               773,903
                                                                                                           ------------
                    U.S. GOVERNMENT & AGENCIES--53.6%
                    U.S. Government & Agencies--53.6%
                    Federal Home Loan Bank 8.59% 2000....................................      70,000           70,918
                    Federal Home Loan Mortgage Corp. 8.00% TBA...........................   1,000,000        1,021,560
                    Federal Home Loan Mortgage Corp. 8.20% 1998..........................     110,000          113,093
                    Federal Home Loan Mortgage Corp. 9.00% TBA...........................     600,000          625,500
                    Federal National Mortgage Association 5.40% 1998.....................     410,000          400,242
                    Federal National Mortgage Association 5.62% 1998.....................     290,000          283,962
                    Federal National Mortgage Association 6.50% 2018.....................     250,000          244,452
                    Federal National Mortgage Association 6.50% 2024.....................   1,861,686        1,790,700
                    Federal National Mortgage Association 7.00% 2024.....................     390,047          383,709
                    Federal National Mortgage Association 7.00% TBA......................     250,000          245,937
                    Federal National Mortgage Association 8.79% 2002.....................      60,000           60,964
                    Government National Mortgage Association 7.50% 2023..................      29,615           29,800
                    Government National Mortgage Association 8.00% TBA...................   1,000,000        1,024,680
                    United States Treasury Bonds 8.00% 2021..............................      35,000           40,163
                    United States Treasury Bonds 10.75% 2003.............................      10,000           12,700
                    United States Treasury Bonds 11.13% 2003.............................      60,000           78,300
                    United States Treasury Bond Strip zero coupon 2004...................   2,700,000        1,476,171
                    United States Treasury Bond Strip zero coupon 2018...................     190,000           37,455
                    United States Treasury Bond Strip zero coupon 2019...................     430,000           82,818
</TABLE>
 
                                                           ---------------------
 
                                                                           11
<PAGE>   13
<TABLE>
<CAPTION>
                                                                                            PRINCIPAL
                    BONDS & NOTES (continued)                                                 AMOUNT          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    U.S. GOVERNMENT & AGENCIES (continued)
                    United States Treasury Bond Strip zero coupon 2020...................  $3,980,000      $   695,744
                    United States Treasury Notes 6.25% 2003..............................   1,430,000        1,427,984
                    United States Treasury Notes 7.50% 1999..............................     140,000          147,678
                                                                                                           ------------
                                                                                                            10,294,530
                                                                                                           ------------
                    TOTAL INVESTMENT SECURITIES (cost $18,312,126).......................                   18,665,713
                                                                                                           ------------
 
<CAPTION>
                    SHORT-TERM SECURITIES--0.7%
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    CORPORATE SHORT-TERM NOTES--0.7%
                    Mexican Cetes 7.46% due 6/05/95......................................      90,000           89,926
                    Republic of Argentina 10.00% due 6/02/95.............................      40,000           40,000
                                                                                                           ------------
                    TOTAL SHORT-TERM SECURITIES (cost $129,926)..........................                      129,926
                                                                                                           ------------
<CAPTION>
                    REPURCHASE AGREEMENT--15.1%
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    REPURCHASE AGREEMENT--15.1%
                    Agreement with State Street Bank & Trust Co., bearing interest at
                      6.00% dated 5/31/95, to be repurchased 6/01/95 in the amount of
                      $2,893,482 and collateralized by $2,705,000 U.S. Treasury Notes
                      8.875% due 11/15/98 (cost $2,893,000)..............................   2,893,000        2,893,000
                                                                                                           ------------
                    TOTAL INVESTMENTS--
                      (cost $21,335,052)                             113.1%                                 21,688,639
                    Liabilities in excess of other assets--          (13.1)                                 (2,511,137)
                                                                     -----                                 ------------
                    NET ASSETS--                                     100.0%                                $19,177,502
                                                                     =====                                 ============
</TABLE>
 
              -----------------------------
              (1) Fair valued security; see Note 2
              TBA -- Securities purchased on a forward commitment basis with an
                     approximate principal amount and no definitive maturity
                     date. The actual principal amount and maturity date will be
                     determined upon settlement.
 
              See Notes to Financial Statements
 
- ---------------------

   12
<PAGE>   14
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    GLOBAL BOND PORTFOLIO                     INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                             PRINCIPAL
                                                                                               AMOUNT
                                                                                            (DENOMINATED
                                                                                                 IN
                                                                                               LOCAL
                    FOREIGN BONDS & NOTES--50.0%                                             CURRENCY)        VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    CANADA--11.1%
                    Government of Canada 6.50% 2004.....................................      8,320,000    $ 5,521,957
                                                                                                           ------------
                    DENMARK--6.7%
                    Government of the Kingdom of Denmark 9.00% 2000.....................     17,250,000      3,314,976
                                                                                                           ------------
                    FRANCE--12.9%
                    Government of France 8.25% 2004.....................................     13,500,000      2,868,971
                    Government of France 8.50% 2000.....................................      4,000,000        854,983
                    Government of France 8.50% 2002.....................................  ECU 1,500,000      2,046,836
                    Government of France 8.50% 2003.....................................      3,000,000        646,377
                                                                                                           ------------
                                                                                                             6,417,167
                                                                                                           ------------
                    GERMANY--7.4%
                    Republic of Germany 7.38% 2005......................................      2,600,000      1,931,281
                    Republic of Germany 8.38% 2001......................................      2,250,000      1,762,524
                                                                                                           ------------
                                                                                                             3,693,805
                                                                                                           ------------
                    JAPAN--5.5%
                    Government of Japan 4.10% 2003......................................    210,000,000      2,700,408
                                                                                                           ------------
                    UNITED KINGDOM--6.4%
                    United Kingdom Gilt-Edged Bonds 8.00% 2003..........................      2,000,000      3,191,002
                                                                                                           ------------
                    TOTAL FOREIGN BONDS & NOTES (cost $23,375,240)......................                    24,839,315
                                                                                                           ------------
 
<CAPTION>
                                                                                             PRINCIPAL
                    U.S. GOVERNMENT AND AGENCIES--23.0%                                        AMOUNT
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    U.S. GOVERNMENT--23.0%
                    United States Treasury Notes 6.25% 2003.............................   $  2,250,000      2,246,827
                    United States Treasury Notes 6.88% 1999.............................      3,000,000      3,089,070
                    United States Treasury Notes 7.88% 2004.............................      5,500,000      6,094,660
                                                                                                           ------------
                    TOTAL U.S. GOVERNMENT AND AGENCIES (cost $10,803,174)...............                    11,430,557
                                                                                                           ------------
                    TOTAL INVESTMENT SECURITIES (cost $34,178,414)......................                    36,269,872
                                                                                                           ------------
</TABLE>
 
                                                           ---------------------
 
                                                                           13
<PAGE>   15
<TABLE>
<CAPTION>
                                                                                             PRINCIPAL
                    SHORT-TERM SECURITIES--25.2%                                               AMOUNT         VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    TIME DEPOSIT--25.2%
                    Cayman Island Time Deposit with State Street Bank & Trust Co.
                      5.94% due 6/01/95.................................................   $ 12,541,000    $12,541,000
                                                                                                           ------------
                    TOTAL SHORT-TERM SECURITIES (cost $12,541,000)......................                    12,541,000
                                                                                                           ------------
                    TOTAL INVESTMENTS--
                      (cost: $46,719,414)                             98.2%                                 48,810,872
                    Other assets less liabilities--                    1.8                                     913,328
                                                                     -----                                 ------------
                    NET ASSETS--                                     100.0%                                $49,724,200
                                                                     =====                                 ============
</TABLE>

<TABLE>
<CAPTION>
                    FORWARD FOREIGN CURRENCY CONTRACTS OPEN AT MAY 31, 1995
                    ---------------------------------------------------------------------
                                                                                 GROSS
                         CONTRACT                  IN             DELIVERY     UNREALIZED
                        TO DELIVER            EXCHANGE FOR          DATE       APPRECIATION
                    ---------------------------------------------------------------------
                    <S>   <C>              <C>   <C>              <C>          <C>
                    *CAD     3,130,000     DEM      3,261,617       8/14/95    $  36,490
                     CAD     1,200,263     USD        876,329       7/11/95        1,488
                     CAD       298,170     USD        219,420       7/11/95        2,093
                    *CHF     2,702,000     ITL  3,876,554,400       7/12/95       25,412
                    *CHF     2,462,985     CAD      3,150,000       8/14/95      169,968
                    *DEM     3,100,500     ITL      3,739,296       6/01/95       83,782
                    *DEM       199,500     USD        143,714       6/01/95        2,549
                    *DEM     3,260,000     ESP    290,316,040       6/01/95       64,395
                    *DEM     3,180,000     FRF     11,467,716       6/09/95       59,434
                    *DEM     3,180,000     SEK     16,828,560       7/07/95       33,924
                    *DEM     3,180,000     ITL  3,918,555,000       7/11/95      120,834
                    *DEM     3,267,000     ESP    291,560,148       8/04/95       48,620
                    *DEM     3,267,000     GBP      1,478,113       8/04/95       27,734
                     ECU     1,549,290     USD      2,075,119       7/20/95       50,033
                     FRF    22,301,220     USD      4,545,703       8/30/95       67,153
                     GBP     2,045,581     USD      3,300,749       9/11/95       57,224
                    *GBP     1,504,714     USD      2,428,006       9/11/95       42,097
                    *ITL 3,739,296,000     DEM      3,300,000       6/01/95       57,383
                    *ITL 3,758,454,980     CHF      2,702,000       7/12/95       46,157
                    *JPY     4,257,900     USD         51,592       9/11/95          556
                    *SEK    16,650,140     DEM      3,295,100       6/06/95       63,744
                    *USD        62,020     SEK        456,966       7/07/95           97
                    *USD        62,894     ITL    108,501,600       7/11/95        2,863
                    *USD     1,063,292     ITL  1,790,955,300       8/08/95       18,354
                    *USD     2,118,861     CHF      2,462,985       8/14/95        4,538
                    *USD         7,264     CAD         10,350       7/11/95          280
                    *USD     2,292,736     CAD      3,266,690       7/11/95       88,270
                    *USD        55,482     JPY      4,807,500       7/17/95        1,688
                    *USD        47,480     JPY      4,257,900       9/11/95        3,556
                    *USD     2,362,400     GBP      1,504,714       9/11/95       23,508
                    *USD     2,232,520     JPY    200,206,800       9/11/95      167,195
                                                                              -----------
                                                                               1,371,419
                                                                              -----------
<CAPTION>
                                                                                GROSS
                                                                              UNREALIZED
                                                                             DEPRECIATION
                    ---------------------------------------------------------------------
                    <S>      <C>           <C>     <C>              <C>       <C>
                     CAD     6,332,680     USD      4,603,074       7/11/95   $  (12,651)
                    *CAD     3,141,078     USD      2,220,000       8/14/95      (66,870)
                    *CAD        10,350     USD          7,523       7/11/95          (21)
                    *CAD     3,266,690     USD      2,300,000       7/11/95      (81,006)
                    *DEM     3,266,312     CAD      3,130,000       8/14/95      (39,823)
                     DEM     2,612,270     USD      1,821,412       7/24/95      (31,161)
                     DEM     2,772,627     USD      1,930,409       7/24/95      (35,887)
                    *DEM     3,263,965     SEK     16,650,140       6/06/95      (41,708)
                    *DEM       149,185     USD        103,183       6/07/95       (2,408)
</TABLE>
 
- ---------------------

   14
<PAGE>   16
<TABLE>
<CAPTION>
                    FORWARD FOREIGN CURRENCY CONTRACTS OPEN AT MAY 31, 1995 (continued)
                    ---------------------------------------------------------------------
                                                                                 GROSS
                         CONTRACT                  IN             DELIVERY     UNREALIZED
                        TO DELIVER            EXCHANGE FOR          DATE      DEPRECIATION
 
                    ----------------------------------------------------------------------
                    <S>   <C>              <C>   <C>              <C>        <C>
                    *DEM     4,509,516     USD      3,118,981       6/07/95  $   (72,762)
                    *DEM       199,500     USD        139,102       7/24/95       (2,380)
                    *DEM       916,325     USD        637,000       9/18/95      (14,460)
                    *DEM     2,493,527     USD      1,733,000       9/18/95      (39,770)
                     DKK    17,991,750     USD      3,195,125       6/13/95      (64,073)
                    *ESP   290,638,780     DEM      3,260,000       6/01/95      (67,031)
                    *ESP   296,512,920     DEM      3,267,000       8/04/95      (88,823)
                     FRF    12,208,106     DEM      3,439,000       9/11/95       (6,662)
                     FRF    12,171,796     USD      2,380,000       9/11/95      (63,648)
                    *FRF    11,387,898     DEM      3,180,000       6/09/95      (43,354)
                    *GBP     1,487,908     DEM      3,267,000       8/04/95      (43,278)
                    *ITL 4,027,056,600     DEM      3,180,000       7/11/95     (186,592)
                    *ITL   118,104,420     USD         70,738       7/12/95         (830)
                    *ITL 1,536,184,351     USD        914,695       8/04/95      (13,082)
                    *ITL   254,770,950     USD        153,869       8/08/95         (105)
                     JPY   217,182,393     USD      2,568,595       7/17/95      (14,103)
                    *JPY     4,807,500     USD         56,858       7/17/95         (312)
                    *JPY   200,206,800     USD      2,280,000       9/11/95     (119,715)
                    *SEK    17,285,526     DEM      3,180,000       7/07/95      (96,041)
                     USD        85,695     DEM        117,840       6/07/95       (2,290)
                     USD     2,210,518     DEM      3,102,528       9/18/95       (4,779)
                    *USD         2,676     ESP        322,084       6/01/95          (46)
                    *USD        41,929     ESP      4,952,772       8/04/95         (727)
                    *USD       108,489     DEM        149,185       6/07/95       (2,899)
                    *USD     3,244,256     DEM      4,509,516       6/07/95      (52,513)
                    *USD       144,043     DEM        199,500       7/24/95       (2,562)
                    *USD     2,429,482     DEM      3,409,852       9/18/95       (5,253)
                                                                             ------------
                                                                              (1,319,625)
                                                                             ------------
                    Net Appreciation.......................................  $    51,794
                                                                             ============
</TABLE>
 
                    -----------------------------
                    * Represents open forward foreign currency contracts and
                      offsetting open forward foreign currency contracts that 
                      do not have additional market risk but have continued 
                      counterparty settlement risk.
 
                    CAD  -- Canadian Dollar
                    CHF  -- Swiss Franc
                    DEM  -- Deutsche Mark
                    DKK  -- Danish Kroner
                    ECU  -- European Currency Unit
                    ESP  -- Spanish Peseta
                    FRF  -- French Franc
                    GBP  -- Pound Sterling
                    ITL  -- Italian Lira
                    JPY  -- Japanese Yen
                    SEK  -- Swedish Krona
                    USD  -- United States Dollar
 
                    See Notes to Financial Statements
 
                                                           ---------------------
 
                                                                            15
<PAGE>   17
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    HIGH-YIELD BOND PORTFOLIO                 INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                            PRINCIPAL
                    BONDS & NOTES--87.0%                                                      AMOUNT          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    CONSUMER DISCRETIONARY--12.6%
                    Automotive--1.4%
                    AM General Corp. 12.88% 2022.........................................  $1,000,000      $   993,750
 
                    Housing--2.7%
                    American Standard, Inc. 10.88% 1999..................................   1,000,000        1,075,000
                    Jim Walter Corp. 13.75% 2003(1)(2)...................................   1,500,000          900,000
 
                    Retail--8.5%
                    County Seat Stores, Inc. 12.00% 2001.................................   1,000,000          995,000
                    Eckard Corp. 11.13% 2001.............................................     827,000          831,135
                    Hills Stores Co. 10.25% 2003.........................................   1,000,000          985,000
                    Rickel Home Centers, Inc. 13.50% 2001(3).............................   1,000,000          920,000
                    Specialty Retailers, Inc. 11.00% 2003................................     500,000          472,500
                    Thrifty Payless Holdings, Inc. 12.25% 2004(3)........................   1,000,000        1,105,000
                    Wickes Lumber Co. 11.63% 2003........................................   1,000,000          930,000
                                                                                                           ------------
                                                                                                             9,207,385
                                                                                                           ------------
                    CONSUMER STAPLES--10.2%
                    Food, Beverage & Tobacco--0.6%
                    All American Bottling Corp. 13.00% 2001..............................     500,000          435,000
 
                    Food Retail--6.9%
                    Dominick's Finer Foods, Inc. 10.88% 2005.............................   1,000,000        1,015,000
                    Farm Fresh, Inc. 12.25% 2000.........................................   1,000,000          965,000
                    Kash 'N Karry Food Stores, Inc. 11.50% 2003..........................   2,000,000        2,040,000
                    Ralph's Grocery Co. 10.25% 2002......................................   1,000,000        1,000,000
 
                    Household Products--2.7%
                    Calmar, Inc. 12.00% 1997.............................................   1,000,000        1,020,000
                    Chattem, Inc. 12.75% 2004............................................   1,000,000          943,750
                                                                                                           ------------
                                                                                                             7,418,750
                                                                                                           ------------
                    ENERGY--1.1%
                    Energy Services--1.1%
                    Deep Tech International, Inc. 12.00% 2000............................   1,000,000          830,000
                                                                                                           ------------
                    FINANCE--0.7%
                    Financial Services--0.7%
                    Olympic Financial Ltd. 13.00% 2000...................................     500,000          515,000
                                                                                                           ------------
                    HEALTHCARE--7.6%
                    Health Services--7.6%
                    Amerisource Distribution Corp. 11.25% 2005...........................     528,125          584,899
                    Dade International, Inc. 13.00% 2005.................................     500,000          522,500
                    Multicare, Inc. 12.50% 2002..........................................   1,000,000        1,130,000
                    National Medical Enterprises, Inc. 10.13% 2005.......................   1,000,000        1,055,000
                    OrNda Healthcorp 12.25% 2002.........................................   1,000,000        1,100,000
                    Surgical Health Corp. 11.50% 2004....................................   1,000,000        1,150,000
                                                                                                           ------------
                                                                                                             5,542,399
                                                                                                           ------------
</TABLE>
 
- ---------------------
  16
<PAGE>   18
<TABLE>
<CAPTION>
                                                                                            PRINCIPAL
                    BONDS & NOTES (continued)                                                 AMOUNT          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    INDUSTRIAL & COMMERCIAL--5.6%
                    Business Services--4.2%
                    Computervision Corp. 11.38% 1999.....................................  $1,000,000      $   960,000
                    Sullivan Graphics, Inc. 15.00% 2000..................................   2,000,000        2,115,000
 
                    Multi-Industry--1.4%
                    J.B. Poindexter & Co. 12.50% 2004....................................   1,000,000          980,000
                                                                                                           ------------
                                                                                                             4,055,000
                                                                                                           ------------
                    INFORMATION & ENTERTAINMENT--24.2%
                    Broadcasting & Media--14.5%
                    Australis Media Ltd. zero coupon 2003................................   2,000,000        1,020,000
                    Comcast Corp. 9.38% 2005.............................................   1,000,000          990,000
                    Granite Broadcasting Corp. 10.38% 2005*..............................     500,000          502,500
                    International Cable Tel., Inc. zero coupon 2005*(4)..................   1,000,000          570,000
                    Katz Corp. 12.75% 2002...............................................   1,000,000        1,075,000
                    NWCG Holding Corp. zero coupon 1999..................................   3,000,000        1,830,000
                    PTI Holdings, Inc. 7.00% 2002........................................   1,000,000          608,750
                    Simmons Cable Co. 15.75% 1996(1)(2)..................................   2,000,000        1,050,000
                    United International Holdings, Inc. zero coupon 1999(3)(4)...........   2,750,000        1,656,875
                    Videotron Holdings PLC zero coupon 2004(4)...........................   2,000,000        1,280,000
 
                    Leisure & Tourism--9.7%
                    American Restaurant Group, Inc. 12.00% 1998..........................   1,000,000          850,000
                    Carrols Corp. 11.50% 2003............................................   1,000,000          945,000
                    Fitzgerald Gaming Corp. 13.75% 1996(2)(3)............................   1,000,000          620,000
                    Harrah's Jazz Co. 14.25% 2001........................................   1,000,000        1,100,000
                    HMH Properties, Inc. 9.50% 2005*.....................................   1,000,000          982,500
                    Santa Fe Hotel, Inc. 11.00% 2000.....................................   1,000,000          945,000
                    Showboat, Inc. 13.00% 2009...........................................   1,000,000        1,050,000
                    Stratosphere Corp. 14.25% 2002.......................................     500,000          520,000
                                                                                                           ------------
                                                                                                            17,595,625
                                                                                                           ------------
                    INFORMATION TECHNOLOGY--11.3%
                    Communication Equipment--0.9%
                    In Flight Phone Corp. zero coupon 2002*(3)...........................   1,000,000          650,000
 
                    Electronics--1.4%
                    International Semi-Tech Microelectronic, Inc. zero coupon 2003(4)....   2,000,000        1,030,000
 
                    Telecommunications--9.0%
                    Comcast Celluar Corp. zero coupon 2000(4)............................   1,500,000        1,095,000
                    Dial Page, Inc. 12.25% 2000..........................................   1,500,000        1,556,250
                    Echostar Communications Corp. zero coupon 2004(3)(4).................   1,000,000          530,000
                    Mobile Telecommunication Technologies Corp. 13.50% 2002..............   1,000,000        1,072,500
                    Nextel Communications, Inc. zero coupon 2004(4)......................   1,000,000          495,000
                    PanAmSat, LP zero coupon 2003(4).....................................   2,500,000        1,775,000
                                                                                                           ------------
                                                                                                             8,203,750
                                                                                                           ------------
                    MATERIALS--10.9%
                    Chemicals--5.9%
                    Arcadian Partners LP 10.75% 2005.....................................   1,000,000        1,020,000
                    G I Holdings, Inc. zero coupon 1998..................................   1,000,000          680,000
                    Harris Chemical North America, Inc. zero coupon 2001(4)..............   1,000,000          905,000
                    LaRoche Industries, Inc. 13.00% 2004.................................   1,000,000        1,045,000
                    OSI Specialties Holdings Co. zero coupon 2004(4).....................   1,000,000          693,125
</TABLE>
 
                                                           ---------------------
 
                                                                            17
<PAGE>   19
<TABLE>
<CAPTION>
                                                                                            PRINCIPAL
                    BONDS & NOTES (continued)                                                AMOUNT          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    MATERIALS (continued)
 
                    Forest Products--2.9%
                    Southwest Forest Industries, Inc. 12.13% 2001........................  $1,000,000      $ 1,010,000
                    Stone Container Corp. 11.88% 1998....................................   1,000,000        1,077,500
 
                    Metals & Minerals--2.1%
                    Renco Metals, Inc. 12.00% 2000.......................................   1,000,000        1,022,500
                    WCI Steel, Inc. 10.50% 2002..........................................     500,000          506,250
                                                                                                           ------------
                                                                                                             7,959,375
                                                                                                           ------------
                    NON-U.S. GOVERNMENT OBLIGATIONS--2.8%
                    Foreign Government--2.8%
                    Federal Republic of Brazil 4.00% 2014...............................    2,080,800        1,056,656
                    Republic of Argentina 4.35% 2023....................................    1,000,000          500,000
                    Republic of Ecuador 7.25% 2025......................................    1,000,000          517,500
                                                                                                           ------------
                                                                                                             2,074,156
                                                                                                           ------------
                    TOTAL BONDS & NOTES (cost $63,703,643)..............................                    63,401,440
                                                                                                           ------------
<CAPTION>
                    COMMON STOCKS--1.9%                                                       SHARES
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    CONSUMER STAPLES--0.0%
                    Food Retail--0.0%
                    Smitty's Supermarkets, Inc..........................................          500            5,000
                                                                                                           ------------
                    INFORMATION & ENTERTAINMENT--0.1%
                    Leisure & Tourism--0.1%
                    Capital Gaming International, Inc...................................       40,000           58,750
                                                                                                           ------------
                    MATERIALS--1.8%
                    Forest Products--1.8%
                    Stone Container Corp................................................       75,000        1,312,500
                                                                                                           ------------
                    TOTAL COMMON STOCK (cost $1,698,610)................................                     1,376,250
                                                                                                           ------------
<CAPTION>
                    PREFERRED STOCK--1.4%
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    INFORMATION TECHNOLOGY--1.4%
                    Telecommunications--1.4%
                    PanAmSat, LP (cost $1,000,000)......................................        1,000        1,035,000
                                                                                                           ------------
</TABLE>
 
- ---------------------
   18
<PAGE>   20
<TABLE>
<CAPTION>
                    WARRANTS--0.0%+                                                           SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    CONSUMER DISCRETIONARY--0.0%
                    Housing--0.0%
                    NVR, Inc. ...........................................................       6,857      $     6,857
                                                                                                           ------------
                    CONSUMER STAPLES--0.0%
                    Food, Beverage & Tobacco--0.0%
                    Browne Bottling Co.(3)...............................................         237                2
 
                    Household Products--0.0%
                    Chattem, Inc. .......................................................       1,000            3,000
                                                                                                           ------------
                                                                                                                 3,002
                                                                                                           ------------
                    INFORMATION & ENTERTAINMENT--0.0%
                    Leisure & Tourism--0.0%
                    Casino Magic Finance Corp. ..........................................       6,000            2,775
                                                                                                           ------------
                    MATERIALS--0.0%
                    Chemicals--0.0%
                    OSI Specialties Holdings Co. ........................................       1,000           20,000
                                                                                                           ------------
                    TOTAL WARRANTS (cost $2).............................................                       32,634
                                                                                                           ------------
                    TOTAL INVESTMENT SECURITIES (cost $66,402,255).......................                   65,845,324
                                                                                                           ------------
<CAPTION>
                                                                                            PRINCIPAL
                    REPURCHASE AGREEMENT--1.3%                                                AMOUNT
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    REPURCHASE AGREEMENT--1.3%
                    Joint Repurchase Agreement Account (Note 3)
                      (cost $939,000)....................................................  $  939,000          939,000
                                                                                                           ------------
                    TOTAL INVESTMENTS--
                      (cost $67,341,255)                              91.6%                                 66,784,324
                    Other assets less liabilities--                    8.4                                   6,086,503
                                                                     -----                                 ------------
                    NET ASSETS--                                     100.0%                                $72,870,827
                                                                     =====                                 ============
</TABLE>
 
                    ------------
 
                     +  Non-income producing securities
                     *  Resale restricted to qualified institutional buyers
                    (1) Bond in default
                    (2) Fair valued security; see Note 2
                    (3) Consists of more than one class of securities traded 
                        together as a unit; generally bonds with attached 
                        stocks or warrants
                    (4) Represents a zero coupon bond which will convert to an
                        interest bearing security at a later date
 
                    See Notes to Financial Statements
 
                                                           ---------------------
                                                                           19
<PAGE>   21
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    WORLDWIDE HIGH INCOME
    PORTFOLIO                                 INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                            PRINCIPAL
                    BONDS & NOTES--86.1%                                                      AMOUNT          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    CONSUMER DISCRETIONARY--12.3%
                    Apparel & Textiles--5.1%
                    Polysindo Eka Perkasa 13.00% 2001(1).................................  $  200,000      $   195,000
                    Westpoint Stevens, Inc. 9.38% 2005...................................     500,000          490,000

                    Housing--2.9%
                    Minas Gerais 8.25% 2000(1)...........................................     500,000          385,000

                    Retail--4.3%
                    Southland Corp. 5.00% 2003...........................................     750,000          571,875
                                                                                                           ------------
                                                                                                             1,641,875
                                                                                                           ------------
                    CONSUMER STAPLES--3.3%
                    Food, Beverage & Tobacco--3.3%
                    Empresas La Moderna 10.25% 1997(1)...................................     500,000          442,500
                                                                                                           ------------
                    FINANCE--4.3%
                    Banks--4.3%
                    BCO National Common 7.25% 2004(1)....................................     850,000          567,375
                                                                                                           ------------
                    INDUSTRIAL & COMMERCIAL--13.5%
                    Machinery--11.9%
                    Americold Corp. 11.50% 2005..........................................     250,000          242,500
                    Companhia Brasileira de Petroleo Ipiranga 12.50% 1997*(1)............     500,000          460,000
                    Iochpe Maxion SA 12.38% 2002*(1).....................................     500,000          440,000
                    Owens Illinois, Inc. 11.00% 2003.....................................     400,000          443,000

                    Transportation--1.6%
                    MC-Cuernavaca Trust 9.25% 2001*(1)...................................     305,628          220,052
                                                                                                           ------------
                                                                                                             1,805,552
                                                                                                           ------------
                    INFORMATION & ENTERTAINMENT--9.4%
                    Broadcasting & Media--9.4%
                    Marvel Parent Holdings, Inc. zero coupon 1998(2).....................     750,000          521,250
                    Rogers Cablesystems Ltd. 10.00% 2005*................................     250,000          253,750
                    Viacom, Inc. 8.00% 2006..............................................     500,000          486,250
                                                                                                           ------------
                                                                                                             1,261,250
                                                                                                           ------------
                    INFORMATION TECHNOLOGY--2.2%
                    Electronics--2.2%
                    Bell & Howell Holdings Co. zero coupon 2005(2).......................     500,000          295,000
                                                                                                           ------------
                    MATERIALS--11.8%
                    Chemicals--3.4%
                    Plastic Specialty & Technology, Inc. 11.25% 2003.....................     500,000          457,500

                    Forest Products--3.9%
                    Stone Consolidated Corp. 10.25% 2000.................................     500,000          520,000
</TABLE>
 
- ---------------------
   20
<PAGE>   22
<TABLE>
<CAPTION>
                                                                                            PRINCIPAL
                    BONDS & NOTES (continued)                                                 AMOUNT          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    MATERIALS (continued)
                    Metals & Minerals--4.5%
                    Gulf State Steel Acquisition Corp. 13.50% 2003*......................  $  100,000      $   100,500
                    Sheffield Steel Corp. 12.00% 2001....................................     500,000          502,500
                                                                                                           ------------
                                                                                                             1,580,500
                                                                                                           ------------
                    NON-U.S. GOVERNMENT OBLIGATIONS--23.4%
                    Foreign Government--23.4%
                    Federative Republic of Brazil 4.00% 2014.............................     260,100          129,969
                    Federative Republic of Brazil zero coupon 2006(2)....................     250,000          150,938
                    Petroleos Mexicanos 8.63% 2023*......................................   1,000,000          627,500
                    Republic of Argentina 7.31% 2005.....................................   2,000,000        1,311,250
                    Republic of Bulgaria 7.56% 2024......................................     750,000          362,343
                    Republic of Panama 7.13% 2002........................................     400,000          305,500
                    Republic of Venezuela 7.69% 2007.....................................     500,000          230,000
                                                                                                           ------------
                                                                                                             3,117,500
                                                                                                           ------------
                    UTILITIES--5.9%
                    Gas & Pipeline Utilities--5.9%
                    Bridas Corp. 12.50% 1999.............................................     500,000          455,938
                    Centragas 10.65% 2010*(1)............................................     325,000          331,906
                                                                                                           ------------
                                                                                                               787,844
                                                                                                           ------------
                    TOTAL INVESTMENT SECURITIES (cost $11,252,545).......................                   11,499,396
                                                                                                           ------------
<CAPTION>
                    REPURCHASE AGREEMENT--11.4%
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    REPURCHASE AGREEMENT--11.4%
                    Agreement with State Street Bank & Trust Co., bearing interest at
                      4.75% dated 5/31/95, to be repurchased 6/01/95 in the amount of
                      $1,516,200 and collateralized by $1,516,000 U.S. Treasury Notes
                      6.875% due 3/31/00 (cost $1,516,000)...............................   1,516,000        1,516,000
                                                                                                           ------------
                    TOTAL INVESTMENTS--
                      (cost $12,768,545)                              97.5%                                 13,015,396
                    Other assets less liabilities--                    2.5                                     338,797
                                                                     -----                                 ------------
                    NET ASSETS--                                     100.0%                                $13,354,193
                                                                     =====                                 ============
</TABLE>
 
                    -----------------
                     *  Resale restricted to qualified institutional buyers
                    (1) Fair valued security; see Note 2
                    (2) Represents a zero coupon bond which will convert to an
                        interest bearing security at a later date
 
                    Allocation of net assets by country as of May 31, 1995:
 
<TABLE>
                                 <S>                <C>
                                 United States      36.6%
                                 Mexico             13.9
                                 Argentina          13.2
                                 Brazil             11.7
                                 Bulgaria            2.7
                                 Colombia            2.5
                                 Panama              2.3
                                 Venezuela           1.7
                                 Indonesia           1.5
</TABLE>
 
                    See Notes to Financial Statements
 
                                                           ---------------------
                                                                            21
<PAGE>   23
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    BALANCED/PHOENIX INVESTMENT
    COUNSEL PORTFOLIO                        INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                    COMMON STOCK--43.9%                                                       SHARES         VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                     <C>           <C>
                    CONSUMER DISCRETIONARY--2.8%
                    Retail--2.8%
                    Nine West Group, Inc. ................................................     3,000      $   104,625
                    Safeway, Inc.+........................................................     3,000          109,500
                    Talbots, Inc. ........................................................     3,500          111,125
                                                                                                          ------------
                                                                                                              325,250
                                                                                                          ------------
                    CONSUMER STAPLES--2.8%
                    Food, Beverage & Tobacco--2.8%
                    Boston Chicken, Inc.+ ................................................     6,000          139,500
                    Heinz (H.J.) Co. .....................................................     2,500          113,125
                    Nabisco Holdings Corp. ...............................................     3,000           78,375
                                                                                                          ------------
                                                                                                              331,000
                                                                                                          ------------
                    ENERGY--5.5%
                    Energy Services--2.6%
                    Amoco Corp. ..........................................................     1,500          102,562
                    McDermott (J. Ray) SA.................................................     4,000          105,000
                    Mobil Corp. ..........................................................       900           90,338
 
                    Energy Sources--2.9%
                    Atlantic Richfield Co. ...............................................     1,000          116,125
                    Enron Corp. ..........................................................     3,000          109,500
                    Union Texas Petroleum Holdings, Inc. .................................     5,000          113,125
                                                                                                          ------------
                                                                                                              636,650
                                                                                                          ------------
                    FINANCE--6.9%
                    Banks--2.2%
                    Chase Manhattan Corp. ................................................     3,000          138,750
                    Signet Banking Corp. .................................................     5,000          113,125
 
                    Financial Services--3.0%
                    Equifax, Inc. ........................................................     3,000           94,125
                    Federal National Mortgage Association.................................     1,400          130,200
                    Travelers Group, Inc. ................................................     3,000          126,750
 
                    Insurance--1.7%
                    American International Group, Inc. ...................................       800           91,000
                    ITT Corp. ............................................................     1,000          111,875
                                                                                                          ------------
                                                                                                              805,825
                                                                                                          ------------
                    HEALTHCARE--3.9%
                    Drugs--1.4%
                    Amgen, Inc.+..........................................................     1,300           94,250
                    Pfizer, Inc. .........................................................       800           70,500
 
                    Medical Products--2.5%
                    Becton Dickinson & Co. ...............................................     1,500           86,250
                    Genzyme Corp.+........................................................     3,500          129,500
                    Medtronic, Inc. ......................................................     1,000           75,250
                                                                                                          ------------
                                                                                                              455,750
                                                                                                          ------------
</TABLE>
 
- ---------------------
   22
<PAGE>   24
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES         VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                     <C>           <C>
                    INDUSTRIAL & COMMERCIAL--9.5%
                    Aerospace & Military Technology--4.3%
                    Boeing Co. ...........................................................     2,500      $   147,188
                    Lockheed Martin Corp. ................................................     1,800          107,100
                    Loral Corp. ..........................................................     2,400          114,900
                    Rockwell International Corp. .........................................     3,000          136,875
 
                    Business Services--2.7%
                    Browning-Ferris Industries, Inc. .....................................     3,000          106,875
                    Donnelley (RR) & Sons Co. ............................................     3,000          109,500
                    Illinois Tool Works, Inc. ............................................     2,000           99,500
 
                    Machinery--2.5%
                    Applied Materials, Inc.+..............................................     2,000          154,000
                    Tyco Labs, Inc. ......................................................     2,500          135,313
                                                                                                          ------------
                                                                                                            1,111,251
                                                                                                          ------------
                    INFORMATION & ENTERTAINMENT--1.6%
                    Entertainment Products--0.7%
                    King World Productions, Inc.+.........................................     2,000           83,000
 
                    Leisure & Tourism--0.9%
                    Carnival Corp. .......................................................     4,500          104,625
                                                                                                          ------------
                                                                                                              187,625
                                                                                                          ------------
                    INFORMATION TECHNOLOGY--6.8%
                    Communication Equipment--1.3%
                    Northern Telecom Ltd. ................................................     4,000          153,500
 
                    Computers & Business Equipment--3.0%
                    3Com Corp.+...........................................................     1,800          115,200
                    COMPAQ Computer Corp.+................................................     1,800           70,425
                    Hewlett-Packard Co. ..................................................     1,200           79,350
                    International Business Machines Corp. ................................       900           83,925
 
                    Electronics--1.0%
                    Integrated Device Technology..........................................   125,000          125,000
 
                    Software--1.5%
                    Cisco Systems, Inc.+..................................................     2,000           87,500
                    Microsoft Corp.+......................................................     1,000           84,687
                                                                                                          ------------
                                                                                                              799,587
                                                                                                          ------------
                    MATERIALS--4.1%
                    Chemicals--2.1%
                    Grace (W.R.) & Co. ...................................................     2,000          128,500
                    Loctite Corp. ........................................................     2,500          124,687
 
                    Forest Products--2.0%
                    Alco Standard Corp. ..................................................     1,500          107,438
                    Boise Cascade Office Products Co. ....................................     5,000          123,750
                                                                                                          ------------
                                                                                                              484,375
                                                                                                          ------------
                    TOTAL COMMON STOCK (cost $4,839,769)..................................                  5,137,313
                                                                                                          ------------
</TABLE>
 
                                                           ---------------------
                                                                           23
<PAGE>   25
<TABLE>
<CAPTION>
                    PREFERRED STOCK--3.2%                                                     SHARES         VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                     <C>           <C>
                    FINANCE--3.2%
                    Financial Services--0.7%
                    American Express Co. 6.25%............................................     1,700      $    84,575
 
                    Insurance--2.5%
                    Allstate Corp. .......................................................     2,600          101,075
                    St. Paul Capital LLC 6.00%............................................     3,600          187,200
                                                                                                          ------------
                    TOTAL PREFERRED STOCK (cost $347,930).................................                    372,850
                                                                                                          ------------
<CAPTION>
                                                                                            PRINCIPAL
                    BONDS & NOTES--38.7%                                                      AMOUNT
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                     <C>           <C>
                    FINANCE--0.7%
                    Financial Services--0.7%
                    First Financial Management Corp. 5.00% 1999...........................  $ 75,000           87,375
                                                                                                          ------------
                    U.S. GOVERNMENT & AGENCIES--38.0%
                    U.S. Government & Agencies--38.0%
                    United States Treasury Bonds 7.50% 2016...............................   750,000          810,585
                    United States Treasury Notes 6.75% 1997...............................   650,000          659,548
                    United States Treasury Notes 6.88% 1996...............................   100,000          101,344
                    United States Treasury Notes 6.88% 2000...............................   600,000          616,968
                    United States Treasury Notes 7.13% 2000...............................   150,000          156,399
                    United States Treasury Notes 7.25% 1996...............................   850,000          866,601
                    United States Treasury Notes 7.50% 1996...............................   200,000          204,938
                    United States Treasury Notes 7.50% 2005...............................   850,000          921,451
                    United States Treasury Notes 7.88% 2004...............................   100,000          110,812
                                                                                                          ------------
                                                                                                            4,448,646
                                                                                                          ------------
                    TOTAL BONDS & NOTES (cost $4,379,412).................................                  4,536,021
                                                                                                          ------------
                    TOTAL INVESTMENT SECURITIES (cost $9,567,111).........................                 10,046,184
                                                                                                          ------------
<CAPTION>
                    SHORT-TERM SECURITIES--13.9%
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                     <C>           <C>
                    CORPORATE SHORT-TERM NOTES--10.5%
                    AT&T Corp. 5.93% due 6/01/95..........................................   395,000          395,000
                    du Pont (E.I.) de Nemours & Co. 5.95% due 6/07/95.....................   365,000          364,638
                    Merrill Lynch & Co. 6.05% due 6/09/95.................................   365,000          364,509
                    Private Export Funding Corp. 5.94% due 6/12/95........................   100,000           99,819
                                                                                                          ------------
                                                                                                            1,223,966
                                                                                                          ------------
 
                    FEDERAL AGENCY OBLIGATIONS--3.4%
                    Federal Home Loan Discount Note 6.10% due 6/01/95.....................   400,000          400,000
                                                                                                          ------------
                    TOTAL SHORT-TERM SECURITIES (cost $1,623,966).........................                  1,623,966
                                                                                                          ------------
                    TOTAL INVESTMENTS--
                      (cost $11,191,077)                                99.7%                              11,670,150
                    Other assets less liabilities--                      0.3                                   35,887
                                                                       -----                              ------------
                    NET ASSETS--                                       100.0%                             $11,706,037
                                                                       =====                              ============
</TABLE>
 
                    ------------
                    + Non-income producing securities
 
                    See Notes to Financial Statements
 
- ---------------------
   24
<PAGE>   26
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    ASSET ALLOCATION PORTFOLIO                INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                    COMMON STOCK--54.8%                                                     SHARES          VALUE
                    -------------------------------------------------------------------------------------------------
                    <S>                                                                  <C>             <C>
                    CONSUMER DISCRETIONARY--6.6%
                    Apparel & Textiles--1.1%
                    L.A. Gear, Inc.+....................................................     79,800      $   239,400
                    Melville Corp. .....................................................     35,400        1,407,150
 
                    Automotive--2.3%
                    Ford Motor Co. .....................................................     40,200        1,175,850
                    General Motors Corp. ...............................................     46,200        2,217,600
 
                    Housing--0.9%
                    Centex Corp. .......................................................     30,600          879,750
                    Lennar Corp. .......................................................     19,700          384,150
 
                    Retail--2.3%
                    Fleming Cos., Inc. .................................................     38,100          985,838
                    Penney (J.C.), Inc. ................................................     48,900        2,304,412
                                                                                                         ------------
                                                                                                           9,594,150
                                                                                                         ------------
                    CONSUMER STAPLES--5.7%
                    Food, Beverage & Tobacco--5.7%
                    Anheuser-Busch Cos., Inc. ..........................................     11,700          691,763
                    Chiquita Brands International, Inc. ................................    173,700        2,301,525
                    Philip Morris Cos., Inc. ...........................................     37,500        2,732,812
                    RJR Nabisco Holdings Corp. .........................................     90,840        2,588,940
                                                                                                         ------------
                                                                                                           8,315,040
                                                                                                         ------------
                    ENERGY--3.7%
                    Energy Services--3.3%
                    Ashland, Inc. ......................................................     22,800          846,450
                    Chevron Corp. ......................................................     13,300          653,362
                    Exxon Corp. ........................................................      8,300          592,413
                    Texaco, Inc. .......................................................     12,200          835,700
                    Tosco Corp. ........................................................     50,300        1,785,650
 
                    Energy Sources--0.4%
                    Atlantic Richfield Co. .............................................      5,600          650,300
                                                                                                         ------------
                                                                                                           5,363,875
                                                                                                         ------------
                    FINANCE--10.1%
                    Banks--4.3%
                    BankAmerica Corp. ..................................................     32,100        1,677,225
                    Citicorp............................................................     34,300        1,835,050
                    NationsBank Corp. ..................................................     35,100        1,987,537
                    Shawmut National Corp. .............................................     25,900          751,100
 
                    Financial Services--3.7%
                    Federal National Mortgage Association...............................     14,300        1,329,900
                    Greenpoint Financial Corp. .........................................     55,500        1,245,281
                    Lehman Brothers Holdings, Inc. .....................................     45,200          892,700
                    Travelers Group, Inc. ..............................................     42,900        1,812,525
</TABLE>
 
                                                           ---------------------
                                                                           25
<PAGE>   27
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                SHARES          VALUE
                    -------------------------------------------------------------------------------------------------
                    <S>                                                                     <C>          <C>
                    FINANCE (continued)
                    Insurance--2.1%
                    Integon Corp. ......................................................     15,100      $   258,588
                    Lincoln National Corp. .............................................     17,700          800,925
                    Partner Residential Holding Corp. ..................................     81,000        1,842,750
                    USLIFE Corp. .......................................................      4,500          181,125
                                                                                                         ------------
                                                                                                          14,614,706
                                                                                                         ------------
                    HEALTHCARE--5.1%
                    Drugs--0.3%
                    Amgen, Inc.+........................................................      5,700          413,250
 
                    Health Services--4.8%
                    Columbia/HCA Healthcare Corp. ......................................     56,000        2,289,000
                    FHP International Corp.+............................................     83,600        1,839,200
                    National Medical Enterprises, Inc. .................................    169,500        2,817,938
                                                                                                         ------------
                                                                                                           7,359,388
                                                                                                         ------------
                    INDUSTRIAL & COMMERCIAL--8.3%
                    Aerospace & Military Technology--5.2%
                    Lear Seating Corp. .................................................     91,100        1,878,938
                    McDonnell Douglas Corp. ............................................     46,200        3,337,950
                    Northrop Grumman Corp. .............................................     43,500        2,278,312
 
                    Machinery--0.5%
                    Outboard Marine Corp. ..............................................     36,000          724,500
 
                    Manufacturing--0.8%
                    Owens Illinois, Inc. ...............................................     89,100        1,180,575
 
                    Transportation--1.8%
                    Consolidated Freightways, Inc.+.....................................     84,900        2,016,375
                    Trinity Industries, Inc. ...........................................     16,500          624,937
                                                                                                         ------------
                                                                                                          12,041,587
                                                                                                         ------------
                    INFORMATION & ENTERTAINMENT--1.1%
                    Leisure & Tourism--1.1%
                    Brunswick Corp. ....................................................     87,100        1,600,463
                                                                                                         ------------
                    INFORMATION TECHNOLOGY--2.9%
                    Computers & Business Equipment--1.2%
                    COMPAQ Computer Corp.+..............................................     43,600        1,705,850
 
                    Electronics--0.5%
                    Advanced Micro Devices, Inc.+.......................................     23,500          772,563
 
                    Telecommunications--1.2%
                    Valassis Communications, Inc. ......................................    106,900        1,750,487
                                                                                                         ------------
                                                                                                           4,228,900
                                                                                                         ------------
                    MATERIALS--7.8%
                    Chemicals--1.2%
                    Geon Co. ...........................................................     72,200        1,786,950
 
                    Forest Products--6.1%
                    Champion International Corp. .......................................     51,000        2,365,125
                    Georgia-Pacific Corp. ..............................................     34,500        2,682,375
                    Stone Container Corp.+..............................................    152,000        2,660,000
                    Universal Corp. ....................................................     46,800        1,088,100
</TABLE>
 
- ---------------------
 
   26
<PAGE>   28
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                SHARES          VALUE
                    -------------------------------------------------------------------------------------------------
                    <S>                                                                     <C>          <C>
                    MATERIALS (continued)
                    Metals & Minerals--0.5%
                    Quanex Corp. .......................................................     28,300      $   675,662
                                                                                                         ------------
                                                                                                          11,258,212
                                                                                                         ------------
                    UTILITIES--3.5%
                    Electric Utilities--3.5%
                    Entergy Corp. ......................................................     83,800        2,074,050
                    Long Island Lighting Co. ...........................................     55,800          871,875
                    Texas Utilities Co. ................................................     59,400        2,145,825
                                                                                                         ------------
                                                                                                           5,091,750
                                                                                                         ------------
                    TOTAL COMMON STOCK (cost $69,780,286)...............................                  79,468,071
                                                                                                         ------------
 
<CAPTION>
                                                                                          PRINCIPAL
                    BONDS & NOTES--37.0%                                                    AMOUNT
                    -------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>           <C>
                    CONSUMER DISCRETIONARY--0.8%
                    Housing--0.8%
                    News America Holdings, Inc. 7.50% 2000..............................   $600,000          612,828
                    News America Holdings, Inc. 9.13% 1999..............................    450,000          487,625
                                                                                                         ------------
                                                                                                           1,100,453
                                                                                                         ------------
                    CONSUMER STAPLES--0.1%
                    Food, Beverage & Tobacco--0.1%
                    RJR Nabisco, Inc. 8.63% 2002........................................    200,000          204,390
                                                                                                         ------------
                    ENERGY--1.2%
                    Energy Services--1.2%
                    Arkla, Inc. 9.20% 1997..............................................    250,000          259,525
                    Arkla, Inc. 9.88% 1997..............................................    550,000          577,500
                    Oryx Energy Co. 9.30% 1996..........................................    400,000          405,520
                    Oryx Energy Co. 9.75% 1998..........................................    425,000          427,125
 
                    Energy Sources--0.0%
                    Empresa Colombiana de Petroleos 7.25% 1998..........................     20,000           19,500
                                                                                                         ------------
                                                                                                           1,689,170
                                                                                                         ------------
                    FINANCE--9.3%
                    Banks--3.2%
                    Auburn Hills Trust 12.38% 2020......................................    250,000          363,105
                    Banco de Comercio Exterior 8.63% 2000...............................     60,000           60,375
                    Banco Nacional de Comercio Exterior 11.25% 1995.....................    260,000          260,000
                    BankAmerica Corp. 9.75% 2000........................................    400,000          446,392
                    BanPonce Corp. 5.17% 1996...........................................    400,000          394,756
                    Continental Bank NA Chicago 11.25% 2001.............................    300,000          337,797
                    Continental Bank NA Chicago 12.50% 2001.............................    450,000          569,592
                    Corporacion Andina de Fomento 7.25% 1998............................    260,000          245,700
                    First USA Bank, Inc. 6.88% 1996.....................................    350,000          352,947
                    Security Pacific Corp. 11.50% 2000..................................    600,000          723,618
                    Signet Banking Corp. 9.63% 1999.....................................    775,000          846,207
 
                    Financial Services--6.1%
                    Chrysler Financial Corp. 10.34% 2008................................    400,000          413,352
                    Chrysler Financial Corp. 8.04% 1997.................................    400,000          409,920
                    Countrywide Funding Corp. 8.43% 1999................................    450,000          479,295
                    Financiera Energet 6.63% 1996.......................................    860,000          850,368
                    Financiera Energet 9.00% 1999.......................................     50,000           50,844
                    First USA, Inc. 5.05% 1995..........................................    400,000          397,204
                    Ford Capital BV 9.38% 1998..........................................    400,000          427,344
</TABLE>
 
                                                           ---------------------
 
                                                                           27
<PAGE>   29
<TABLE>
<CAPTION>
                                                                                          PRINCIPAL
                    BONDS & NOTES (continued)                                               AMOUNT          VALUE
                    -------------------------------------------------------------------------------------------------
                    <S>                                                                  <C>             <C>
                    FINANCE (continued)
                    Financial Services (continued)
                    Ford Capital BV 9.50% 2001.......................................... $  800,000      $   905,192
                    Ford Credit Grantor Trust 7.30% 1999................................    225,322          228,701
                    General Motors Acceptance Corp. 6.30% 2099..........................    182,846          183,016
                    General Motors Acceptance Corp. 7.15% 2000..........................  1,207,988        1,223,462
                    General Motors Acceptance Corp. 7.50% 1997..........................    200,000          204,392
                    General Motors Acceptance Corp. 7.63% 1998..........................    585,000          600,532
                    Household Finance Corp. 7.25% 2006..................................    123,207          123,899
                    MBNA Corp. 8.25% 1998...............................................    670,833          673,134
                    Premier Auto Trust 7.85% 1998.......................................  1,040,000        1,067,622
                    Standard Credit Card Master Trust Series 1991, Class B 6.25% 1998...    260,000          258,861
                    Standard Credit Card Master Trust Series 1990-5, Class A 9.38%
                      1996..............................................................    400,000          400,124
                                                                                                         ------------
                                                                                                          13,497,751
                                                                                                         ------------
                    INDUSTRIAL & COMMERCIAL--1.3%
                    Aerospace & Military Technology--0.1%
                    British Aerospace 7.55% 1997........................................    150,000          152,083
 
                    Machinery--0.6%
                    Case Equipment Loan Trust 7.30% 2002................................    898,243          910,739
 
                    Multi-Industry--0.6%
                    Tenneco, Inc. 10.00% 1998...........................................    800,000          874,712
                                                                                                         ------------
                                                                                                           1,937,534
                                                                                                         ------------
                    INFORMATION & ENTERTAINMENT--1.8%
                    Broadcasting & Media--1.3%
                    Tele-Communications, Inc. 7.00% 1997................................    300,000          301,746
                    Time Warner, Inc. 7.45% 1998........................................  1,525,000        1,544,474
 
                    Leisure & Tourism--0.5%
                    Blockbuster Entertainment Corp. 6.63% 1998..........................    325,000          322,290
                    TKR Cable, Inc. 10.50% 2007.........................................    325,000          371,313
                                                                                                         ------------
                                                                                                           2,539,823
                                                                                                         ------------
                    INFORMATION TECHNOLOGY--1.2%
                    Communication Equipment--0.3%
                    Cablevision Industries Corp. 10.75% 2002............................    385,000          415,800
 
                    Computers & Business Equipment--0.9%
                    Comdisco, Inc. 6.08% 1995...........................................    350,000          348,891
                    Comdisco, Inc. 9.75% 1997...........................................    850,000          893,163
                                                                                                         ------------
                                                                                                           1,657,854
                                                                                                         ------------
                    NON-U.S. GOVERNMENT OBLIGATIONS--1.6%
                    Foreign Government--1.6%
                    Ontario Province Canada 15.75% 2012.................................    150,000          180,573
                    Petroleo Brasileiro SA 8.75% 1996(1)................................    800,000          788,000
                    Quebec Province Canada 13.25% 2014..................................    625,000          786,425
                    Republic of Argentina Bote zero coupon 1997.........................  1,080,000          525,420
                    Republic of Colombia 7.13% 1998.....................................     90,000           88,425
                                                                                                         ------------
                                                                                                           2,368,843
                                                                                                         ------------
                    U.S. GOVERNMENT & AGENCIES--19.7%
                    U.S. Government & Agencies--19.7%
                    Federal Home Loan Bank 7.87% 2000...................................    200,000          200,000
                    Federal Home Loan Mortgage Corp. 6.50% 2018.........................    600,000          587,622
                    Federal Home Loan Mortgage Corp. 8.00% TBA..........................  2,000,000        2,043,120
                    Federal Home Loan Mortgage Corp. 8.20% 1998.........................    310,000          318,717
                    Federal Home Loan Mortgage Corp. 9.00% TBA..........................  1,700,000        1,772,250
                    Federal Home Loan Mortgage Corp. 9.50% 2020.........................    134,371          140,830
</TABLE>
 
- ---------------------
 
   28
<PAGE>   30
<TABLE>
<CAPTION>
                                                                                          PRINCIPAL
                    BONDS & NOTES (continued)                                               AMOUNT          VALUE
                    -------------------------------------------------------------------------------------------------
                    <S>                                                                  <C>            <C>
                    U.S. GOVERNMENT & AGENCIES (continued)
                    Federal Home Loan Mortgage Corp. 9.50% 2022......................... $  827,081     $    867,398
                    Federal National Mortgage Association 5.40% 1998....................  1,140,000        1,112,868
                    Federal National Mortgage Association 5.62% 1998....................    810,000          793,136
                    Federal National Mortgage Association 6.50% 2024....................  1,905,326        1,832,675
                    Federal National Mortgage Association 7.00% 2024....................    194,784          191,618
                    Federal National Mortgage Association 7.00% 2024....................    499,315          502,276
                    Federal National Mortgage Association 7.00% TBA.....................    500,000          491,875
                    Federal National Mortgage Association 8.79% 2002....................    180,000          182,891
                    Government National Mortgage Association 7.50% 2023.................     26,024           26,186
                    Government National Mortgage Association 8.00% TBA..................  4,000,000        4,098,720
                    Government National Mortgage Association 9.00% TBA..................  2,000,000        2,096,860
                    Government National Mortgage Association 9.50% TBA..................  1,000,000        1,055,000
                    United States Treasury Bonds 7.88% 2021.............................    280,000          316,269
                    United States Treasury Bonds 8.00% 2021.............................    120,000          137,700
                    United States Treasury Bonds 10.75% 2003............................    520,000          660,400
                    United States Treasury Bonds 11.13% 2003............................  1,160,000        1,513,800
                    United States Treasury Bond Strip zero coupon 2004..................  8,180,000        4,472,251
                    United States Treasury Bond Strip zero coupon 2018..................  1,530,000          301,609
                    United States Treasury Bond Strip zero coupon 2019..................  1,190,000          229,194
                    United States Treasury Bond Strip zero coupon 2019..................     50,000            9,154
                    United States Treasury Bond Strip zero coupon 2020.................. 13,760,000        2,405,386
                    United States Treasury Bond Strip zero coupon 2022..................     40,000            6,401
                    United States Treasury Notes 6.25% 2003.............................    230,000          229,676
                                                                                                        -------------
                                                                                                          28,595,882
                                                                                                        -------------
                    TOTAL BONDS & NOTES (cost $52,152,780)..............................                  53,591,700
                                                                                                        -------------
                    TOTAL INVESTMENT SECURITIES (cost $121,933,066).....................                 133,059,771
                                                                                                        -------------
<CAPTION>
                    SHORT-TERM SECURITIES--0.3%
                    -------------------------------------------------------------------------------------------------
                    <S>                                                                  <C>             <C>
                    CORPORATE SHORT-TERM NOTES--0.3%
                    Mexican Cetes 7.46% due 6/05/95.....................................    250,000          249,794
                    Republic of Argentina 10.00% due 6/02/95............................    200,000          200,000
                                                                                                        -------------
                    TOTAL SHORT-TERM SECURITIES (cost $449,794).........................                     449,794
                                                                                                        -------------
<CAPTION>
                    REPURCHASE AGREEMENT--14.4%
                    -------------------------------------------------------------------------------------------------
                    <S>                                                                  <C>             <C>
                    REPURCHASE AGREEMENT--14.4%
                    Agreement with State Street Bank & Trust Co., bearing interest at
                      6.00% dated 5/31/95, to be repurchased 6/01/95 in the amount of
                      $20,824,470 and collateralized by $21,195,000 U.S. Treasury Notes
                      4.625% due 2/29/96 (cost $20,821,000)............................. 20,821,000       20,821,000
                                                                                                        -------------
                    TOTAL INVESTMENTS--
                      (cost $142,203,860)                              106.5%                            154,330,565
                    Liabilities in excess of other assets--             (6.5)                             (9,424,481)
                                                                       -----                            -------------
                    NET ASSETS--                                       100.0%                           $144,906,084
                                                                       =====                            =============
</TABLE>
 
              -----------------------------
              +   Non-income producing securities
              (1) Fair valued security; see Note 2
              TBA -- Securities purchased on a forward commitment basis with an
                     approximate principal amount and no definitive maturity
                     date. The actual principal amount and maturity date will be
                     determined upon settlement.
 
              See Notes to Financial Statements
 
                                                           ---------------------
 
                                                                           29
<PAGE>   31
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    GROWTH-INCOME PORTFOLIO                   INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                    COMMON STOCK--95.2%                                                      SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                      <C>          <C>
                    CONSUMER DISCRETIONARY--3.0%
                    Automotive--1.6%
                    Goodyear Tire & Rubber Co. .........................................      43,000      $ 1,816,750
 
                    Retail--1.4%
                    Federated Department Stores, Inc. ..................................      70,000        1,610,000
                                                                                                          ------------
                                                                                                            3,426,750
                                                                                                          ------------
                    CONSUMER STAPLES--12.0%
                    Food, Beverage & Tobacco--9.5%
                    McDonald's Corp. ...................................................      60,000        2,272,500
                    PepsiCo, Inc. ......................................................      54,000        2,646,000
                    Philip Morris Cos., Inc. ...........................................      52,000        3,789,500
                    Pioneer Hi-Bred International, Inc. ................................      20,000          785,000
                    Wendy's International, Inc. ........................................      83,000        1,421,375
 
                    Household Products--2.5%
                    Colgate-Palmolive Co. ..............................................      24,000        1,848,000
                    Gillette Co. .......................................................      12,000        1,012,500
                                                                                                          ------------
                                                                                                           13,774,875
                                                                                                          ------------
                    ENERGY--6.3%
                    Energy Services--4.3%
                    Chevron Corp. ......................................................      37,000        1,817,625
                    Snyder Oil Corp. ...................................................     110,000        1,581,250
                    Western Atlas, Inc.+................................................      34,000        1,534,250
 
                    Energy Sources--2.0%
                    Enron Corp. ........................................................      63,000        2,299,500
                                                                                                          ------------
                                                                                                            7,232,625
                                                                                                          ------------
                    FINANCE--15.3%
                    Banks--2.9%
                    Citicorp............................................................      22,500        1,203,750
                    NationsBank Corp. ..................................................      37,500        2,123,438
 
                    Financial Services--8.2%
                    Dean Witter, Discover & Co. ........................................      18,000          857,250
                    Federal National Mortgage Association...............................      20,000        1,860,000
                    First USA, Inc. ....................................................      18,000          850,500
                    MBNA Corp. .........................................................      53,000        1,788,750
                    Merrill Lynch & Co., Inc. ..........................................      25,000        1,175,000
                    Morgan Stanley Group, Inc. .........................................      11,500          875,438
                    Travelers Group, Inc. ..............................................      47,666        2,013,888
 
                    Insurance--4.2%
                    American International Group, Inc. .................................      19,050        2,166,937
                    General Reinsurance Group...........................................       6,000          812,250
                    MGIC Investment Corp. ..............................................      40,000        1,880,000
                                                                                                          ------------
                                                                                                           17,607,201
                                                                                                          ------------
                    HEALTHCARE--11.4%
                    Drugs--4.5%
                    Merck & Co., Inc. ..................................................      72,000        3,393,000
                    Pfizer, Inc. .......................................................      20,000        1,762,500
</TABLE>
 
- ---------------------
 
   30
<PAGE>   32
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                 SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                       <C>         <C>
                    HEALTHCARE (Continued)
                    Health Services--4.3%
                    Columbia/HCA Healthcare Corp. ......................................      56,000      $ 2,289,000
                    Healthsource, Inc.+.................................................      21,500          849,250
                    United Healthcare Corp. ............................................      25,000          931,250
                    Value Health, Inc.+.................................................      27,000          870,750
 
                    Medical Products--2.6%
                    Abbott Laboratories.................................................      28,000        1,120,000
                    Schering-Plough Corp. ..............................................      24,000        1,890,000
                                                                                                          ------------
                                                                                                           13,105,750
                                                                                                          ------------
                    INDUSTRIAL & COMMERCIAL--10.4%
                    Aerospace & Military Technology--2.3%
                    AlliedSignal, Inc. .................................................      51,000        2,059,125
                    Coltec Industries, Inc.+............................................      30,000          532,500
 
                    Business Services--1.4%
                    XTRA Corp. .........................................................      34,000        1,640,500
 
                    Electrical Equipment--4.0%
                    General Electric Co. ...............................................      80,000        4,640,000
 
                    Machinery--0.4%
                    Centocor, Inc.+.....................................................      31,000          420,438
 
                    Transportation--2.3%
                    Conrail, Inc. ......................................................      17,000          918,000
                    Illinois Central Corp. .............................................      30,000        1,061,250
                    TNT Freightways Corp. ..............................................      28,900          657,475
                                                                                                          ------------
                                                                                                           11,929,288
                                                                                                          ------------
                    INFORMATION & ENTERTAINMENT--6.4%
                    Broadcasting & Media--3.2%
                    Comcast Corp. ......................................................      65,000        1,137,500
                    Tele-Communications, Inc.+..........................................      85,000        1,795,625
                    Viacom, Inc. Class B+...............................................      17,000          792,625
 
                    Leisure & Tourism--3.2%
                    Carnival Corp. .....................................................      45,000        1,046,250
                    Disney (Walt) Co. ..................................................      47,000        2,614,375
                                                                                                          ------------
                                                                                                            7,386,375
                                                                                                          ------------
                    INFORMATION TECHNOLOGY--13.6%
                    Communication Equipment--4.0%
                    AirTouch Communications, Inc.+......................................      65,000        1,771,250
                    Motorola, Inc. .....................................................      46,000        2,754,250
 
                    Computers & Business Equipment--3.7%
                    COMPAQ Computer Corp.+..............................................      50,000        1,956,250
                    EMC Corp.+..........................................................      40,000          920,000
                    Sun Microsystems, Inc.+.............................................      31,000        1,395,000
 
                    Electronics--5.9%
                    General Instrument Corp.+...........................................      62,000        1,914,250
                    Intel Corp. ........................................................      26,500        2,974,625
                    National Semiconductor Corp.+.......................................      37,000          925,000
                    Scientific-Atlanta, Inc. ...........................................      54,000        1,005,750
                                                                                                          ------------
                                                                                                           15,616,375
                                                                                                          ------------
</TABLE>
 
                                                           ---------------------
 
                                                                           31
<PAGE>   33
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                 SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                      <C>          <C>
                    MATERIALS--8.3%                                                       
                    Chemicals--8.3%
                    Eastman Kodak Co. ..................................................      30,000     $  1,811,250
                    Lubrizol Corp. .....................................................      25,000          871,875
                    Monsanto Co. .......................................................      32,000        2,664,000
                    Morton International, Inc. .........................................      36,000        1,143,000
                    Rohm & Haas Co. ....................................................      32,000        1,884,000
                    Union Carbide Corp. ................................................      40,000        1,170,000
                                                                                                         -------------
                                                                                                            9,544,125
                                                                                                         -------------
                    UTILITIES--8.5%
                    Electric Utilities--2.2%
                    NIPSCO Industries, Inc. ............................................      45,000        1,552,500
                    PECO Energy Co. ....................................................      34,000          956,250
 
                    Telephone--6.3%
                    AT&T Corp. .........................................................      45,000        2,283,750
                    MCI Communications Corp. ...........................................     128,000        2,592,000
                    Sprint Corp. .......................................................      71,000        2,378,500
                                                                                                         -------------
                                                                                                            9,763,000
                                                                                                         -------------
                    TOTAL INVESTMENT SECURITIES (cost $96,044,332)......................                  109,386,364
                                                                                                         -------------
 
<CAPTION>
 
                                                                                           PRINCIPAL
                    SHORT-TERM SECURITIES--4.7%                                              AMOUNT
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    TIME DEPOSIT--4.7%
                    Cayman Island Time Deposit with State Street Bank & Trust Co.
                      5.75% due 6/01/95.................................................  $5,448,000        5,448,000
                                                                                                         -------------
 
                    TOTAL SHORT-TERM SECURITIES (cost $5,448,000).......................                    5,448,000
                                                                                                         -------------
 
                    TOTAL INVESTMENTS
                      (cost $101,492,332)                            99.9%                                114,834,364
                    Other assets less liabilities--                   0.1                                     127,781
                                                                    ------                               -------------
                    NET ASSETS--                                    100.0%                               $114,962,145
                                                                    ======                               =============
</TABLE>
 
              --------------
 
              + Non-income producing securities
 
              See Notes to Financial Statements
 
- ---------------------
 
   32
<PAGE>   34
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    ALLIANCE GROWTH PORTFOLIO                 INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                    COMMON STOCK--89.3%                                                       SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                       <C>          <C>
                    CONSUMER DISCRETIONARY--3.9%                                           
                    Automotive--0.7%
                    General Motors Corp..................................................      11,900      $   571,200
 
                    Retail--3.2%
                    Home Depot, Inc. ....................................................      49,500        2,060,437
                    Kohl's Corp.+........................................................      15,900          689,663
                                                                                                           ------------
                                                                                                             3,321,300
                                                                                                           ------------
                    CONSUMER STAPLES--11.6%
                    Food, Beverage & Tobacco--9.7%
                    Coca-Cola Co. .......................................................      17,400        1,076,625
                    McDonald's Corp. ....................................................      64,800        2,454,300
                    PepsiCo, Inc. .......................................................      37,300        1,827,700
                    Philip Morris Cos., Inc. ............................................      39,900        2,907,712
 
                    Household Products--1.9%
                    Gillette Co. ........................................................       8,500          717,188
                    Scott Paper Co. .....................................................      20,200          876,175
                                                                                                           ------------
                                                                                                             9,859,700
                                                                                                           ------------
                    FINANCE--13.6%
                    Banks--7.1%
                    Citicorp.............................................................      32,400        1,733,400
                    First Bank Systems, Inc. ............................................      22,000          924,000
                    Norwest Corp. .......................................................     119,520        3,391,380
 
                    Financial Services--5.1%
                    Federal National Mortgage Association................................      19,400        1,804,200
                    Household International, Inc. .......................................      16,200          799,875
                    MBNA Corp. ..........................................................      23,000          776,250
                    Merrill Lynch & Co., Inc. ...........................................      21,100          991,700
 
                    Insurance--1.4%
                    General Reinsurance Group............................................       8,600        1,164,225
                                                                                                           ------------
                                                                                                            11,585,030
                                                                                                           ------------
                    HEALTHCARE--12.7%
                    Drugs--2.6%
                    Merck & Co., Inc. ...................................................      47,300        2,229,013
 
                    Health Services--8.1%
                    Astra AB ADR.........................................................      48,900        1,432,203
                    Columbia/HCA Healthcare Corp. .......................................      29,100        1,189,462
                    United Healthcare Corp. .............................................     115,300        4,294,925
 
                    Medical Products--2.0%
                    Abbott Laboratories..................................................      21,000          840,000
                    Amgen, Inc.+.........................................................      11,400          826,500
                                                                                                           ------------
                                                                                                            10,812,103
                                                                                                           ------------
                    INDUSTRIAL & COMMERCIAL--6.1%
                    Business Services--3.4%
                    Donnelley (RR) & Sons Co. ...........................................      24,700          901,550
                    XTRA Corp. ..........................................................      40,650        1,961,362
</TABLE>
 
                                                           ---------------------
 
                                                                           33
<PAGE>   35
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    INDUSTRIAL & COMMERCIAL (continued)
                    Machinery--1.7%
                    Burlington Northern, Inc.............................................      17,900      $ 1,094,138
                    Caterpillar, Inc.....................................................       6,100          367,525
 
                    Transportation--1.0%
                    UAL Corp.............................................................       7,500          862,500
                                                                                                           ------------
                                                                                                             5,187,075
                                                                                                           ------------
                    INFORMATION & ENTERTAINMENT--8.7%
                    Broadcasting & Media--5.5%
                    Tele-Communications, Inc.+...........................................     118,481        2,502,911
                    Viacom, Inc. Class A+................................................      13,460          634,302
                    Viacom, Inc. Class B+................................................      32,265        1,504,356
 
                    Leisure & Tourism--3.2%
                    Disney (Walt) Co.....................................................      49,600        2,759,000
                                                                                                           ------------
                                                                                                             7,400,569
                                                                                                           ------------
                    INFORMATION TECHNOLOGY--28.4%
                    Communication Equipment--10.2%
                    AirTouch Communications, Inc.+.......................................      91,600        2,496,100
                    Cox Communications, Inc.+............................................      81,100        1,317,875
                    Motorola, Inc........................................................      62,600        3,748,175
                    Nokia Corp. ADR......................................................      23,900        1,111,350
 
                    Computers & Business Equipment--4.2%
                    COMPAQ Computer Corp.+...............................................      21,500          841,188
                    Hewlett-Packard Co...................................................      41,400        2,737,575
 
                    Electronics--4.1%
                    General Motors Corp., Class E........................................      20,000          850,000
                    Intel Corp...........................................................       6,800          763,300
                    Texas Instruments, Inc...............................................      16,400        1,896,250
 
                    Software--9.9%
                    Cisco Systems, Inc.+.................................................      91,700        4,011,875
                    Intuit, Inc.+........................................................      27,000        1,707,750
                    Microsoft Corp.+.....................................................      18,300        1,549,781
                    Oracle Systems Corp.+................................................      34,600        1,202,350
                                                                                                           ------------
                                                                                                            24,233,569
                                                                                                           ------------
                    MATERIALS--2.4%
                    Chemicals--1.8%
                    Dow Chemical Co......................................................       8,900          653,037
                    Hercules, Inc........................................................      16,200          850,500
 
                    Metals & Minerals--0.6%
                    Duracell International, Inc..........................................      12,900          557,925
                                                                                                           ------------
                                                                                                             2,061,462
                                                                                                           ------------
                    REAL ESTATE--1.9%
                    Real Estate Companies--1.9%
                    Green Tree Financial Corp............................................      37,500      $ 1,635,938
                                                                                                           ------------
                    TOTAL COMMON STOCK (cost $69,989,489)................................                   76,096,746
                                                                                                           ------------
</TABLE>
 
- ---------------------
 
   34
<PAGE>   36
<TABLE>
<CAPTION>
                    PREFERRED STOCK--0.7%                                                     SHARES          VALUE
                    ----------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    FINANCE--0.7
                    Banks--0.7%
                    Citicorp 5.38% (cost $508,872).......................................       4,200       $   616,875
                                                                                                            ------------
<CAPTION>
 
                    WARRANTS--4.9%+                           
                    ----------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    INFORMATION TECHNOLOGY--4.9%
                    Electronics--4.9%
                    Intel Corp. (cost $1,321,125)........................................      85,500         4,125,375
                                                                                                            ------------
                    TOTAL INVESTMENT SECURITIES (cost $71,819,486).......................                    80,838,996
                                                                                                            ------------
<CAPTION>
                                                                                            PRINCIPAL
                    SHORT-TERM SECURITIES--1.4%                                              AMOUNT
                    ----------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    TIME DEPOSIT--1.4%
                    Cayman Island Time Deposit with State Street Bank & Trust Co.
                      5.13% due 6/01/95..................................................  $1,236,000         1,236,000
                                                                                                            ------------
                    TOTAL SHORT-TERM SECURITIES (cost $1,236,000)........................                     1,236,000
                                                                                                            ------------
                    TOTAL INVESTMENTS--
                    (cost $73,055,486)                                96.3%                                  82,074,996
                    Other assets less liabilities--                    3.7                                    3,135,759
                                                                     ------                                 ------------
                    NET ASSETS--                                     100.0%                                 $85,210,755
                                                                     ======                                 ============
</TABLE>
 
              ---------------
 
              + Non-income producing securities
              ADR--American Depositary Receipt
 
              See Notes to Financial Statements
 
                                                           ---------------------
                                                                           35
<PAGE>   37
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    GROWTH/PHOENIX INVESTMENT
    COUNSEL PORTFOLIO                         INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                    COMMON STOCK--89.8%                                                      SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    CONSUMER DISCRETIONARY--5.7%
                    Retail--5.7%
                    Home Depot, Inc. ...................................................       55,000     $ 2,289,375
                    Safeway, Inc.+......................................................       32,000       1,168,000
                    Staples, Inc.+......................................................       70,000       1,977,500
                    Wal-Mart Stores, Inc. ..............................................       59,100       1,477,500
                                                                                                          ------------
                                                                                                            6,912,375
                                                                                                          ------------
                    CONSUMER STAPLES--5.9%
                    Food, Beverage & Tobacco--4.8%
                    Boston Chicken, Inc. ...............................................       74,000       1,720,500
                    Philip Morris Cos., Inc. ...........................................       33,000       2,404,875
                    Ralston Purina Co. .................................................       35,000       1,758,750
 
                    Household Products--1.1%
                    American Home Products Corp. .......................................       17,000       1,251,625
                                                                                                          ------------
                                                                                                            7,135,750
                                                                                                          ------------
                    ENERGY--8.3%
                    Energy Services--3.6%
                    McDermott (J. Ray) SA...............................................       95,000       2,493,750
                    Schlumberger Ltd. ..................................................       30,000       1,950,000
 
                    Energy Sources--4.7%
                    Apache Corp. .......................................................       88,000       2,552,000
                    Royal Dutch Petroleum Co. ..........................................       25,000       3,168,750
                                                                                                          ------------
                                                                                                           10,164,500
                                                                                                          ------------
                    FINANCE--19.1%
                    Banks--3.4%
                    Citicorp............................................................       50,000       2,675,000
                    Great Western Financial Corp. ......................................       70,000       1,531,250
 
                    Financial Services--8.5%
                    Dean Witter, Discover & Co. ........................................       64,000       3,048,000
                    Federal National Mortgage Association...............................       33,000       3,069,000
                    First Data Corp. ...................................................       35,000       2,021,250
                    Student Loan Marketing Association..................................       46,200       2,194,500
 
                    Insurance--7.2%
                    Aetna Life & Casualty Co. ..........................................       50,000       2,981,250
                    American International Group, Inc. .................................       28,000       3,185,000
                    ITT Corp. ..........................................................       23,000       2,573,125
                                                                                                          ------------
                                                                                                           23,278,375
                                                                                                          ------------
                    HEALTHCARE--12.3%
                    Drugs--4.8%
                    Boston Scientific Corp.+............................................       44,000       1,265,000
                    DDI Corp. ..........................................................           75         498,080
                    Lilly (Eli) & Co. ..................................................       30,000       2,238,750
                    Merck & Co., Inc. ..................................................       40,000       1,885,000
</TABLE>
 
- ---------------------
 
   36
<PAGE>   38
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                 SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    HEALTHCARE (continued)
                    Health Services--4.9%
                    Columbia/HCA Healthcare Corp. ......................................       65,000     $ 2,656,875
                    HBO & Co. ..........................................................       30,000       1,455,000
                    St Jude Medical, Inc. ..............................................       40,000       1,810,000
 
                    Medical Products--2.6%
                    Baxter International, Inc. .........................................       60,000       2,092,500
                    Medtronic, Inc. ....................................................       15,000       1,128,750
                                                                                                          ------------
                                                                                                           15,029,955
                                                                                                          ------------
                    INDUSTRIAL & COMMERCIAL--10.7%
                    Aerospace & Military Technology--2.2%
                    Boeing Co. .........................................................       46,000       2,708,250
 
                    Business Services--3.6%
                    Browning-Ferris Industries, Inc. ...................................       63,000       2,244,375
                    WMX Technologies, Inc. .............................................       80,000       2,180,000
 
                    Electrical Equipment--2.6%
                    General Electric Co. ...............................................       55,000       3,190,000
 
                    Machinery--2.3%
                    BJ Services Co.+....................................................      107,000       2,728,500
                                                                                                          ------------
                                                                                                           13,051,125
                                                                                                          ------------
                    INFORMATION & ENTERTAINMENT--2.4%
                    Broadcasting & Media--1.3%
                    Viacom, Inc.+.......................................................       35,000       1,631,875
 
                    Leisure & Tourism--1.1%
                    Disney (Walt) Co. ..................................................       23,000       1,279,375
                                                                                                          ------------
                                                                                                            2,911,250
                                                                                                          ------------
                    INFORMATION TECHNOLOGY--16.3%
                    Communication Equipment--4.3%
                    Ericsson (L.M.) Telephone Co. ADR...................................       37,000       2,717,188
                    Northern Telecom Ltd. ..............................................       35,000       1,343,125
                    United States Robotics Corp.+.......................................       14,100       1,177,350
 
                    Computers & Business Equipment--1.9%
                    Ascend Communications, Inc.+........................................       16,400         635,500
                    Bay Networks, Inc.+.................................................       30,000       1,095,000
                    Oak Technology+.....................................................       18,000         517,500
 
                    Electronics--4.9%
                    Analog Devices, Inc.+...............................................       60,000       1,867,500
                    Intel Corp. ........................................................       17,000       1,908,250
                    National Semiconductor Corp.+.......................................       90,000       2,250,000
 
                    Software--5.2%
                    Cisco Systems, Inc.+................................................       51,000       2,231,250
                    Honeywell, Inc. ....................................................       60,000       2,377,500
                    Microsoft Corp. ....................................................       21,000       1,778,437
                                                                                                          ------------
                                                                                                           19,898,600
                                                                                                          ------------
                    MATERIALS--7.8%
                    Chemicals--6.6%
                    Dow Chemical Co. ...................................................       22,000       1,614,250
                    du Pont (E.I.) de Nemours & Co. ....................................       40,000       2,715,000
                    Eastman Kodak Co. ..................................................       30,000       1,811,250
                    Morton International, Inc. .........................................       60,000       1,905,000
</TABLE>
 
                                                           ---------------------
 
                                                                           37
<PAGE>   39
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                 SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    MATERIALS (continued)
                    Forest Products--1.2%
                    Bowater, Inc. ......................................................       38,000    $  1,491,500
                                                                                                         -------------
                                                                                                            9,537,000
                                                                                                         -------------
                    UTILITIES--1.3%
                    Telephone--1.3%
                    MCI Communications Corp. ...........................................       80,000       1,620,000
                                                                                                         -------------
                    TOTAL INVESTMENT SECURITIES (cost $99,363,480)......................                  109,538,930
                                                                                                         -------------
 
<CAPTION>
                                                                                           PRINCIPAL
                    SHORT-TERM SECURITIES--10.1%                                             AMOUNT
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    CORPORATE SHORT-TERM NOTES--7.0%
                    du Pont (E.I.) de Nemours & Co. 5.93% due 6/23/95...................  $   625,000         622,735
                    du Pont (E.I.) de Nemours & Co. 5.95% due 6/07/95...................    2,000,000       1,998,017
                    First Deposit Master Trust 5.94% due 8/22/95........................    1,660,000       1,637,540
                    Merrill Lynch & Co. 6.05% due 6/09/95...............................    2,000,000       1,997,311
                    Private Export Funding Corp. 5.94% due 6/12/95......................    2,370,000       2,365,267
                                                                                                         -------------
                                                                                                            8,620,870
                                                                                                         -------------
                    FEDERAL AGENCY OBLIGATIONS--3.1%
                    Federal Home Loan Discount Note 6.10% due 6/01/95...................    3,765,000       3,765,000
                                                                                                         -------------
                    TOTAL SHORT-TERM SECURITIES (cost $12,386,302)......................                   12,385,870
                                                                                                         -------------
                    TOTAL INVESTMENTS--
                        (cost $111,749,782)                          99.9%                                121,924,800
                    Other assets less liabilities--                   0.1                                      90,531
                                                                    ------                               -------------
                    NET ASSETS--                                    100.0%                               $122,015,331
                                                                    ======                               =============
</TABLE>
 
              ----------------
 
              + Non-income producing securities
              ADR--American Depositary Receipt
 
              See Notes to Financial Statements
 
- ---------------------
   38
<PAGE>   40
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    PROVIDENT GROWTH PORTFOLIO                INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                    COMMON STOCK--97.1%                                                       SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    CONSUMER DISCRETIONARY--8.3%
                    Retail--8.3%
                    AutoZone, Inc.+......................................................      62,200      $ 1,446,150
                    Home Depot, Inc. ....................................................      63,066        2,625,122
                    Office Depot, Inc.+..................................................      56,000        1,344,000
                    Wal-Mart Stores, Inc. ...............................................      91,000        2,275,000
                                                                                                           ------------
                                                                                                             7,690,272
                                                                                                           ------------
                    CONSUMER STAPLES--2.1%
                    Food, Beverage & Tobacco--1.1%
                    McDonald's Corp......................................................      26,300          996,113
                    Household Products--1.0%
                    Gillette Co. ........................................................      10,300          869,063
                                                                                                           ------------
                                                                                                             1,865,176
                                                                                                           ------------
                    ENERGY--4.3%
                    Energy Sources--4.3%
                    Enron Corp. .........................................................     109,100        3,982,150
                                                                                                           ------------
                    FINANCE--15.4%
                    Financial Services--12.1%
                    Federal Home Loan Mortgage Corp. ....................................       5,300          361,062
                    Federal National Mortgage Association................................      20,600        1,915,800
                    Finova Group, Inc. ..................................................      31,000        1,143,125
                    First Data Corp. ....................................................      52,700        3,043,425
                    First Financial Management Corp. ....................................      11,800          837,800
                    First USA, Inc. .....................................................      28,200        1,332,450
                    MBNA Corp. ..........................................................      75,300        2,541,375
 
                    Insurance--3.3%
                    American International Group, Inc. ..................................      10,200        1,160,250
                    MGIC Investment Corp. ...............................................      30,400        1,428,800
                    PMI Group, Inc. .....................................................      11,500          470,063
                                                                                                           ------------
                                                                                                            14,234,150
                                                                                                           ------------
                    HEALTHCARE--9.9%
                    Drugs--8.5%
                    Cardinal Health, Inc. ...............................................      20,500          935,312
                    Hospitality Franchise Systems, Inc...................................      25,600          771,200
                    Humana, Inc.+........................................................      33,400          705,575
                    Medtronic, Inc. .....................................................      34,700        2,611,175
                    Pfizer, Inc. ........................................................      13,400        1,180,875
                    Quorum Health Group, Inc.+...........................................      41,600          826,800
                    Scherer (R.P.) Corp. ADR+............................................      18,800          838,950
 
                    Health Services--1.4%
                    United Healthcare Corp. .............................................      33,400        1,244,150
                                                                                                           ------------
                                                                                                             9,114,037
                                                                                                           ------------
</TABLE>
 
                                                           ---------------------
 
                                                                           39
<PAGE>   41
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    INDUSTRIAL & COMMERCIAL--8.6%
                    Business Services--5.3%
                    ASM Lithography Holdings NV..........................................      20,000      $   645,000
                    Browning-Ferris Industries, Inc. ....................................      29,300        1,043,812
                    Loewen Group, Inc. ..................................................      45,400        1,503,875
                    Lowe's Cos., Inc. ...................................................      26,700          727,575
                    Manpower, Inc. ......................................................      14,100          375,413
                    Pittston Services Group..............................................      25,500          615,187
 
                    Machinery--3.3%
                    Applied Materials, Inc.+.............................................      20,700        1,593,900
                    Tyco Labs, Inc. .....................................................      26,700        1,445,138
                                                                                                           ------------
                                                                                                             7,949,900
                                                                                                           ------------
                    INFORMATION & ENTERTAINMENT--7.3%
                    Broadcasting & Media--5.9%
                    British Sky Broadcast Group PLC ADR..................................      49,900        1,272,450
                    Cabletron Systems, Inc.+.............................................      23,500        1,257,250
                    Capital Cities/ABC, Inc. ............................................      30,300        2,923,950
 
                    Leisure & Tourism--1.4%
                    Circus Circus Enterprises, Inc.+.....................................      37,500        1,251,562
                                                                                                           ------------
                                                                                                             6,705,212
                                                                                                           ------------
                    INFORMATION TECHNOLOGY--39.8%
                    Communication Equipment--11.3%
                    Ericsson (L.M.) Telephone Co. ADR....................................      51,600        3,789,375
                    Motorola, Inc. ......................................................      52,000        3,113,500
                    Nokia Corp. ADR......................................................      76,400        3,552,600
 
                    Computers & Business Equipment--4.2%
                    Automatic Data Processing, Inc. .....................................      20,500        1,276,125
                    Computer Sciences Corp.+.............................................      17,600          932,800
                    Hewlett-Packard Co. .................................................      24,500        1,620,062
 
                    Electronics--9.6%
                    Analog Devices, Inc.+................................................      50,950        1,585,819
                    General Instrument Corp.+............................................      35,100        1,083,713
                    Intel Corp. .........................................................      38,300        4,299,175
                    Molex, Inc. .........................................................      21,500          752,500
                    Sensormatic Electronics Corp. .......................................      39,700        1,166,187
 
                    Software--12.7%
                    Computer Associates International, Inc. .............................      32,800        2,148,400
                    Informix Corp.+......................................................      16,100          680,225
                    Microsoft Corp.+.....................................................      51,400        4,352,937
                    Oracle Systems Corp.+................................................     117,150        4,070,963
                    Paychex, Inc. .......................................................      15,000          442,500
 
                    Telecommunications--2.0%
                    ALC Communications Corp.+............................................      17,700          769,950
                    Andrew Corp. ........................................................      22,850        1,113,938
                                                                                                           ------------
                                                                                                            36,750,769
                                                                                                           ------------
                    MATERIALS--0.8%
                    Forest Products--0.8%
                    Alco Standard Corp. .................................................      10,700          766,388
                                                                                                           ------------
</TABLE>
 
- ---------------------
 
   40
<PAGE>   42
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    REAL ESTATE--0.6%
                    Real Estate Investment Trust--0.6%
                    Equity Residential Properties Trust..................................      18,200      $   520,975
                                                                                                           ------------
                    TOTAL INVESTMENT SECURITIES (cost $75,766,113).......................                   89,579,029
                                                                                                           ------------
 
<CAPTION>
                                                                                            PRINCIPAL
                    REPURCHASE AGREEMENT--3.2%                                                AMOUNT
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    REPURCHASE AGREEMENT--3.2%
                    Agreement with State Street Bank & Trust Co., bearing interest at
                      4.75% dated 5/31/95, to be repurchased 6/01/95 in the amount of
                      $2,925,386 and collateralized by $2,865,000 U.S. Treasury Notes
                      6.875% due 3/31/00 (cost $2,925,000)...............................  $2,925,000        2,925,000
                                                                                                           ------------
                    TOTAL INVESTMENTS--
                      (cost $78,691,113)                            100.3%                                  92,504,029
                    Liabilities in excess of other assets--          (0.3)                                    (247,521)
                                                                    ------                                 ------------
                    NET ASSETS--                                    100.0%                                 $92,256,508
                                                                    ======                                 ============
</TABLE>
 
              -------------
 
              + Non-income producing securities
              ADR--American Depositary Receipt
 
              See Notes to Financial Statements
 
                                                           ---------------------
 
                                                                           41
<PAGE>   43
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    VENTURE VALUE PORTFOLIO                   INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                    COMMON STOCK--93.4%                                                       SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    CONSUMER DISCRETIONARY--6.7%
                    Automotive--2.3%
                    General Motors Corp. ................................................      27,300      $ 1,310,400
 
                    Retail--4.4%
                    Federated Department Stores, Inc.+ ..................................      33,300          765,900
                    Harcourt General, Inc. ..............................................      13,100          551,838
                    Sears Roebuck & Co. .................................................      10,300          580,662
                    Warner-Lambert Co. ..................................................       7,800          646,425
                                                                                                           ------------
                                                                                                             3,855,225
                                                                                                           ------------
                    CONSUMER STAPLES--7.9%
                    Food, Beverage & Tobacco--6.9%
                    American Brands, Inc. ...............................................         900           36,338
                    Archer-Daniels-Midland Co. ..........................................      59,900        1,108,150
                    Coca-Cola Co. .......................................................      25,700        1,590,187
                    Nestle SA ADR........................................................      15,900          802,145
                    Philip Morris Cos., Inc. ............................................       1,200           87,450
                    Tyson Foods, Inc. ...................................................      13,700          306,538
 
                    Household Products--1.0%
                    American Home Products Corp. ........................................         200           14,725
                    Gillette Co. ........................................................       6,700          565,312
                    Maytag Corp. ........................................................         700           11,375
                                                                                                           ------------
                                                                                                             4,522,220
                                                                                                           ------------
                    ENERGY--5.3%
                    Energy Services--5.2%
                    Amerada Hess Corp. ..................................................      20,900        1,060,675
                    Amoco Corp. .........................................................         200           13,675
                    Burlington Resources, Inc. ..........................................      23,600          979,400
                    Chevron Corp. .......................................................       1,900           93,338
                    Energy Ventures, Inc.+...............................................      10,800          197,100
                    Exxon Corp. .........................................................       3,100          221,262
                    Mobil Corp. .........................................................         200           20,075
                    Schlumberger Ltd.....................................................       5,600          364,000
                    Sonat, Inc. .........................................................         400           13,150
 
                    Energy Sources--0.1%
                    Atlantic Richfield Co. ..............................................         600           69,675
                                                                                                           ------------
                                                                                                             3,032,350
                                                                                                           ------------
                    FINANCE--43.1%
                    Banks--10.6%
                    Banc One Corp. ......................................................      18,600          646,350
                    First Bank Systems, Inc. ............................................      33,400        1,402,800
                    First Union Corp. ...................................................         300           14,700
                    Golden West Financial Corp. .........................................      22,100        1,085,662
                    Republic New York Corp. .............................................       7,800          398,775
                    State Street Boston Corp. ...........................................      26,300          884,338
                    Wells Fargo & Co. ...................................................       9,000        1,656,000
</TABLE>
 
- ---------------------
 
   42
<PAGE>   44
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    FINANCE (continued)
                    Financial Services--15.2%
                    American Express Co. ................................................      46,700      $ 1,663,687
                    Barnett Banks, Inc. .................................................      11,800          585,575
                    Dean Witter, Discover & Co. .........................................       6,000          285,750
                    Federal Home Loan Mortgage Corp. ....................................      15,700        1,069,563
                    Morgan (J.P.) & Co., Inc. ...........................................      18,400        1,304,100
                    Morgan Stanley Group, Inc. ..........................................      20,300        1,545,338
                    Student Loan Marketing Association...................................       9,200          437,000
                    Travelers Group, Inc. ...............................................      42,300        1,787,175
 
                    Insurance--17.3%
                    20th Century Industries..............................................      39,300          447,038
                    Allstate Corp. ......................................................      24,300          732,037
                    AMBAC, Inc. .........................................................       2,100           84,000
                    American International Group, Inc. ..................................      10,600        1,205,750
                    Berkley (W.R.) Corp. ................................................      23,100          848,925
                    Chubb Corp. .........................................................      20,900        1,721,637
                    Equitable Cos., Inc. ................................................      35,700          754,162
                    General Reinsurance Group............................................      13,000        1,759,875
                    NAC Reinsurance Corp. ...............................................      24,900          731,438
                    National Reinsurance Corp. ..........................................      11,200          344,400
                    Progressive Corp., Ohio..............................................      17,500          665,000
                    Transatlantic Holdings, Inc. ........................................       9,900          628,650
                                                                                                           ------------
                                                                                                            24,689,725
                                                                                                           ------------
                    HEALTHCARE--3.1%
                    Drugs--3.1%
                    Bristol-Myers Squibb Co. ............................................         200           13,275
                    Johnson & Johnson Co. ...............................................       7,100          470,375
                    Merck & Co., Inc. ...................................................       4,900          230,913
                    Pfizer, Inc. ........................................................      11,800        1,039,875
                                                                                                           ------------
                                                                                                             1,754,438
                                                                                                           ------------
                    INDUSTRIAL & COMMERCIAL--1.5%
                    Business Services--0.0%
                    WMX Technologies, Inc. ..............................................         300            8,175
 
                    Electrical Equipment--0.2%
                    General Electric Co. ................................................       1,600           92,800
 
                    Transportation--1.3%
                    Illinois Central Corp. ..............................................       9,900          350,213
                    Union Pacific Corp. .................................................       7,500          415,312
                                                                                                           ------------
                                                                                                               866,500
                                                                                                           ------------
                    INFORMATION & ENTERTAINMENT--6.6%
                    Broadcasting & Media--5.1%
                    Gannett, Inc. .......................................................      20,000        1,070,000
                    News Corp., Ltd. ADR.................................................      59,800        1,173,575
                    Tribune Co. .........................................................      11,400          679,725
 
                    Leisure & Tourism--1.5%
                    Disney (Walt) Co. ...................................................       3,800          211,375
                    Host Marriott Corp. .................................................      63,400          673,625
                                                                                                           ------------
                                                                                                             3,808,300
                                                                                                           ------------
                    INFORMATION TECHNOLOGY--14.0%
                    Communication Equipment--1.4%
                    AirTouch Communications, Inc.+.......................................      20,600          561,350
                    Cellular Communications, Inc.+.......................................       5,600          259,700
                    SBC Communications, Inc. ............................................         200            9,000
</TABLE>
 
                                                           ---------------------
 
                                                                           43
<PAGE>   45
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    INFORMATION TECHNOLOGY (continued)
                    Computers & Business Equipment--2.5%
                    Hewlett-Packard Co. .................................................      21,600      $ 1,428,300
 
                    Electronics--10.1%
                    Cirrus Logic, Inc.+..................................................      21,600        1,063,800
                    Intel Corp. .........................................................      21,800        2,447,050
                    Tandy Corp. .........................................................      13,700          640,475
                    Texas Instruments, Inc. .............................................      14,000        1,618,750
                                                                                                           ------------
                                                                                                             8,028,425
                                                                                                           ------------
                    MATERIALS--1.3%
                    Chemicals--0.0%
                    Dow Chemical Co. ....................................................         200           14,675
 
                    Forest Products--1.0%
                    International Paper Co. .............................................         200           15,725
                    Mead Corp. ..........................................................       9,800          527,975
                    Union Camp Corp. ....................................................         300           15,562
 
                    Metals & Minerals--0.3%
                    Alumax, Inc.+........................................................       1,600           46,600
                    Reynolds Metals Co. .................................................       2,700          133,313
                                                                                                           ------------
                                                                                                               753,850
                                                                                                           ------------
                    REAL ESTATE--2.6%
                    Real Estate Investment Trust--2.6%
                    Federal Realty Investment Trust......................................      12,100          257,125
                    Kimco Realty Corp. ..................................................       1,800           69,525
                    Mid-Atlantic Realty Trust............................................       6,100           56,044
                    Saul Centers, Inc. ..................................................       7,800          118,950
                    United Dominion Realty Trust, Inc. ..................................      12,900          180,600
                    Vornado Realty Trust.................................................      19,000          646,000
                    Weingarten Realty Investors..........................................       3,800          136,800
                                                                                                           ------------
                                                                                                             1,465,044
                                                                                                           ------------
                    UTILITIES--1.3%
                    Electric Utilities--0.0%
                    Duke Power Co. ......................................................         300           12,525
                    Southern Co. ........................................................         400            8,850
 
                    Telephone--1.3%
                    AT&T Corp. ..........................................................       3,600          182,700
                    MCI Communications Corp. ............................................      27,400          554,850
                                                                                                           ------------
                                                                                                               758,925
                                                                                                           ------------
                    TOTAL COMMON STOCK (cost $49,450,851)................................                   53,535,002
                                                                                                           ------------
</TABLE>
 
- ---------------------
 
   44
<PAGE>   46
<TABLE>
<CAPTION>
                    PREFERRED STOCK--2.5%                                                     SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    FINANCE--2.5%
                    Banks--2.5%
                    Banc One Corp., Series C.............................................       1,900      $   115,425
                    Citicorp 5.38%.......................................................       9,200        1,351,250
                                                                                                           ------------
                    TOTAL PREFERRED STOCK (cost $1,255,010)..............................                    1,466,675
                                                                                                           ------------
                    TOTAL INVESTMENT SECURITIES (cost $50,705,861).......................                   55,001,677
                                                                                                           ------------
<CAPTION>
                                                                                            PRINCIPAL
                                        SHORT-TERM SECURITIES--12.7%                          AMOUNT
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    FEDERAL AGENCY OBLIGATIONS--12.7%
                    Federal Home Loan Discount Note 6.10% due 6/01/95....................  $7,255,000        7,255,000
                                                                                                           ------------
                    TOTAL SHORT-TERM SECURITIES (cost $7,255,000)........................                    7,255,000
                                                                                                           ------------
                    TOTAL INVESTMENTS--
                        (cost $57,960,861)                           108.6%                                 62,256,677
                    Liabilities in excess of other assets--           (8.6)                                 (4,931,580)
                                                                     ------                                ------------
                    NET ASSETS--                                     100.0%                                $57,325,097
                                                                     ======                                ============
</TABLE>
 
              -----------------
 
              + Non-income producing securities
 
              ADR--American Depositary Receipt
 
              See Notes to Financial Statements
 
                                                           ---------------------
 
                                                                           45
<PAGE>   47

 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    GLOBAL EQUITIES PORTFOLIO  

                                             INVESTMENT PORTFOLIO--MAY 31, 1995 
                                                                    (UNAUDITED) 
<TABLE>
<CAPTION>
                    COMMON STOCK--93.9%                                                      SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    AUSTRALIA--0.8%
                    Australian National Industries Ltd. (Industrial & Commercial)........     233,000     $   204,166
                    Coca-Cola Amatil Ltd. (Consumer Staples).............................      47,666         283,812
                    Mayne Nickless Ltd. (Industrial & Commercial)........................      87,313         381,912
                    Pacific Dunlop Ltd. (Industrial & Commercial)........................      89,000         190,490
                                                                                                          ------------
                                                                                                            1,060,380
                                                                                                          ------------
                    BELGIUM--0.5%
                    Kredietbank NV (Finance).............................................       2,821         676,126
                                                                                                          ------------
                    BRAZIL--0.1%
                    Usinas Siderurgicas de Minas Gerais ADR (Industrial & Commercial)*...      18,000         204,530
                                                                                                          ------------
                    CANADA--1.5%
                    Alcan Aluminum Ltd. (Materials)......................................          52           1,535
                    Magna International, Inc. (Consumer Discretionary)...................      15,000         568,140
                    Renaissance Energy Ltd. (Energy)*....................................      71,900       1,568,350
                                                                                                          ------------
                                                                                                            2,138,025
                                                                                                          ------------
                    DENMARK--0.8%
                    Den Danske Bank (Finance)............................................      17,800       1,138,503
                                                                                                          ------------
                    FINLAND--1.2%
                    Metsa-Serla Oy (Materials)...........................................      13,200         557,747
                    Nokia Corp. (Information Technology).................................      14,400         668,298
                    Unitas Ltd. (Finance)................................................     148,935         464,240
                                                                                                          ------------
                                                                                                            1,690,285
                                                                                                          ------------
                    FRANCE--6.8%
                    Assurance General de France (Finance)................................      27,200         979,671
                    Banque National Paris (Finance)......................................      15,286         754,518
                    Bouygues SA (Consumer Discretionary).................................       5,510         680,768
                    Casino Guichard Perrachon et Cie S.C.A. (Consumer Discretionary).....       9,600         307,455
                    Cie de St. Gobain (Materials)........................................       1,750         219,037
                    Cie Financiere de Paribas (Finance)..................................      11,798         757,364
                    Coflexip ADR (Energy)................................................      12,233         351,699
                    Eaux (cie Generale) (Industrial & Commercial)........................       8,840         979,946
                    Groupe Danone (Consumer Staples).....................................       3,650         603,245
                    Immeubles de France (Real Estate)....................................       2,800         199,214
                    Pechiney (Materials).................................................       7,300         467,883
                    Salomon SA (Consumer Staples)........................................       1,440         632,712
                    Sefimeg (Real Estate)................................................       2,600         178,905
                    Seita (Healthcare)...................................................      26,400         808,255
                    Societe de Immeubles (Real Estate)...................................         500          35,574
                    Total SA (Energy)....................................................      13,894         861,392
                    Unibail SA (Finance).................................................       5,310         554,385
                    Union Immeubles de France (Real Estate)..............................       1,700         168,578
                                                                                                          ------------
                                                                                                            9,540,601
                                                                                                          ------------
</TABLE>
 
- ---------------------

   46
<PAGE>   48
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                 SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    GERMANY--3.3%
                    BASF AG (Materials)..................................................         700     $   149,827
                    Bayer AG (Materials).................................................       4,010         968,381
                    Deutsche Bank AG (Finance)...........................................       2,060       1,008,646
                    KSB Kl Schanz Beck (Finance).........................................         900         194,863
                    Lufthansa AG (Information & Entertainment)...........................       3,300         443,643
                    Sudzucker AG (Consumer Staples)......................................         773         429,353
                    VEBA AG (Finance)....................................................       2,750       1,045,479
                    Volkswagen AG (Consumer Discretionary)...............................       1,380         388,134
                                                                                                          ------------
                                                                                                            4,628,326
                                                                                                          ------------
                    HONG KONG--2.7%
                    Cheung Kong (Holdings) Ltd. (Real Estate)............................     103,000         507,324
                    CITIC Pacific Ltd. (Information & Entertainment).....................     125,000         324,810
                    Dao Heng Bank Group (Finance)........................................      32,000          95,148
                    Hong Kong & China Gas Co., Ltd. (Utilities)..........................     230,400         373,808
                    Hopewell Holdings Ltd. (Real Estate).................................     544,000         460,641
                    Hysan Development Co., Ltd. (Real Estate)............................     101,000         236,985
                    Johnson Electric Holdings Ltd. (Industrial & Commercial).............     109,000         243,074
                    New World Development Co., Ltd. (Real Estate)........................     151,000         470,454
                    Peregrine Investment Co. (Real Estate)...............................     183,000         231,846
                    Sun Hung Kai Properties Ltd. (Real Estate)...........................      61,000         441,612
                    Television Broadcasting Ltd. (Information & Entertainment)...........      65,000         247,889
                    Yizheng Chemical Fibre (Materials)...................................     284,000         105,555
                                                                                                          ------------
                                                                                                            3,739,146
                                                                                                          ------------
                    INDIA--0.4%
                    Bajaj Auto GDR (Consumer Discretionary)..............................      10,800         315,900
                    Hindalco Industries Ltd. GDR (Industrial & Commercial)...............       8,600         250,700
                                                                                                          ------------
                                                                                                              566,600
                                                                                                          ------------
                    INDONESIA--0.4%
                    Hanjaya Mandala Sampoerna (Healthcare)...............................      27,000         193,420
                    Indosat (Utilities)..................................................      96,500         378,155
                                                                                                          ------------
                                                                                                              571,575
                                                                                                          ------------
                    ITALY--0.9%
                    Rinascente (Consumer Discretionary)..................................     102,100         576,898
                    SIP (Finance)........................................................     249,850         654,496
                                                                                                          ------------
                                                                                                            1,231,394
                                                                                                          ------------
                    JAPAN--20.8%
                    Amano Corp. (Industrial & Commercial)................................      25,000         324,963
                    Asahi Bank (Finance).................................................      51,000         632,792
                    Bank of Tokyo Ltd. (Finance).........................................      27,000         478,582
                    Canon Sales Co., Inc. (Industrial & Commercial)......................       6,000         156,691
                    Chiba Bank Ltd. (Finance)............................................      19,000         190,842
                    Dai Nippon Printing Co., Ltd. (Industrial & Commercial)..............      25,000         384,047
                    Dai-Ichi Kangyo Bank Ltd. (Finance)..................................      73,000       1,380,207
                    Daifuku Co., Ltd. (Industrial & Commercial)..........................      21,000         260,561
                    Daito Trust Construction Co. (Industrial & Commercial)...............       1,500          14,003
                    Daiwa Securities Co., Ltd. (Finance).................................      10,000         110,842
                    Fuji Photo Film Co., Ltd. (Materials)................................      47,000       1,127,445
                    Heiwa Corp. (Industrial & Commercial)................................      37,000         883,191
                    Hitachi Ltd. (Information Technology)................................      45,000         434,446
                    House Food Corp. (Consumer Staples)..................................      19,000         388,419
                    Ito-Yokado Co. (Consumer Discretionary)..............................       7,000         370,576
                    Kamigumi Co., Ltd. (Industrial & Commercial).........................      16,000         151,066
                    Kandenko Co. (Consumer Discretionary)................................      23,000         342,453
                    Kao Corp. (Consumer Staples).........................................      53,000         638,818
                    Kirin Brewery Co., Ltd. (Consumer Staples)...........................      29,000         334,121
                    Kokuyo Co., Ltd. (Industrial & Commercial)...........................       6,000         146,765
</TABLE>
 
                                                           ---------------------

                                                                           47
<PAGE>   49
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    JAPAN (continued)
                    Komatsu Ltd. (Industrial & Commercial)...............................      29,000     $   225,832
                    Kuraray Co., Ltd. (Materials)........................................      78,000         863,646
                    Kurita Water Industries Ltd. (Industrial & Commercial)...............      14,000         337,489
                    Kyocera Corp. (Information Technology)...............................       7,000         531,876
                    Maeda Corp. (Industrial & Commercial)................................       8,000         157,873
                    Marui Co., Ltd. (Consumer Discretionary).............................      21,000         312,674
                    Matsushita Electric Industrial Co., Ltd. (Industrial & Commercial)...      40,000         619,202
                    Matsushita Electric Works Ltd. (Industrial & Commercial).............      56,000         651,155
                    Mitsubishi Heavy Industrial Ltd. (Industrial & Commercial)...........      38,000         260,892
                    Mitsui Marine & Fire Co., Ltd. (Finance).............................      51,000         356,171
                    Mitsui Trust & Banking Co. (Finance).................................      82,000         805,223
                    Mori Seiki Co., Ltd. (Industrial & Commercial).......................       9,000         155,273
                    National House Industrial Co., Ltd. (Industrial & Commercial)........      14,000         256,425
                    NGK Insulators, Ltd. (Industrial & Commercial).......................      17,000         158,097
                    Nikko Securities Co., Ltd. (Finance).................................      30,000         265,879
                    Nintendo Co., Ltd. (Consumer Discretionary)..........................      18,000       1,084,786
                    Nippon Electric Glass Co., Ltd. (Materials)..........................      11,000         162,482
                    Nippon Express Co., Ltd. (Industrial & Commercial)...................      56,000         473,808
                    Nippon Steel Corp. (Materials).......................................      77,000         276,609
                    Nippon Telegraph & Telecommunications Corp. (Utilities)..............          76         628,656
                    Nomura Securities International, Inc. (Finance)......................      31,000         556,809
                    Osaka Gas Co. (Utilities)............................................      85,000         316,396
                    Rohm Co. (Information Technology)....................................      30,000       1,368,390
                    Santen Pharmaceutical Co. (Healthcare)...............................       2,600          62,984
                    Sanyo Electric Co., Ltd. (Consumer Discretionary)....................      33,000         169,241
                    Seven-Eleven Japan Co., Ltd. (Consumer Discretionary)................      11,900         878,877
                    Shimizu Construction Co. (Consumer Discretionary)....................      31,000         315,037
                    Sony Corp. ADR (Consumer Discretionary)..............................       2,020          98,980
                    Sumitomo Electric Industries Ltd. (Industrial & Commercial)..........      26,000         303,244
                    Sumitomo Marine & Fire Insurance Co., Ltd. (Finance).................      39,000         328,130
                    Sumitomo Realty & Development Co., Ltd. (Real Estate)................      50,000         309,010
                    Sumitomo Trust & Banking Co., Ltd. (Finance).........................      69,000       1,435,037
                    Taisho Pharmaceutical Co. Ltd. (Healthcare)..........................       8,000         150,310
                    Takara Shuzo Co. (Consumer Staples)..................................      48,000         363,013
                    Takeda Chemical Industries Ltd. (Healthcare).........................      23,000         307,120
                    Tokai Bank Ltd. (Finance)............................................      27,000         338,198
                    Tokio Marine & Fire Insurance Co., Ltd. (Finance)....................      84,000         962,836
                    Tokyo Electric Power Co., Inc. (Utilities)...........................      16,000         506,706
                    Tokyo Gas Co., Ltd. (Utilities)......................................     155,000         650,222
                    Tostem Corp. (Industrial & Commercial)...............................       8,000         270,369
                    Toyo Kanetsu K.K. (Energy)...........................................      29,000         151,468
                    Toyota Motor Corp. (Consumer Discretionary)..........................      36,000         697,666
                    Ube Industries Ltd. (Materials)......................................      24,000          90,753
                    Yakult Honsha Co. (Consumer Staples).................................      22,000         345,761
                    Yamanouchi Pharmaceutical Co., Ltd. (Healthcare).....................      23,000         513,678
                    Yamazaki Baking Co. (Consumer Staples)...............................      15,000         299,557
                                                                                                          ------------
                                                                                                           29,124,670
                                                                                                          ------------
                    KOREA--0.2%
                    Korea Electric Power Corp. (Utilities)...............................       8,000         299,796
                                                                                                          ------------
                    LUXEMBOURG--0.4%
                    Arbed SA (Materials).................................................       3,440         509,520
                                                                                                          ------------
</TABLE>
 
- ---------------------

   48
<PAGE>   50
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    MALAYSIA--1.2%
                    AMMB Holdings Bhd (Finance)..........................................      44,000     $   562,386
                    Aokam Perdana Bhd (Materials)*.......................................      39,200         105,774
                    Rashid Hussain Bhd (Finance).........................................      33,000         102,435
                    Resorts World Bhd (Information & Entertainment)......................      67,000         437,695
                    Telekom Malaysia Bhd (Utilities).....................................      55,000         421,789
                                                                                                          ------------
                                                                                                            1,630,079
                                                                                                          ------------
                    MEXICO--0.4%
                    Grupo Financiero Bancomer SA de CV Series B (Finance)................     466,300         100,842
                    Grupo Financiero Bancomer SA de CV Series L (Finance)................      17,270           3,594
                    Panamerican Beverages, Inc. (Consumer Staples).......................       9,800         267,050
                    Telefonos de Mexico SA ADR (Utilities)...............................       7,900         222,188
                                                                                                          ------------
                                                                                                              593,674
                                                                                                          ------------
                    NETHERLANDS--2.3%
                    DSM NV (Materials)...................................................       4,800         408,143
                    Elsevier NV (Information & Entertainment)............................      40,220         465,309
                    Fortis NV (Finance)..................................................      29,394       1,599,964
                    Heineken NV (Consumer Staples).......................................       3,505         498,562
                    Internationale Nederlanden Groep NV (Finance)........................       4,200         227,551
                                                                                                          ------------
                                                                                                            3,199,529
                                                                                                          ------------
                    NEW ZEALAND--0.2%
                    Lion Nathan Ltd. (Consumer Staples)..................................     113,000         238,875
                                                                                                          ------------
                    NORWAY--0.5%
                    Bergesen D.Y. AS (Industrial & Commercial)...........................      24,500         495,580
                    Christiania Bank Og Kreditkasse (Finance)............................      94,000         197,627
                                                                                                          ------------
                                                                                                              693,207
                                                                                                          ------------
                    PANAMA--0.3%
                    Carnival Corp. (Information & Entertainment).........................      18,500         430,125
                                                                                                          ------------
                    PHILIPPINES--0.3%
                    Manila Electric Co. (Utilities)......................................      39,750         345,116
                                                                                                          ------------
                    SINGAPORE--1.4%
                    Fraser & Neave Ltd. (Consumer Staples)...............................      33,000         395,621
                    Oversea Chinese Banking Corp. Ltd. (Finance).........................      23,000         282,340
                    Overseas Union Bank Ltd. (Finance)...................................      66,000         421,680
                    Sembawang Shipyard Ltd. (Industrial & Commercial)....................      54,000         372,146
                    Singapore Press Holdings Ltd. (Information & Entertainment)..........      22,000         410,625
                                                                                                          ------------
                                                                                                            1,882,412
                                                                                                          ------------
                    SPAIN--2.3%
                    ARGENTARIA Corporacion Bancaria de Espana (Finance)..................       7,000         246,151
                    Banco Intercontinental Espanol (Finance).............................       7,000         628,957
                    Iberdrola (Utilities)................................................      99,300         695,931
                    Repsol SA (Energy)...................................................      21,600         698,681
                    Tabacalera SA (Consumer Staples).....................................      17,700         603,614
                    Uralita SA (Materials)...............................................      33,645         403,987
                                                                                                          ------------
                                                                                                            3,277,321
                                                                                                          ------------
                    SWEDEN--1.9%
                    Astra AB (Healthcare)................................................      48,400       1,418,291
                    SKF AB Series A (Industrial & Commercial)............................       6,600         129,085
                    SKF AB Series B (Industrial & Commercial)............................       8,600         167,616
                    Stora Kopparbergs (Materials)........................................       8,000         502,658
                    Tidnings AB Marieberg (Information & Entertainment)..................      21,700         461,388
                                                                                                          ------------
                                                                                                            2,679,038
                                                                                                          ------------
</TABLE>
 
                                                           ---------------------

                                                                           49
<PAGE>   51
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                 SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    SWITZERLAND--2.1%
                    BBC Brown Boveri (Industrial & Commercial)...........................         636     $   649,358
                    Ciba-Geigy AG (Materials)............................................       1,000         709,816
                    Elektrowatt AG (Industrial & Commercial).............................         890         257,883
                    Forbo Holding SA (Finance)...........................................         880         448,864
                    Nestle SA (Consumer Staples).........................................         868         876,557
                                                                                                          ------------
                                                                                                            2,942,478
                                                                                                          ------------
                    THAILAND--0.5%
                    Bank Of Ayudhya PLC (Finance)........................................      82,000         398,704
                    Bank Of Ayudhya Public Co., Ltd. (Finance)...........................      18,000          96,272
                    Thai Airways International PLC (Information & Entertainment).........     119,000         250,729
                                                                                                          ------------
                                                                                                              745,705
                                                                                                          ------------
                    UNITED KINGDOM--9.6%
                    Argos PLC (Consumer Discretionary)...................................      71,100         479,871
                    B.A.T. Industries PLC (Consumer Staples).............................     127,500         998,213
                    Berkeley Group PLC (Industrial & Commercial).........................      46,300         279,035
                    BOC Group PLC (Materials)............................................      16,000         202,509
                    British Airways PLC (Information & Entertainment)....................      87,800         574,458
                    British Land Co. PLC (Real Estate)...................................      73,300         483,079
                    Dixons Group PLC (Consumer Discretionary)............................     216,000         847,261
                    Forte (Information & Entertainment)..................................     174,900         641,605
                    General Electric Co. (Industrial & Commercial).......................     179,491         914,985
                    Grand Metropolitan PLC (Industrial & Commercial).....................     109,000         683,738
                    Hepworth PLC (Industrial & Commercial)...............................      31,200         151,120
                    Johnson Matthey PLC (Industrial & Commercial)........................      51,200         455,328
                    Marley PLC (Industrial & Commercial).................................      94,000         179,879
                    Mayer International PLC (Materials)..................................      31,000         159,505
                    Mowlem (John) & Co. PLC (Materials)..................................     360,000         397,332
                    Royal Bank of Scotland Group PLC (Finance)...........................     139,000         896,205
                    Rugby Group PLC (Industrial & Commercial)............................      94,000         182,118
                    Smithkline Beecham PLC (Healthcare)..................................      91,200         736,465
                    The British Petroleum Co. PLC (Energy)...............................      51,800         365,241
                    Thorn EMI PLC (Consumer Discretionary)...............................      52,500       1,036,327
                    Unilever NV (Consumer Staples).......................................      48,700         945,462
                    Vodafone Group PLC (Information Technology)..........................     253,300         832,668
                    Wimpey (George) PLC (Consumer Discretionary).........................     468,975         975,635
                                                                                                          ------------
                                                                                                           13,418,039
                                                                                                          ------------
                    UNITED STATES--30.1%
                    AirTouch Communications, Inc. (Information Technology)+..............      23,300         634,925
                    AlliedSignal, Inc. (Industrial & Commercial).........................      20,000         807,500
                    American International Group, Inc. (Finance).........................      10,600       1,205,750
                    AT&T Corp. (Utilities)...............................................      17,300         877,975
                    Atlantic Richfield Co. (Energy)......................................      13,000       1,509,625
                    Boeing Co. (Industrial & Commercial).................................      11,300         665,288
                    Centocor, Inc. (Industrial & Commercial)+............................      15,000         203,438
                    Citicorp (Finance)...................................................      11,600         620,600
                    Colgate-Palmolive Co. (Consumer Staples).............................      13,600       1,047,200
                    Columbia/HCA Healthcare Corp. (Healthcare)...........................      21,500         878,812
                    Comcast Corp. (Information & Entertainment)..........................      33,200         581,000
                    COMPAQ Computer Corp. (Information Technology)+......................      15,000         586,875
                    Conrail, Inc. (Industrial & Commercial)..............................       2,700         145,800
                    Dean Witter, Discover & Co. (Finance)................................      21,200       1,009,650
                    Disney (Walt) Co. (Information & Entertainment)......................      20,000       1,112,500
                    Eastman Kodak Co. (Materials)........................................      14,200         857,325
                    Enron Corp. (Energy).................................................      48,800       1,781,200
                    Federal National Mortgage Association (Finance)......................       6,200         576,600
                    General Electric Co. (Industrial & Commercial).......................      33,700       1,954,600
                    General Instrument Corp. (Information Technology)+...................      33,400       1,031,225
</TABLE>
 
- ---------------------
 
  50
<PAGE>   52
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                 SHARES          VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    UNITED STATES (continued)
                    General Reinsurance Group (Finance)..................................       6,400     $   866,400
                    Goodyear Tire & Rubber Co. (Consumer Discretionary)..................      23,300         984,425
                    Illinois Central Corp. (Industrial & Commercial).....................       5,400         191,025
                    Intel Corp. (Information Technology).................................      11,100       1,245,975
                    Lubrizol Corp. (Materials)...........................................      17,600         613,800
                    May Department Stores Co. (Consumer Discretionary)...................      16,340         641,345
                    MBNA Corp. (Finance).................................................      36,000       1,215,000
                    McDonald's Corp. (Consumer Staples)..................................      19,400         734,775
                    MCI Communications Corp. (Utilities).................................      42,740         865,485
                    Merck & Co., Inc. (Healthcare).......................................      25,600       1,206,400
                    Merrill Lynch & Co., Inc. (Finance)..................................      12,160         571,520
                    MGIC Investment Corp. (Finance)......................................      11,400         535,800
                    Morton International, Inc. (Materials)...............................      19,000         603,250
                    Motorola, Inc. (Information Technology)..............................      10,300         616,713
                    National Semiconductor Corp. (Information Technology)+...............      37,400         935,000
                    NationsBank Corp. (Finance)..........................................      16,340         925,252
                    PECO Energy Co. (Utilities)..........................................      34,300         964,687
                    PepsiCo, Inc. (Consumer Staples).....................................      27,300       1,337,700
                    Pfizer, Inc. (Healthcare)............................................      13,400       1,180,875
                    Philip Morris Cos., Inc. (Consumer Staples)..........................      20,600       1,501,225
                    Pioneer Hi-Bred International, Inc. (Consumer Staples)...............      12,300         482,775
                    Rohm & Haas Co. (Materials)..........................................      18,530       1,090,954
                    Sprint Corp. (Utilities).............................................      39,700       1,329,950
                    Union Carbide Corp. (Materials)......................................      17,300         506,025
                    United Healthcare Corp. (Healthcare).................................      15,700         584,825
                    Value Health, Inc. (Healthcare)+.....................................       3,200         103,200
                    Wendy's International, Inc. (Consumer Staples).......................      44,400         760,350
                    Western Atlas, Inc. (Energy)+........................................      29,900       1,349,238
                                                                                                          ------------
                                                                                                           42,031,857
                                                                                                          ------------
                    TOTAL COMMON STOCK (cost $123,748,637)...............................                 131,226,932
                                                                                                          ------------
 
<CAPTION>
                    PREFERRED STOCK--0.7%
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    GERMANY--0.7%
                    Henkel KGAA (Consumer Staples).......................................       1,860         708,045
                    KSB Kl Schanz Beck (Finance).........................................       1,600         288,686
                                                                                                          ------------
                    TOTAL PREFERRED STOCK (cost $1,040,757)..............................                     996,731
                                                                                                          ------------
<CAPTION>
                    RIGHTS--0.1%+                                                            RIGHTS
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    NETHERLANDS--0.1%
                    Heineken NV (Consumer Staples) (cost $121,516).......................       5,265         166,424
                                                                                                          ------------
<CAPTION>
                    WARRANTS--0.1%+                                                          SHARES
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    MALAYSIA--0.1%
                    Development & Commercial Bank Bhd (Finance)..........................      32,000          36,616
                    Ta Enterprises Bhd (Utilities).......................................      25,000          49,300
                                                                                                          ------------
                    TOTAL WARRANTS (cost $5,070).........................................                      85,916
                                                                                                          ------------
 
</TABLE>
 
                                                           ---------------------
 
                                                                            51
<PAGE>   53
<TABLE>
<CAPTION>
                                                                                            PRINCIPAL
                                                                                             AMOUNT
                                                                                          (DENOMINATED
                                                                                            IN LOCAL
                    BONDS & NOTES--0.0%                                                    CURRENCY)         VALUE
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    MALAYSIA--0.0%
                    Ta Enterprises Bhd 6.50% 1999 (Utilities) (cost $1,869)..............       5,000   $       1,724
                                                                                                          ------------
                    TOTAL INVESTMENT SECURITIES (cost $124,917,849)......................                 132,477,727
                                                                                                          ------------
<CAPTION>
                                                                                           PRINCIPAL
                    SHORT-TERM SECURITIES--5.2%                                              AMOUNT
                    --------------------------------------------------------------------------------------------------
                    <S>                                                                   <C>             <C>
                    TIME DEPOSIT--5.2%
                    Cayman Island Time Deposit with State Street Bank & Trust Co.
                      5.75% due 6/01/95.................................................. $ 7,337,000       7,337,000
                                                                                                          ------------
                    TOTAL SHORT-TERM SECURITIES (cost $7,337,000)........................                   7,337,000
                                                                                                          ------------
                    TOTAL INVESTMENTS--
                      (cost $132,254,849)                            100.0%                               139,814,727
                    Liabilities in excess of other assets--            0.0                                    (65,496)
                                                                                   ------                 ------------
                    NET ASSETS--                                     100.0%                               $139,749,231
                                                                                                          ============
</TABLE>
 
              ---------------
 
              + Non-income producing securities
 
              * Resale restricted to qualified institutional buyers
 
              ADR--American Depositary Receipt
 
              GDR--Global Depositary Receipt
<TABLE>
<CAPTION>
                    FORWARD FOREIGN CURRENCY CONTRACTS OPEN AT MAY 31, 1995
                    ---------------------------------------------------------------
                    
                                                                           GROSS
                        CONTRACT               IN           DELIVERY     UNREALIZED
                       TO DELIVER         EXCHANGE FOR        DATE      APPRECIATION
 
<CAPTION>
                    ---------------------------------------------------------------
                    <S>  <C>             <C>   <C>          <C>          <C>
                    BEF   28,420,000     USD   1,001,321      9/29/95    $  17,589
                    USD      261,734     BEF   7,500,000      9/29/95        2,513
                                                                         ----------
                                                                            20,102
                                                                         ----------
<CAPTION>
                                                                           GROSS
                                                                         UNREALIZED
                                                                        DEPRECIATION
                    ---------------------------------------------------------------
                    <S>  <C>             <C>   <C>          <C>          <C>
                    CHF    2,500,000     USD   2,080,040      8/31/95    $ (78,203)
                    DEM    6,000,000     USD   4,153,686      8/31/95     (108,964)
                    FRF   21,600,000     USD   4,218,750      8/31/95     (118,817)
                    GBP    2,000,000     USD   3,105,600      7/31/95     (121,400)
                    JPY  170,000,000     USD   2,002,356      7/31/95      (58,875)
                    USD    4,309,715     CAD   5,900,000      7/31/95      (12,086)
                    USD    3,514,225     GBP   2,200,000      8/31/95      (82,115)
                                                                         ----------
                                                                          (580,460)
                                                                         ----------
                         Net Depreciation............................    $(560,358)
                                                                         ==========
</TABLE>
 
              BEF  -- Belgian Franc
              CHF  -- Swiss Franc
              DEM -- Deutsche Mark
              FRF  -- French Franc
              GBP  -- Pound Sterling
              JPY  -- Japanese Yen
              USD  -- United States Dollar
 
              See Notes to Financial Statements
 
- ---------------------
  52
<PAGE>   54
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    INTERNATIONAL DIVERSIFIED
    EQUITIES PORTFOLIO                        INVESTMENT PORTFOLIO--MAY 31, 1995
                                                                     (UNAUDITED)
<TABLE>
<CAPTION>
                    COMMON STOCK--87.4%                                                        SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    ARGENTINA -- 1.0%
                    Acindar Industria Argentina de Aceros SA (Materials)..................       2,200     $     1,364
                    Alpargatas Sociedad Anonima Industrial y Comercial (Consumer
                      Discretionary)......................................................       3,100           1,457
                    Astra Compania Argentina de Petroleo SA (Energy)......................       3,500           5,495
                    Atanor Nac Quimica (Materials)........................................         550           1,265
                    Bagley SA (Consumer Discretionary)....................................       1,150           2,587
                    Banco Frances del Rio de la Plata SA (Finance)........................       1,250           8,250
                    BCO De Galicia Ba (Finance)...........................................       2,100           8,652
                    Celulosa Argentina (Materials)........................................       4,700           1,457
                    Central Costanera (Utilities).........................................         450           1,305
                    Central Puerto SA (Industrial & Commercial)...........................         300           1,245
                    Ciadea SA (Consumer Discretionary)....................................         850           4,420
                    Comercial de Plata (Energy)...........................................       2,200           5,346
                    Embotelladora Bs A (Consumer Staples).................................          10          14,900
                    Indiana Petroq Koppers (Energy).......................................         500           2,340
                    Indupa SA (Materials).................................................       1,900             941
                    Juan Minetti SA (Industrial & Commercial).............................         550           1,898
                    Ledesma SA (Consumer Discretionary)...................................       2,800           3,304
                    Molinos Rio de la Plata SA (Consumer Discretionary)...................         700           3,920
                    Naviera P Companc (Energy)............................................       7,670          32,904
                    Sevel Argentina SA (Consumer Discretionary)...........................         600           1,200
                    Siderca SA (Materials)................................................      10,600           7,632
                    Telecom Argentina Stet-France Telecom SA (Information Technology).....       4,400          21,868
                    Telefonica de Argentina SA (Information Technology)...................       5,200          14,040
                    Transport Gas Sur (Energy)............................................       4,200           9,156
                    YPF Sociedad Anonima ADS (Materials)..................................       4,000          80,000
                                                                                                           ------------
                                                                                                               236,946
                                                                                                           ------------
                    AUSTRALIA -- 3.5%
                    Amcor Ltd. (Materials)................................................       6,000          44,559
                    Boral Ltd. (Industrial & Commercial)..................................      11,000          27,494
                    Brambles Industries Ltd. (Industrial & Commercial)....................       1,700          16,728
                    Broken Hill Property (Real Estate)....................................       1,230          16,043
                    Broken Hill Proprietary Ltd. ADR (Energy).............................      12,300         155,837
                    Coca-Cola Amatil Ltd. (Consumer Staples)..............................       2,800          16,672
                    Coles Myer Ltd. (Consumer Discretionary)..............................      10,100          31,701
                    CRA Ltd. (Materials)..................................................       4,400          58,717
                    CSR Ltd. (Industrial & Commercial)....................................       7,800          24,594
                    Foster's Brewing Group Ltd. (Consumer Staples)........................      23,000          20,319
                    General Property Trust (Real Estate)+.................................       5,931          10,650
                    Goodman Fielder Wattie Ltd. (Consumer Staples)........................      14,000          12,267
                    ICI Australia Ltd. (Materials)........................................       2,500          17,327
                    Lend Lease Corp. Ltd. (Real Estate)...................................       1,764          23,059
                    M.I.M. Holdings Ltd. (Materials)......................................      10,900          14,092
                    National Australia Bank Ltd. (Finance)................................      10,000          85,183
                    Newcrest Mining Ltd. ADR (Materials)..................................       2,300           8,788
                    News Corp. Ltd. (Information & Entertainment).........................      15,662          83,018
                    North Ltd. (Materials)................................................       5,600          13,273
                    Pacific Dunlop Ltd. (Industrial & Commercial).........................       7,800          16,695
                    Renison Goldfields (Materials)........................................       2,040           6,300
                    Santos Ltd. (Energy)..................................................       5,200          12,810
</TABLE>
 
                                                           ---------------------
 
                                                                           53
<PAGE>   55
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    AUSTRALIA (continued)
                    Southcorp Holdings Ltd. (Industrial & Commercial).....................       4,600     $     9,350
                    TNT Ltd. (Industrial & Commercial)....................................       4,600           6,641
                    Western Mining Corp. Holdings Ltd. ADS (Materials)....................       7,600          40,448
                    Westfield Trust (Real Estate).........................................       7,300          13,003
                    Westpac Bank Corp. (Finance)..........................................      13,500          49,548
                                                                                                           ------------
                                                                                                               835,116
                                                                                                           ------------
                    BELGIUM -- 5.1%
                    Bekaert SA (Industrial & Commercial)..................................          40          32,417
                    Cimenteries CBR Cementbedrijven (Industrial & Commercial).............          75          29,744
                    Delhaize Le Lion (Consumer Discretionary).............................       1,300          60,702
                    Electrabel SA (Utilities).............................................       1,150         241,917
                    Fortis AG (Finance)...................................................         700          75,679
                    Generale de Banque Belge Pour l'Etranger SA (Finance).................         350         110,078
                    Groupe Bruxelles Lambert SA (Industrial & Commercial).................         550          75,110
                    Kredietbank NV (Finance)..............................................         300          71,903
                    Petrofina SA (Energy).................................................         520         156,193
                    Royale Belge (Finance)................................................         350          65,178
                    Solvay SA (Materials).................................................         225         125,312
                    Tractebel Investor International (Industrial & Commercial)............         325         117,683
                    Union Miniere SA (Energy).............................................         600          41,279
                                                                                                           ------------
                                                                                                             1,203,195
                                                                                                           ------------
                    FRANCE -- 9.8%
                    Accor SA (Information & Entertainment)................................         350          44,936
                    Alcatel Alsthom Compagnie General d'Electricite (Information
                      Technology).........................................................       1,500         136,592
                    AXA (Finance)+........................................................         425          22,511
                    Banque National Paris (Finance).......................................       1,750          86,380
                    Carrefour (Consumer Discretionary)....................................         230         113,714
                    Cie de St. Gobain (Materials).........................................         850         106,389
                    Cie de Suez (Finance).................................................       1,600          81,878
                    Cie Financiere de Paribas (Finance)...................................         925          59,380
                    Compagnie Bancaire SA (Finance).......................................         357          44,612
                    CSF (Thomson) (Industrial & Commercial)...............................         900          24,706
                    Eaux (cie Generale) (Industrial & Commercial).........................         950         105,311
                    Groupe Danone (Consumer Staples)......................................         725         119,823
                    Havas SA (Industrial & Commercial)....................................         510          41,548
                    L' Oreal SA (Consumer Staples)........................................         700         184,259
                    L'Air Liquide SA (Materials)..........................................         675         105,981
                    Lafarge Coppee (Industrial & Commercial)..............................         875          71,390
                    Lyonnaise des Eaux-Dumez (Industrial & Commercial)....................         600          61,433
                    Michelin, Class B (Industrial & Commercial)...........................       1,150          52,453
                    Moet Hennessy Louis Vuitton (Consumer Staples)........................         725         137,796
                    Peugeot SA (Consumer Discretionary)...................................         575          86,803
                    Pinault Printemps SA (Consumer Discretionary).........................         150          32,651
                    Promodes SA (Consumer Discretionary)..................................         220          50,993
                    Rhone Poulenc SA (Materials)..........................................       2,000          48,050
                    Sagem (Industrial & Commercial).......................................          60          33,437
                    Schneider SA (Industrial & Commercial)................................         700          55,024
                    Sefimeg (Real Estate).................................................         300          20,643
                    Societe Generale (Finance)............................................         750          88,129
                    Societe Nationale Elf Aquitaine (Energy)..............................       2,150         173,768
                    Total SA (Energy).....................................................       2,100         130,194
                                                                                                           ------------
                                                                                                             2,320,784
                                                                                                           ------------
                    HONG KONG -- 3.0%
                    Bank of East Asia Ltd. (Finance)......................................       4,675          14,021
                    Cathay Pacific Airways Ltd. (Industrial & Commercial).................      15,000          21,816
                    Cheung Kong Ltd. (Real Estate)........................................      10,000          49,255
                    China Light & Power Co., Ltd. (Utilities).............................       9,000          49,216
</TABLE>
 
- ---------------------
 
   54
<PAGE>   56
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    HONG KONG (continued)
                    Chinese Estates Ltd. (Real Estate)....................................      10,000     $     7,304
                    Hang Seng Bank Ltd. (Finance).........................................       9,100          70,585
                    Hong Kong & China Gas Co., Ltd. (Utilities)...........................       9,600          15,575
                    Hongkong & Shanghai Hotels Ltd. (Information & Entertainment).........      10,000          13,316
                    Hongkong Telecommunications, Ltd. (Information Technology)............      54,000         114,139
                    Hutchison Whampoa (Industrial & Commercial)...........................      17,000          85,931
                    Hysan Development Co., Ltd. (Real Estate).............................       5,000          11,732
                    Johnson Electric Holdings Ltd. (Industrial & Commercial)..............       2,000           4,460
                    Miramar Hotel & Investment Co., Ltd. (Information & Entertainment)....       3,000           5,973
                    New World Development Co., Ltd. (Real Estate).........................       9,000          28,040
                    Shun Tak Holdings Ltd. (Industrial & Commercial)......................       8,000           5,378
                    South China Morning Post (Holdings) Ltd. (Information &
                      Entertainment)......................................................      16,000           9,929
                    Sun Hung Kai Properties Ltd. (Real Estate)............................      11,000          79,635
                    Swire Pacific Ltd. (Industrial & Commercial)..........................       8,500          65,657
                    Wharf Holdings Ltd. (Industrial & Commercial).........................      13,000          42,687
                    Wing Lung Bank Ltd. (Finance).........................................         840           4,680
                                                                                                           ------------
                                                                                                               699,329
                                                                                                           ------------
                    INDONESIA -- 3.0%
                    Bank Dagang Nasional (Finance)........................................      25,500          44,380
                    Barito Pacific Timber (Materials).....................................     142,000         172,198
                    Gadjah Tunggal (Consumer Discretionary)...............................      40,500          50,932
                    Hanjaya Mandala Sampoerna (Healthcare)................................      45,500         325,949
                    Jakarta International Hotel & Development (Industrial & Commercial)...      39,500          45,239
                    Matahari Putra Prima (Consumer Discretionary).........................       8,500          16,130
                    Pan Brothers Textiles (Consumer Discretionary)........................       2,000             629
                    Smart J. Co. PLC (Industrial & Commercial)............................      21,500          24,141
                    United Tractors (Industrial & Commercial).............................      14,500          29,143
                                                                                                           ------------
                                                                                                               708,741
                                                                                                           ------------
                    ITALY -- 5.1%
                    Assicurazione Generali (Finance)......................................       9,500         230,338
                    Banca Commerciale Italiana SpA (Finance)..............................      22,000          50,795
                    Banca Nazionale dell 'Agricoltura SpA (Finance).......................       4,000           3,682
                    Banco Ambrosiano Veneto SpA (Finance).................................       8,000          28,023
                    Benetton Group SpA (Consumer Discretionary)...........................       2,500          24,216
                    Cogefar-Impresit SpA (Industrial & Commercial)........................       2,000           1,857
                    Credito Italiano SpA (Finance)........................................      17,500          20,021
                    Edison SpA (Energy)...................................................       8,000          34,944
                    Falck Acciaierie & Ferriere Lombarde (Materials)......................       2,000           3,137
                    Fiat SpA (Consumer Discretionary).....................................      33,000         130,171
                    Fiat SpA Nonconvertible (Consumer Discretionary)......................      10,000          23,820
                    Finanziaria di Sviluppo SpA (Industrial & Commercial).................       6,000          14,402
                    First British Columbia San Paolo (Finance)............................       9,000          50,880
                    Gilardini SpA (Industrial & Commercial)...............................       5,000          12,169
                    Italcementi SpA (Industrial & Commercial).............................       3,000          19,829
                    Italgas-Societa Itailiana per il Gas SpA (Utilities)..................      11,000          29,452
                    Mediobanca SpA (Finance)..............................................       5,500          41,681
                    Montedison SpA (Industrial & Commercial)..............................      70,000          50,064
                    Montedison SpA Nonconvertible (Industrial & Commercial)...............      10,000           6,074
                    Olivetti (ING C.) & C. SpA (Information Technology)...................      17,500          17,345
                    Pirelli SpA (Industrial & Commercial).................................      20,000          28,632
                    RAS SpA (Finance).....................................................       3,000          32,979
                    RAS SpA Nonconvertible (Finance)......................................       1,800          11,711
                    Rinascente (Consumer Discretionary)...................................       3,000          16,951
                    S.A.I Societa Assicuratrice Industriale SpA (Finance).................       2,000          22,382
                    SIP (Finance).........................................................      75,000         196,467
                    SIP Nonconvertible (Finance)..........................................      15,000          30,612
                    Sirti SpA (Industrial & Commercial)...................................       5,000          38,349
                    SME International (Consumer Discretionary)............................      11,000          26,302
</TABLE>
 
                                                           ---------------------
 
                                                                           55
<PAGE>   57
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    ITALY (continued)
                    SNIA BPD SpA (Industrial & Commercial)................................      15,000     $    17,801
                                                                                                           ------------
                                                                                                             1,215,086
                                                                                                           ------------
                    JAPAN -- 31.1%
                    Ajinomoto Co., Inc. (Consumer Staples)................................       8,000          90,753
                    Asahi Bank Ltd. (Finance).............................................       7,000          86,854
                    Asahi Chemical Industry Co., Inc. (Materials).........................      23,000         161,442
                    Asahi Glass Co., Ltd. (Materials).....................................       8,000          99,261
                    Bank of Tokyo Ltd. (Finance)..........................................       8,000         141,802
                    Bank of Yokohama Ltd. (Finance).......................................       5,000          46,381
                    Bridgestone Corp. (Industrial & Commercial)...........................       8,000         117,223
                    Dai Nippon Printing Co., Ltd. (Industrial & Commercial)...............       8,000         122,895
                    Dai-Ichi Kangyo Bank Ltd. (Finance)...................................      13,000         245,790
                    Daiei, Inc. (Consumer Discretionary)..................................       3,000          37,223
                    Daishowa Paper Manufacturing Co. Ltd. (Materials).....................       1,000           5,436
                    Daiwa House Industry Co. Ltd. (Industrial & Commercial)...............       4,000          62,393
                    Daiwa Securities Co., Ltd. (Finance)..................................       6,000          66,505
                    Ebara Corp. (Industrial & Commercial).................................       2,000          28,124
                    Fanuc Ltd. (Information Technology)...................................       1,700          73,725
                    Fuji Bank Ltd. (Finance)..............................................      12,000         275,096
                    Fuji Photo Film Co., Ltd. (Materials).................................       4,000          95,953
                    Fujitsu Ltd. (Information Technology).................................       9,000          86,145
                    Hitachi Ltd. (Information Technology).................................       8,000          77,235
                    Honda Motor Co., Ltd. (Consumer Discretionary)........................       5,000          73,855
                    Industrial Bank of Japan Ltd. (Finance)...............................      10,000         290,694
                    Japan Airlines Co., Ltd. (Industrial & Commercial)....................       8,000          55,586
                    Japan Energy Corp. (Energy)...........................................       6,000          21,554
                    Jusco Co. Ltd. (Consumer Discretionary)...............................       2,000          43,486
                    Kajima Corp. (Industrial & Commercial)................................       5,000          49,158
                    Kansai Electric Power Co., Inc. (Utilities)...........................       1,400          36,892
                    Kao Corp. (Consumer Staples)..........................................       8,000          96,425
                    Kawasaki Steel Corp. (Materials)......................................      17,000          64,083
                    Kirin Brewery Co., Ltd. (Consumer Staples)............................       8,000          92,171
                    Kobe Steel Ltd. (Materials)...........................................      21,000          58,812
                    Kubota Corp. (Industrial & Commercial)................................      15,000         102,807
                    Kumagai Gumi Co. Ltd. (Industrial & Commercial).......................       4,000          18,907
                    Kyocera Corp. (Information Technology)................................       1,000          75,982
                    Marubeni Corp. (Industrial & Commercial)..............................      19,000         101,259
                    Marui Co., Ltd. (Consumer Discretionary)..............................       3,000          44,668
                    Matsushita Electric Industrial Co., Ltd. (Information Technology).....       8,000         123,840
                    Mitsubishi Corp. (Industrial & Commercial)............................       9,000         102,948
                    Mitsubishi Electric Corp. (Information Technology)....................      10,000          69,129
                    Mitsubishi Estate Co. Ltd. (Real Estate)..............................       7,000          78,499
                    Mitsubishi Heavy Industrial Ltd. (Industrial & Commercial)............      23,000         157,908
                    Mitsubishi Trust & Banking Corp (Finance).............................       5,000          80,945
                    Mitsui Fudosan Co., Ltd. (Real Estate)................................       5,000          56,071
                    Mitsui Trust & Banking Co., Ltd. (Finance)............................       6,000          58,919
                    Mitsukoshi Ltd. (Consumer Discretionary)..............................       3,000          24,886
                    Mochida Pharmaceutical Co., Ltd. (Healthcare).........................       1,200          18,860
                    NEC Corp. (Information Technology)....................................       6,000          63,811
                    Nippon Express Co., Ltd. (Industrial & Commercial)....................       8,000          67,687
                    Nippon Oil Co. Ltd. (Energy)..........................................      11,000          71,492
                    Nippon Steel Corp. (Materials)........................................      23,000          82,623
                    Nippondenso Co., Ltd. (Industrial & Commercial).......................       5,000          90,399
                    Nissan Motor Co., Ltd. (Consumer Discretionary).......................      11,000          71,102
                    NKK Corp. (Materials).................................................      24,000          60,408
                    Nomura Securities International, Inc. (Finance).......................       8,000         143,693
                    Odakyu Electric Railway Co., Ltd. (Industrial & Commercial)...........      14,000         107,533
                    Pioneer Electronic Corp. (Consumer Staples)...........................       1,000          17,371
</TABLE>
 
- ---------------------
 
   56
<PAGE>   58
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    JAPAN (continued)
                    Sakura Bank Ltd. (Finance)............................................      13,000     $   155,155
                    Sankyo Co., Ltd. (Healthcare).........................................       2,200          50,954
                    Sanyo Electric Co., Ltd. (Consumer Discretionary).....................      11,000          56,414
                    Sega Enterprises Ltd. (Consumer Discretionary)........................         600          22,476
                    Sekisui Chemical Co., Ltd. (Industrial & Commercial)..................       3,000          35,238
                    Sekisui House Ltd. (Industrial & Commercial)..........................       4,000          50,576
                    Seven-Eleven Japan Co., Ltd. (Consumer Discretionary).................       2,000         147,710
                    Sharp Corp. (Consumer Staples)........................................       3,000          42,541
                    Shimizu Construction Co. (Consumer Discretionary).....................       4,000          40,650
                    Shiseido Co., Ltd. (Healthcare).......................................       2,000          24,343
                    Sony Corp. (Consumer Discretionary)...................................       2,000          96,425
                    Sumitomo Chemical Co., Ltd. (Materials)...............................      12,000          61,400
                    Sumitomo Corp. (Industrial & Commercial)..............................       6,000          54,452
                    Sumitomo Metal Industrial (Materials).................................      18,000          53,388
                    Sumitomo Metal Mining Co., Ltd. (Materials)...........................       3,000          23,681
                    Sumitomo Trust & Banking Co., Ltd. (Finance)..........................      13,000         270,369
                    Taisei Corp. (Industrial & Commercial)................................      13,000          83,569
                    Taisho Pharmaceutical Co. Ltd. (Healthcare)...........................       2,000          37,578
                    Takeda Chemical Industries Ltd. (Healthcare)..........................       8,000         106,824
                    Tobu Railway Co., Ltd. (Industrial & Commercial)......................       5,000          31,315
                    Tokai Bank Ltd. (Finance).............................................      10,000         125,259
                    Tokio Marine & Fire Insurance Co., Ltd. (Finance).....................       8,000          91,699
                    Tokyo Electric Power Co., Inc. (Utilities)............................       6,800         215,350
                    Tokyo Gas Co., Ltd. (Utilities).......................................      15,000          62,925
                    Tokyu Corp. (Industrial & Commercial).................................       6,000          38,854
                    Toray Industries, Inc. (Materials)....................................      15,000          97,134
                    Tostem Corp. (Industrial & Commercial)................................       2,000          67,592
                    Toto Ltd. (Industrial & Commercial)...................................       2,000          30,724
                    Toyo Seikan Kaisha Ltd. (Materials)...................................       1,000          33,087
                    Toyota Motor Corp. (Consumer Discretionary)...........................      16,000         310,074
                    Yamaichi Securities Co. (Financial Services)..........................       6,000          36,230
                    Yamanouchi Pharmaceutical Co., Ltd. (Healthcare)......................       2,000          44,668
                    Yasuda Trust & Banking Co., Ltd. (Finance)............................       6,000          44,455
                                                                                                           ------------
                                                                                                             7,337,808
                                                                                                           ------------
                    NETHERLANDS -- 6.9%
                    ABN AMRO Holdings NV (Finance)........................................       2,700         102,074
                    Akzo Nobel NV (Materials).............................................         750          91,273
                    Elsevier NV (Information & Entertainment).............................       9,600         111,063
                    Heineken NV (Consumer Staples)........................................         340          48,363
                    Internationale Nederlanden Groep NV (Finance).........................       2,400         130,029
                    KLM- Koninklijke Luchtuaart Mij (Industrial & Commercial).............         775          24,252
                    KNP BT (KON) NV (Materials)...........................................       1,000          31,293
                    Koninklijke Ahold NV (Consumer Discretionary).........................       1,050          36,177
                    Koninklijke PTT Nederland NV (Consumer Discretionary).................       4,500         162,726
                    Philips Electronics NV (Consumer Staples).............................       3,100         123,467
                    Royal Dutch Petroleum Co. (Energy)....................................       4,700         587,723
                    Unilever NV (Consumer Staples)........................................       1,400         176,128
                                                                                                           ------------
                                                                                                             1,624,568
                                                                                                           ------------
                    PORTUGAL--2.6%
                    Banco Commercial Portugues SA (Finance)...............................       7,200          95,307
                    Banco Espirito Santo e Comercial de Lisboa (Finance)..................       7,200         116,835
                    Banco Internacional do Funchal SA (Finance)...........................       1,750          15,945
                    Banco Port de Investment (Finance)....................................       4,050          74,156
                    Banco Portugues do Atlantico SA (Finance).............................       8,700         133,869
                    Corticeira Amorim SA (Materials)......................................       1,550          24,475
                    Segur Imperio (Finance)...............................................       2,750          18,035
                    Soares Da Costa (Industrial & Commercial).............................         850          16,831
                    Society Empre Somague (Industrial & Commercial).......................         650           4,367
</TABLE>
 
                                                           ---------------------
 
                                                                           57
<PAGE>   59
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    PORTGUAL (continued)
                    Sonae Investimento (Industrial & Commercial)..........................       4,400     $   107,468
                                                                                                           ------------
                                                                                                               607,288
                                                                                                           ------------
                    SINGAPORE--3.6%
                    Amcol Holdings (Financial Services)...................................       3,000           6,418
                    City Developments Ltd. (Consumer Discretionary).......................       9,000          60,086
                    Cycle & Carriage Ltd. (Consumer Discretionary)........................       3,000          29,935
                    DBS Land Ltd. (Real Estate)...........................................      10,000          33,453
                    Development Bank of Singapore (Finance)...............................       7,000          81,910
                    First Capital Corp. (Consumer Services)...............................       3,000           9,174
                    Fraser & Neave Ltd. (Consumer Staples)................................       3,000          35,966
                    Inchcape Berhad (Industrial & Commercial).............................       2,000           6,691
                    Keppel Corp. Ltd. (Consumer Goods)....................................       7,000          63,819
                    NatSteel Ltd. (Materials).............................................       3,000           6,396
                    Neptune Orient Lines Ltd. (Industrial & Commercial)...................      10,000          12,204
                    Oversea Chinese Banking Corp. Ltd. (Finance)..........................      10,000         122,757
                    Overseas Union Enterprise Ltd. (Consumer Services)....................       2,000          12,132
                    Robinson & Co., Ltd. (Consumer Discretionary).........................       1,000           4,666
                    Shangri-La Hotel Ltd. (Consumer Services).............................       2,000           7,897
                    Singapore Airlines Ltd. (Consumer Services)...........................      14,000         133,668
                    Singapore Press Holdings Ltd. (Information & Entertainment)...........       4,000          74,659
                    Straits Steamship Land Ltd. (Industrial & Commercial).................       7,000          24,422
                    Straits Trading Co., Ltd. (Consumer Discretionary)....................       5,000          12,778
                    United Industrial Corp. (Industrial & Commercial).....................      21,000          21,859
                    United Overseas Bank Ltd. (Finance)...................................      10,000          99,785
                                                                                                           ------------
                                                                                                               860,675
                                                                                                           ------------
                    SPAIN--3.4%
                    Acerinox SA (Materials)...............................................         125          15,122
                    ARGENTARIA Corporacion Bancaria de Espana (Finance)...................       1,250          43,955
                    Autopistas (Acesa) (Industrial & Commercial)..........................       2,050          19,257
                    Banco Bilbao Vizcaya (Finance)........................................       2,300          66,600
                    Banco Central Hispanoamericano SA (Finance)...........................       1,750          40,024
                    Banco Espanol de Credito SA (Finance).................................         233           1,614
                    Banco Santander SA (Finance)..........................................       1,100          41,601
                    Corporacion Finance Alba (Industrial & Commercial)....................         250          12,661
                    Corporacion Mapfre SA (Finance).......................................         275          13,006
                    Empresa Nacional Celulosas SA (Materials).............................         550          14,421
                    Empresa Nacional de Electricidad SA (Utilities).......................       2,500         119,665
                    FASA Renault SA (Consumer Discretionary)..............................         250           7,474
                    Fomento Construcciones Y Contratas SA (Utilities).....................         200          20,012
                    Gas Natural SDG (Utilities)...........................................         400          44,076
                    Iberdrola (Utilities).................................................       9,000          63,075
                    Inmobiliaria Metropolitana Vasco Central SA (Real Estate).............          60           1,818
                    Mapfre Vida (Finance).................................................          13             612
                    Portland Valderrivassa (Industrial & Commercial)......................         100           7,997
                    Repsol SA (Energy)....................................................       3,000          97,039
                    Tabacalera SA (Consumer Staples)......................................         400          13,641
                    Telefonica de Espana SA (Information Technology)......................       9,300         122,303
                    Union Electrica-Fenosa SA (Utilities).................................       3,200          14,298
                    Zardoya Otis SA (Industrial & Commercial).............................         100          11,354
                                                                                                           ------------
                                                                                                               791,625
                                                                                                           ------------
                    UNITED KINGDOM--9.3%
                    Abbey National PLC (Finance)..........................................       5,900          44,412
                    Argyll Group PLC (Consumer Discretionary).............................       4,551          24,139
                    Arjo Wiggins Appleton PLC (Materials).................................       5,600          23,611
                    B.A.T. Industries PLC (Consumer Staples)..............................      10,700          83,772
                    Barclays PLC (Finance)................................................       5,619          60,232
                    Bass PLC (Consumer Staples)...........................................       3,100          28,701
</TABLE>
 
- ---------------------
 
   58
<PAGE>   60
 
<TABLE>
<CAPTION>
                    COMMON STOCK (continued)                                                  SHARES          VALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    UNITED KINGDOM (continued)
                    BOC Group PLC (Materials).............................................       2,600     $    32,908
                    Boots Co. PLC (Consumer Discretionary)................................       3,400          28,023
                    British Aerospace PPD (Industrial & Commercial).......................          72             820
                    British Aerospace PLC (Information & Entertainment)...................       1,800          14,964
                    British Airways PLC (Information & Entertainment).....................       2,600          17,011
                    British Gas PLC (Utilities)...........................................      16,200          77,823
                    British Telecommunications PLC (Information Technology)...............      20,500         128,593
                    BTR PLC (Industrial & Commercial).....................................      12,200          66,260
                    Cable & Wireless PLC (Information Technology).........................       3,719          24,982
                    Commercial Union PLC (Finance)........................................       2,266          22,131
                    General Accident PLC (Finance)........................................       2,000          19,644
                    General Electric Co. (Industrial & Commercial)........................      10,779          54,948
                    Glaxo Holdings PLC (Healthcare).......................................       5,179          59,710
                    Grand Metropolitan PLC (Industrial & Commercial)......................       6,606          41,438
                    Great Universal Stores PLC (Consumer Discretionary)...................       1,000           9,751
                    Guinness PLC (Consumer Staples).......................................       6,800          51,726
                    Hanson PLC (Industrial & Commercial)..................................      16,913          64,327
                    HSBC Holdings PLC (Finance)...........................................       5,800          75,344
                    Imperial Chemical Industries PLC (Materials)..........................       2,900          36,567
                    Kingfisher PLC (Consumer Discretionary)...............................       3,300          24,002
                    Ladbroke Group PLC (Information & Entertainment)......................       8,100          23,540
                    Land Securities PLC (Real Estate).....................................       4,700          46,500
                    Lloyds Bank PLC (Finance).............................................       4,645          48,316
                    Marks & Spencer PLC (Consumer Discretionary)..........................       9,600          63,268
                    MEPC PLC (Real Estate)................................................       2,100          13,473
                    National Power PLC (Utilities)........................................       3,700          27,499
                    P & O PLC (Industrial & Commercial)...................................       2,900          28,323
                    Prudential Corp. PLC (Finance)........................................       8,500          46,030
                    Rank Organisation (Consumer Discretionary)............................       3,000          20,891
                    Redland PLC (Industrial & Commercial).................................       7,100          48,652
                    Reed International PLC (Information & Entertainment)..................       3,400          47,191
                    Reuters Holdings PLC (Industrial & Commercial)........................       5,600          41,887
                    RMC Group PLC (Industrial & Commercial)...............................       2,600          45,563
                    Royal Bank of Scotland Group PLC (Finance)............................       5,287          34,088
                    Royal Insurance Holdings PLC (Finance)................................       3,191          16,976
                    RTZ Corp. (Materials).................................................       4,100          52,414
                    Sainsbury (J.) PLC (Consumer Discretionary)...........................       5,900          42,163
                    Scottish Power PLC (Utilities)........................................       3,400          18,034
                    Smithkline Beecham Class A (Healthcare)...............................       3,627          29,289
                    SmithKline Beecham (Healthcare).......................................       2,518          19,394
                    Tesco PLC (Consumer Discretionary)....................................       6,400          30,084
                    Thames Water PLC (Services)...........................................       1,900          15,388
                    The British Petroleum Co. PLC (Energy)................................      20,977         147,909
                    Thorn EMI PLC (Consumer Discretionary)................................       3,422          67,549
                    Trafalgar House PLC (Industrial & Commercial).........................       4,000           3,049
                    Unilever NV (Consumer Staples)........................................       3,600          69,890
                    Vodafone Group PLC (Information Technology)...........................       3,419          11,239
                    Zeneca Group PLC ADR (Healthcare).....................................       2,200          32,736
                                                                                                           ------------
                                                                                                             2,207,174
                                                                                                           ------------
                    TOTAL COMMON STOCK (cost $19,722,021).................................                  20,648,335
                                                                                                           ------------
</TABLE>
 
                                                           ---------------------
 
                                                                           59
<PAGE>   61
<TABLE>
<CAPTION>
                    PREFERRED STOCK--0.1%                                                     SHARES          VAALUE
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    ITALY--0.1%
                    Fiat SpA (Consumer Discretionary).....................................      13,000     $    31,678
                                                                                                           ------------
 
<CAPTION>
                    RIGHTS--0.1%+                                                             RIGHTS
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    AUSTRALIA--0.0%
                    Renison Goldfields 6/02/95............................................         473               9
                                                                                                           ------------
                    NETHERLANDS--0.1%
                    Heineken NV 6/16/95...................................................         340          10,747
                                                                                                           ------------
                    TOTAL RIGHTS (cost $9,532)............................................                      10,756
                                                                                                           ------------
<CAPTION>
 
                    WARRANTS--0.0%+                                                           SHARES
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    ITALY--0.0%
                    RAS SpA (Risp.) (Finance).............................................         150             378
                    RAS SpA (Finance).....................................................         250           1,051
                                                                                                           ------------
                    TOTAL WARRANTS (cost $0)..............................................                       1,429
                                                                                                           ------------
                    TOTAL INVESTMENT SECURITIES (cost $19,762,055)........................                  20,692,198
                                                                                                           ------------
 
<CAPTION>
                                                                                            PRINCIPAL
                    REPURCHASE AGREEMENT--11.0%                                              AMOUNT
                    ---------------------------------------------------------------------------------------------------
                    <S>                                                                    <C>             <C>
                    REPURCHASE AGREEMENT--11.0%
                    Agreement with State Street Bank & Trust Co., bearing interest at
                      4.75% dated 5/31/95, to be repurchased 6/01/95 in the amount of
                      $2,596,343 and collateralized by $2,540,000 U.S. Treasury Notes
                      6.875% due 3/31/00 (cost $2,596,000)................................ $ 2,596,000       2,596,000
                                                                                                           ------------
                    TOTAL INVESTMENTS --
                      (cost $22,358,055)                               98.6%                                23,288,198
                    Other assets less liabilities--                     1.4                                    338,774
                                                                      -----                                ------------
                    NET ASSETS--                                      100.0%                               $23,626,972
                                                                      =====                                ============
</TABLE>
 
              ------------------
 
              + Non-income producing securities
 
              ADR--American Depositary Receipt
 
              ADS--American Depositary Shares
<TABLE>
<CAPTION>
                    FORWARD FOREIGN CURRENCY CONTRACTS OPEN AT MAY 31, 1995
                    --------------------------------------------------------------
                                                                          GROSS
                       CONTRACT               IN           DELIVERY     UNREALIZED
                      TO DELIVER         EXCHANGE FOR        DATE       APPRECIATION
                     --------------------------------------------------------------
                    <S>  <C>            <C>   <C>            <C>         <C>
                    BEF   33,852,000    USD   1,200,000      4/30/96     $ 24,862
                    JPY  398,350,000    USD   5,000,000      4/30/96       75,616
                                                                         ---------
                         Net Appreciation...........................     $100,478
                                                                         =========
</TABLE>
 
              BEF  -- Belgian Franc
              JPY  -- Japanese Yen
              USD  -- United States Dollar
 
              See Notes to Financial Statements
 
- ---------------------
 
   60
<PAGE>   62
 
                      (This page intentionally left blank)
 
                                                           ---------------------
 
                                                                           61
<PAGE>   63
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    STATEMENT OF ASSETS AND LIABILITIES
    MAY 31, 1995 (UNAUDITED)
<TABLE>
<CAPTION>
                                                            CASH           FIXED         GLOBAL       HIGH-YIELD      WORLDWIDE
                                                         MANAGEMENT       INCOME          BOND           BOND        HIGH INCOME
    -----------------------------------------------------------------------------------------------------------------------------
    <S>                                                  <C>            <C>            <C>            <C>            <C>
    ASSETS:
    Investment securities, at value*..................   $        --    $18,665,713    $36,269,872    $65,845,324    $11,499,396
    Short-term securities*............................    70,002,235        129,926     12,541,000             --             --
    Repurchase agreements.............................    11,835,000      2,893,000             --        939,000      1,516,000
    Cash..............................................           532            992            466             --            810
    Foreign currency..................................            --             --             89             --             --
    Receivables for --
      Fund shares sold................................       462,426        172,508         26,190          5,166         30,883
      Dividends and accrued interest..................        62,455        238,584        840,332      1,340,849        351,651
      Sales of investments............................            --      1,944,143      2,658,367      5,416,737             --
      Foreign currency contracts......................            --             --             --             --             --
    Deferred organizational expenses..................        19,180         10,585         10,584         10,242          2,744
    Prepaid expenses..................................         1,369            350            801          1,080          1,756
    Unrealized appreciation of foreign currency
      contracts.......................................            --             --      1,371,419             --             --
    Due from adviser..................................            --             --             --             --             --
                                                         ------------------------------------------------------------------------
                                                          82,383,197     24,055,801     53,719,120     73,558,398     13,403,240
                                                         ------------------------------------------------------------------------
    LIABILITIES:
    Payables for --
      Purchases of investments........................     8,579,477      4,841,139      2,609,374        500,000             --
      Fund shares redeemed............................     4,221,228          4,804          5,210         23,357          4,902
      Management fees.................................        28,850         10,889         30,470         42,409         10,907
      Foreign currency contracts......................            --             --             --             --             --
    Other accrued expenses............................        35,930         21,467         30,241         38,172         33,238
    Unrealized depreciation of foreign currency
      contracts.......................................            --             --      1,319,625             --             --
    Due to custodian bank.............................            --             --             --         83,633             --
                                                         ------------------------------------------------------------------------
                                                          12,865,485      4,878,299      3,994,920        687,571         49,047
                                                         ------------------------------------------------------------------------
    NET ASSETS........................................   $69,517,712    $19,177,502    $49,724,200    $72,870,827    $13,354,193
                                                         =========================================================================
    Shares of beneficial interest outstanding
      (unlimited shares authorized)...................     6,676,387      1,865,107      4,776,801      7,125,108      1,252,691
    Net asset value per share.........................        $10.41         $10.28         $10.41         $10.23         $10.66
                                                         =========================================================================
    COMPOSITION OF NET ASSETS:
    Capital paid in...................................   $67,711,117    $19,068,851    $48,639,247    $76,137,425    $12,593,599
    Accumulated undistributed net investment income...     1,798,675        525,449        922,092      3,558,475        539,338
    Accumulated undistributed net realized gain (loss)
      on investments, futures contracts, options
      contracts and foreign currency..................         3,118       (770,385)    (1,985,447)    (6,268,142)       (25,595)
    Unrealized appreciation/depreciation on
      investments.....................................         4,802        353,587      2,091,458       (556,931)       246,851
    Unrealized foreign exchange gain (loss) on other
      assets and liabilities..........................            --             --         56,850             --             --
                                                         ------------------------------------------------------------------------
                                                         $69,517,712    $19,177,502    $49,724,200    $72,870,827    $13,354,193
                                                         ========================================================================
    ---------------
    *  Cost
       Investment securities..........................   $        --    $18,312,126    $34,178,414    $66,402,255    $11,252,545
                                                         ========================================================================
       Short-term securities..........................   $69,997,433    $   129,926    $12,541,000    $        --    $        --
                                                         ========================================================================
</TABLE>
 
    See Notes to Financial Statements
 
- ---------------------
 
  62
<PAGE>   64
<TABLE>
<CAPTION>
        BALANCED/                                                      GROWTH/
         PHOENIX                                                       PHOENIX
       INVESTMENT        ASSET          GROWTH-        ALLIANCE       INVESTMENT      PROVIDENT       VENTURE         GLOBAL
         COUNSEL       ALLOCATION        INCOME         GROWTH         COUNSEL         GROWTH          VALUE         EQUITIES
       ---------------------------------------------------------------------------------------------------------------------
<S>    <C>            <C>             <C>             <C>            <C>             <C>            <C>            <C>
       $10,046,184    $133,059,771    $109,386,364    $80,838,996    $109,538,930    $89,579,029    $55,001,677    $132,477,727
         1,623,966         449,794       5,448,000      1,236,000      12,385,870             --      7,255,000       7,337,000
                --      20,821,000              --             --              --      2,925,000             --              --
             2,359             783             604            681           6,286            680          2,921           7,425
                --              --              --             --              --             --             --         410,914
           115,650         209,351         247,511      3,417,029         158,919         29,595      1,016,686          42,196
            58,598         932,027         186,283         65,471         296,174         77,542         74,883         564,752
           156,049       6,292,636       2,552,443      5,663,014       2,685,623        488,829         56,026       1,770,453
                --              --              --             --              --             --             --         227,520
               171          10,585          10,241         10,241          10,817         10,242            171          10,241
               176           1,663           1,403            834           1,884          1,256            176           2,277
                --              --              --             --              --             --             --          20,102
               558              --              --             --              --             --             --              --
       ------------------------------------------------------------------------------------------------------------------------
        12,003,711     161,777,610     117,832,849     91,232,266     125,084,503     93,112,173     63,407,540     142,870,607
       ------------------------------------------------------------------------------------------------------------------------
           274,171      16,605,932       2,745,319      5,807,806       2,817,342        635,310      5,945,660       2,016,706
             3,357         140,077          22,871        136,667         114,821        114,192         86,399          60,767
             6,252          81,583          63,652         45,174          69,291         63,919         32,964          99,745
                --              --              --             --              --             --             --         225,364
            13,894          43,934          38,862         31,864          67,718         42,244         17,420         138,334
                --              --              --             --              --             --             --         580,460
                --              --              --             --              --             --             --              --
       ------------------------------------------------------------------------------------------------------------------------
           297,674      16,871,526       2,870,704      6,021,511       3,069,172        855,665      6,082,443       3,121,376
       ------------------------------------------------------------------------------------------------------------------------
       $11,706,037    $144,906,084    $114,962,145    $85,210,755    $122,015,331    $92,256,508    $57,325,097    $139,749,231
       ========================================================================================================================
         1,057,968      12,464,163       9,596,120      6,687,886      10,860,400      8,243,372      4,922,956      11,487,018
            $11.06          $11.63          $11.98         $12.74          $11.23         $11.19         $11.64          $12.17
       ========================================================================================================================
       $10,959,326    $131,693,629    $101,889,025    $73,609,713    $114,660,504    $83,316,765    $52,833,023    $133,784,559
           104,795       1,960,577         732,138        142,960         833,590        103,075        175,595          42,133
           162,843         125,173      (1,001,050)     2,438,572      (3,653,810)    (4,976,248)        20,663      (1,092,859)
           479,073      11,126,705      13,342,032      9,019,510      10,175,018     13,812,916      4,295,816       7,559,878
                --              --              --             --              29             --             --        (544,480)
       ------------------------------------------------------------------------------------------------------------------------
       $11,706,037    $144,906,084    $114,962,145    $85,210,755    $122,015,331    $92,256,508    $57,325,097    $139,749,231
       ========================================================================================================================


       $ 9,567,111    $121,933,066    $ 96,044,332    $71,819,486    $ 99,363,480    $75,766,113    $50,705,861    $124,917,849
       ========================================================================================================================
       $ 1,623,966    $    449,794    $  5,448,000    $ 1,236,000    $ 12,386,302    $        --    $ 7,255,000    $  7,337,000
       ========================================================================================================================
 
<CAPTION>
 
      INTERNATIONAL
       DIVERSIFIED
        EQUITIES
- ------------------- 
<S>    <C>
       $20,692,198
                --
         2,596,000
               918
            39,941
           188,225
           100,832
                --
                --
             2,744
             1,756
           100,478
             5,437
       ------------
        23,728,529
       ------------ 
                --
            23,540
            19,011
                --
            59,006
                --
                --
       ------------ 
           101,557
       ------------ 
       $23,626,972
       ============
         2,440,002
             $9.68
       ------------ 
       $23,658,175
            72,461
        (1,135,848)
           930,143
           102,041
       ------------ 
       $23,626,972
       ============


       $19,762,055
       ============
       $        --
       ============ 
</TABLE>
 
                                                           ---------------------
 
                                                                          63
<PAGE>   65
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    STATEMENT OF OPERATIONS
    FOR THE SIX MONTHS ENDED MAY 31, 1995 (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                                                    WORLDWIDE
                                                                   CASH        FIXED        GLOBAL     HIGH-YIELD     HIGH
                                                                MANAGEMENT     INCOME        BOND         BOND       INCOME
    -------------------------------------------------------------------------------------------------------------------------
    <S>                                                         <C>          <C>          <C>          <C>          <C>
    Income:
      Dividends...............................................  $       --   $       --   $       --   $       --   $     --
      Interest................................................   2,035,431      610,581    1,697,013    3,937,606    693,769
                                                                -------------------------------------------------------------
        Total income*.........................................   2,035,431      610,581    1,697,013    3,937,606    693,769
                                                                -------------------------------------------------------------
    Expenses:
      Management fees.........................................     185,446       58,321      170,478      219,297     59,415
      Custodian fees..........................................      17,735       16,030       30,780       19,690     12,380
      Auditing fees...........................................      10,405        3,115        7,110        8,885      4,530
      Legal fees..............................................       3,750          905        2,790        3,565        920
      Amortization of organizational expenses.................       3,576        1,971        1,971        1,906        941
      Registration fees.......................................       3,145          600        1,800        2,100        660
      Reports to investors....................................       1,885          390          975        1,235        915
      Trustees' fees..........................................       1,665          760          905        1,380        555
      Interest expense........................................          --           --           --        2,845         --
      Other expenses..........................................       2,591        1,337        1,925        2,273      2,564
                                                                -------------------------------------------------------------
        Total expenses before reimbursement...................     230,198       83,429      218,734      263,176     82,880
        Expenses reimbursed by the investment adviser.........          --       (1,230)          --           --       (649)
                                                                -------------------------------------------------------------
    Net investment income.....................................   1,805,233      528,382    1,478,279    3,674,430    611,538
                                                                -------------------------------------------------------------
 
    REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS AND
      FOREIGN CURRENCIES:
      Net realized gain (loss) on investments.................       3,645      182,714      406,138     (941,573)   (23,153)
      Net realized loss on futures and options contracts......          --           --           --           --         --
      Net realized foreign exchange gain (loss) on other
        assets and liabilities................................          --           --      208,613           --         --
      Change in unrealized appreciation/depreciation
        on investments........................................      45,781    1,104,166    2,768,521    3,205,299    342,544
      Change in unrealized foreign exchange gain (loss) on
        other assets and liabilities..........................          --           --     (518,958)          --         --
      Change in unrealized appreciation/depreciation on
        futures contracts.....................................          --           --           --           --         --
                                                                -------------------------------------------------------------
      Net realized and unrealized gain (loss) on investments
        and foreign currencies................................      49,426    1,286,880    2,864,314    2,263,726    319,391
                                                                -------------------------------------------------------------
    NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS......  $1,854,659   $1,815,262   $4,342,593   $5,938,156   $930,929
                                                                =============================================================
</TABLE>
 
- ---------------
 
    *  Net of foreign withholding taxes on interest and dividends of $18,207,
       $2,285, $2,292, $17,501, $4,442, $3,441, $126,478 and $34,239 on the
       Worldwide High Income, Growth-Income, Alliance Growth, Growth/Phoenix
       Investment Counsel, Provident Growth, Venture Value, Global Equities and
       International Diversified Equities Portfolios, respectively.
 
    See Notes to Financial Statements
 
- ---------------------
 
   64
<PAGE>   66
<TABLE>
<CAPTION>
     BALANCED/                                               GROWTH/
     PHOENIX                                                 PHOENIX                                             INTERNATIONAL
    INVESTMENT      ASSET        GROWTH-      ALLIANCE     INVESTMENT     PROVIDENT     VENTURE       GLOBAL      DIVERSIFIED
     COUNSEL     ALLOCATION      INCOME        GROWTH        COUNSEL       GROWTH        VALUE       EQUITIES      EQUITIES
    --------------------------------------------------------------------------------------------------------------------------
    <S>          <C>           <C>           <C>           <C>           <C>           <C>          <C>             <C>
    $ 27,178     $   722,412   $   942,333   $   374,211   $   763,754   $   315,776   $  220,303   $1,264,383      $217,339
     115,133       2,033,106       167,274        31,280       509,933       178,563       97,049      199,325        74,456
    -------------------------------------------------------------------------------------------------------------------------
     142,311       2,755,518     1,109,607       405,491     1,273,687       494,339      317,352    1,463,708       291,795
    -------------------------------------------------------------------------------------------------------------------------
      21,563         424,196       325,601       217,792       377,905       338,695       93,991      553,195        96,275
      14,960          36,855        18,050        17,175        23,555        18,445       29,905      165,225       113,750
       3,880          18,125        14,270        10,275        15,350        11,840        5,730       18,825         5,770
         765           6,870         5,105         3,565         6,180         4,585        1,410        7,410         1,170
         189           1,971         1,906         1,906         1,906         1,906          189        1,906           941
         445           4,045         3,735         2,390         3,900         3,290        1,085        5,400         1,015
         805           5,850         2,095         1,775         2,340         1,755        1,760        4,195         1,410
         555           2,715         1,810         1,510         2,335         1,810          910        2,715           910
          --              --            --            --            --            --           --           --            --
       1,076           3,075         2,730         2,007         3,327         2,540        1,075        4,189         2,562
    -------------------------------------------------------------------------------------------------------------------------
      44,238         503,702       375,302       258,395       436,798       384,866      136,055      763,060       223,803
     (13,433)             --            --            --            --            --       (9,792)          --       (60,137)
    -------------------------------------------------------------------------------------------------------------------------
     111,506       2,251,816       734,305       147,096       836,889       109,473      191,089      700,648       128,129
    -------------------------------------------------------------------------------------------------------------------------
 
     163,750         823,470      (350,289)    2,821,491     5,192,922    (1,574,793)      20,663   (4,702,960)     (465,587)
          --              --            --            --            --            --           --     (504,473)           --
          --              --            34        25,385            --            --           --    4,482,425      (670,261)
     487,729      14,493,780    15,062,600     9,742,115     8,567,399    10,781,682    4,366,816    9,903,442      1,233,851
          --              --            --            --            29            --           --     (557,750)      102,037
          --              --            --            --            --            --           --      182,708            --
    -------------------------------------------------------------------------------------------------------------------------
     651,479      15,317,250    14,712,345    12,588,991    13,760,350     9,206,889    4,387,479    8,803,392       200,040
    -------------------------------------------------------------------------------------------------------------------------
    $762,985     $17,569,066   $15,446,650   $12,736,087   $14,597,239   $ 9,316,362   $4,578,568   $9,504,040      $328,169
    =========================================================================================================================
</TABLE>
 
                                                           ---------------------
 
                                                                           65

<PAGE>   67
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    STATEMENT OF CHANGES IN NET ASSETS
    FOR THE SIX MONTHS ENDED MAY 31, 1995 (UNAUDITED)
<TABLE>
<CAPTION>
                                                           CASH           FIXED         GLOBAL        HIGH-YIELD      WORLDWIDE
                                                        MANAGEMENT       INCOME          BOND            BOND        HIGH INCOME
    -----------------------------------------------------------------------------------------------------------------------------
    <S>                                                <C>             <C>            <C>            <C>             <C>
    OPERATIONS:
    Net investment income...........................   $  1,805,233    $   528,382    $ 1,478,279    $  3,674,430    $   611,538
    Net realized gain (loss) on investments.........          3,645        182,714        406,138        (941,573)       (23,153)
    Net realized loss on futures and options
      contracts.....................................             --             --             --              --             --
    Net realized foreign exchange gain (loss) on
      other assets and liabilities..................             --             --        208,613              --             --
    Change in unrealized appreciation/depreciation
      on investments................................         45,781      1,104,166      2,768,521       3,205,299        342,544
    Change in unrealized foreign exchange gain
      (loss) on other assets and liabilities........             --             --       (518,958)             --             --
    Change in unrealized appreciation/depreciation
      on futures contracts..........................             --             --             --              --             --
                                                       --------------------------------------------------------------------------
    Net increase in net assets resulting from
      operations....................................      1,854,659      1,815,262      4,342,593       5,938,156        930,929
                                                       --------------------------------------------------------------------------
    DIVIDENDS AND DISTRIBUTIONS PAID TO
      SHAREHOLDERS:
      Dividends from net investment income..........     (2,210,000)      (885,000)    (1,700,000)     (6,340,000)      (114,929)
      Distributions from net realized gain on
        investments.................................             --             --             --              --             --
                                                       --------------------------------------------------------------------------
    Total dividends and distributions paid to
      shareholders..................................     (2,210,000)      (885,000)    (1,700,000)     (6,340,000)      (114,929)
                                                       --------------------------------------------------------------------------
    CAPITAL SHARE TRANSACTIONS:
    Proceeds from shares sold.......................    160,828,126      6,376,679      8,894,793      26,691,977      5,315,927
    Proceeds from shares issued for reinvestment of
      dividends and distributions...................      2,210,000        885,000      1,700,000       6,340,000        114,929
    Cost of shares repurchased......................   (182,262,909)    (4,883,197)    (8,055,773)    (15,562,043)    (3,370,182)
                                                       --------------------------------------------------------------------------
    Net increase (decrease) in net assets resulting
      from capital share transactions...............    (19,224,783)     2,378,482      2,539,020      17,469,934      2,060,674
                                                       --------------------------------------------------------------------------
    TOTAL INCREASE (DECREASE) IN NET ASSETS.........    (19,580,124)     3,308,744      5,181,613      17,068,090      2,876,674
 
    NET ASSETS:
    Beginning of period.............................     89,097,836     15,868,758     44,542,587      55,802,737     10,477,519
                                                       --------------------------------------------------------------------------
    End of period...................................   $ 69,517,712    $19,177,502    $49,724,200    $ 72,870,827    $13,354,193
                                                       ==========================================================================
 
    ---------------
    Undistributed net investment income.............   $  1,798,675    $   525,449    $   922,092    $  3,558,475    $   539,338
                                                       ==========================================================================
       Shares issued and repurchased:
    Sold............................................     15,332,591        636,156        880,841       2,570,754        542,932
    Issued in reinvestment of dividends and
      distributions.................................        214,355         90,306        170,000         648,925         11,873
    Repurchased.....................................    (17,383,195)      (489,724)      (804,194)     (1,502,474)      (355,420)
                                                       --------------------------------------------------------------------------
    Net increase (decrease).........................     (1,836,249)       236,738        246,647       1,717,205        199,385
                                                       ==========================================================================
   </TABLE>
 
    See Notes to Financial Statements
 
- ---------------------
 
  66
<PAGE>   68
<TABLE>
<CAPTION>
        BALANCED/                                                       GROWTH/
         PHOENIX                                                        PHOENIX
       INVESTMENT        ASSET          GROWTH-         ALLIANCE       INVESTMENT      PROVIDENT        VENTURE         GLOBAL
         COUNSEL       ALLOCATION        INCOME          GROWTH         COUNSEL          GROWTH          VALUE         EQUITIES
       ------------------------------------------------------------------------------------------------------------------------
<S>    <C>            <C>             <C>             <C>             <C>             <C>             <C>            <C>
       $   111,506    $  2,251,816    $    734,305    $    147,096    $    836,889    $    109,473    $   191,089    $    700,648
           163,750         823,470        (350,289)      2,821,491       5,192,922      (1,574,793)        20,663      (4,702,960)
                --              --              --              --              --              --             --        (504,473)
                --              --              34          25,385              --              --             --       4,482,425
           487,729      14,493,780      15,062,600       9,742,115       8,567,399      10,781,682      4,366,816       9,903,442
                --              --              --              --              29              --             --        (557,750)
                --              --              --              --              --              --             --         182,708
       --------------------------------------------------------------------------------------------------------------------------
           762,985      17,569,066      15,446,650      12,736,087      14,597,239       9,316,362      4,578,568       9,504,040
       --------------------------------------------------------------------------------------------------------------------------
           (11,237)     (2,240,000)       (875,000)       (155,000)     (1,450,000)       (200,000)       (23,311)       (855,000)
                --        (425,000)             --        (725,000)             --              --             --      (3,190,000)
       --------------------------------------------------------------------------------------------------------------------------
         
           (11,237)     (2,665,000)       (875,000)       (880,000)     (1,450,000)       (200,000)       (23,311)     (4,045,000)
       --------------------------------------------------------------------------------------------------------------------------

        11,174,889      35,803,124      26,596,350      38,532,730      22,813,682      20,400,279     58,206,447      29,656,523

            11,237       2,665,000         875,000         880,000       1,450,000         200,000         23,311       4,045,000
        (1,747,592)    (15,321,950)    (11,980,036)    (19,271,346)    (19,589,134)    (12,802,239)    (9,908,440)    (36,169,080)
       --------------------------------------------------------------------------------------------------------------------------

         9,438,534      23,146,174      15,491,314      20,141,384       4,674,548       7,798,040     48,321,318      (2,467,557)
       --------------------------------------------------------------------------------------------------------------------------
        10,190,282      38,050,240      30,062,964      31,997,471      17,821,787      16,914,402     52,876,575       2,991,483
 
         1,515,755     106,855,844      84,899,181      53,213,284     104,193,544      75,342,106      4,448,522     136,757,748
       --------------------------------------------------------------------------------------------------------------------------
       $11,706,037    $144,906,084    $114,962,145    $ 85,210,755    $122,015,331    $ 92,256,508    $57,325,097    $139,749,231
       ==========================================================================================================================
 
       $   104,795    $  1,960,577    $    732,138    $    142,960    $    833,590    $    103,075    $   175,595    $     42,133
       ==========================================================================================================================
         1,071,354       3,274,955       2,381,912       3,275,521       2,184,682       1,941,208      5,375,274       2,530,381
             1,132         243,157          77,502          76,125         135,387          18,536          2,359         357,648
          (166,752)     (1,410,175)     (1,083,279)     (1,664,064)     (1,865,433)     (1,210,661)      (909,413)     (3,115,916)
       --------------------------------------------------------------------------------------------------------------------------
           905,734       2,107,937       1,376,135       1,687,582         454,636         749,083      4,468,220        (227,887)
       ==========================================================================================================================
 
<CAPTION>
 
      INTERNATIONAL
      DIVERSIFIED
        EQUITIES
      ------------
<S>   <C>
      $   128,129
         (465,587)
               --
         (670,261)
        1,233,851
          102,037
               --
      ------------
          328,169
      ------------
 
         (121,869)
               --
      ------------
         (121,869)
      ------------
 
       23,812,332

          121,869
      (12,951,119)
      ------------
 
       10,983,082
      ------------
       11,189,382

       12,437,590
      ------------
      $23,626,972
      ============

      $    72,461
      ============
 
        2,545,155
           12,721
       (1,389,526)
      ------------
        1,168,350
      ============
 
</TABLE>
 
                                                           ---------------------
 
                                                                            67
<PAGE>   69
 
- ---------------------
 
    SUNAMERICA SERIES TRUST
    STATEMENT OF CHANGES IN NET ASSETS
    FOR THE YEAR ENDED NOVEMBER 30, 1994
<TABLE>
<CAPTION>
                                                                                                                   WORLDWIDE
                                                         CASH           FIXED          GLOBAL       HIGH-YIELD       HIGH
                                                      MANAGEMENT        INCOME          BOND           BOND         INCOME*
    -------------------------------------------------------------------------------------------------------------------------
    <S>                                              <C>             <C>            <C>            <C>            <C>
    OPERATIONS:
    Net investment income..........................  $   2,204,504   $    877,613   $  2,056,427   $  6,224,934   $   42,729
    Net realized gain (loss) on investments........           (527)      (897,488)    (2,571,262)    (5,326,569)      (2,442)
    Net realized gain (loss) on futures and options
      contracts....................................             --             --        (28,936)            --           --
    Net realized foreign exchange gain (loss) on
      other assets and liabilities.................             --             --       (887,865)            --           --
    Change in unrealized appreciation/depreciation
      on investments...............................        (40,979)      (658,964)      (296,847)    (3,751,081)     (95,693)
    Change in unrealized foreign exchange gain
      (loss) on other assets and liabilities.......             --             --        412,079             --           --
    Change in unrealized appreciation/depreciation
      on futures contracts.........................             --             --             --             --           --
                                                     ------------------------------------------------------------------------
    Net increase (decrease) in net assets resulting
      from operations..............................      2,162,998       (678,839)    (1,316,404)    (2,852,716)     (55,406)
                                                     ------------------------------------------------------------------------
 
    DIVIDENDS AND DISTRIBUTIONS PAID TO
      SHAREHOLDERS:
      Dividends from net investment income.........       (294,500)       (98,500)      (342,000)    (1,505,500)          --
      Distributions from net realized gain on
        investments................................             --        (71,794)      (187,458)      (294,750)          --
                                                     ------------------------------------------------------------------------
    Total dividends and distributions paid to
      shareholders.................................       (294,500)      (170,294)      (529,458)    (1,800,250)          --
                                                     ------------------------------------------------------------------------
 
    CAPITAL SHARE TRANSACTIONS:
    Proceeds from shares sold......................    269,001,242     22,698,651     36,121,308     57,807,375   10,551,001
    Proceeds from shares issued for reinvestment of
      dividends and distributions..................        294,500        170,294        529,458      1,800,250           --
    Cost of shares repurchased.....................   (206,669,280)   (17,818,535)   (15,272,111)   (41,002,709)     (18,076)
                                                     ------------------------------------------------------------------------
    Net increase in net assets resulting from
      capital share transactions...................     62,626,462      5,050,410     21,378,655     18,604,916   10,532,925
                                                     ------------------------------------------------------------------------
    TOTAL INCREASE IN NET ASSETS...................     64,494,960      4,201,277     19,532,793     13,951,950   10,477,519
 
    NET ASSETS:
    Beginning of period............................     24,602,876     11,667,481     25,009,794     41,850,787            0
                                                     ------------------------------------------------------------------------
    End of period..................................  $  89,097,836   $ 15,868,758   $ 44,542,587   $ 55,802,737   $10,477,519
                                                     ========================================================================
 
    ---------------
    Undistributed net investment income............  $   2,203,442   $    882,067   $  1,143,813   $  6,224,045   $   42,729
                                                     ========================================================================
 
    Shares issued and repurchased:
    Sold...........................................     26,101,794      2,269,964      3,580,326      5,298,745    1,055,117
    Issued in reinvestment of dividends and
      distributions................................         28,873         17,149         53,427        163,362           --
    Repurchased....................................    (20,030,209)    (1,803,912)    (1,531,719)    (3,819,032)      (1,811)
                                                     ------------------------------------------------------------------------
    Net increase...................................      6,100,458        483,201      2,102,034      1,643,075    1,053,306
                                                     ========================================================================
</TABLE>
 
    * Commenced operations October 28, 1994
 
    See Notes to Financial Statements
 
- ---------------------
 
   68
<PAGE>   70
<TABLE>
<CAPTION>
      BALANCED/                                                 GROWTH/
       PHOENIX                                                  PHOENIX                                             INTERNATIONAL
      INVESTMENT     ASSET        GROWTH-        ALLIANCE     INVESTMENT     PROVIDENT      VENTURE      GLOBAL      DIVERSIFIED
      COUNSEL*    ALLOCATION       INCOME         GROWTH        COUNSEL        GROWTH       VALUE*      EQUITIES      EQUITIES*
    ----------------------------------------------------------------------------------------------------------------------------
<S>   <C>        <C>            <C>            <C>           <C>            <C>           <C>         <C>           <C>
     $    4,526  $  2,079,263   $    873,663   $    151,776  $  1,447,313   $    194,453  $    7,817  $    439,686  $    16,284
           (907)     (219,928)      (636,783)       333,777    (8,005,593)    (3,106,757)         --     1,537,529           --

             --         1,189             --             --            --             --          --      (370,832)          --

             --            --             --             --            --             --          --     1,428,760       49,917

         (8,656)   (3,516,746)    (2,491,416)    (1,181,114)     (973,025)     2,410,066     (71,000)   (1,615,837)    (303,708)

             --            --             --             --            --             --          --        28,609            4

             --        18,875             --             --            --             --          --      (182,708)          --
    ----------------------------------------------------------------------------------------------------------------------------

         (5,037)   (1,637,347)    (2,254,536)      (695,561)   (7,531,305)      (502,238)    (63,183)    1,265,207     (237,503)
    ----------------------------------------------------------------------------------------------------------------------------
 
             --      (297,500)      (246,500)       (47,000)     (519,500)       (55,000)         --       (41,500)          --

             --      (156,839)       (43,923)      (604,808)           --             --          --      (522,781)          --
    ----------------------------------------------------------------------------------------------------------------------------

             --      (454,339)      (290,423)      (651,808)     (519,500)       (55,000)         --      (564,281)          --
    ----------------------------------------------------------------------------------------------------------------------------
 
      1,521,140    87,819,488     59,410,366     49,449,776    68,645,462     46,577,399   4,758,696   153,578,193   12,781,226

             --       454,339        290,423        651,808       519,500         55,000          --       564,281           --
           (348)  (14,916,201)   (17,336,891)   (18,796,458)  (21,953,015)   (13,643,955)   (246,991)  (61,822,290)    (106,133)
    ----------------------------------------------------------------------------------------------------------------------------

      1,520,792    73,357,626     42,363,898     31,305,126    47,211,947     32,988,444   4,511,705    92,320,184   12,675,093
    ----------------------------------------------------------------------------------------------------------------------------
      1,515,755    71,265,940     39,818,939     29,957,757    39,161,142     32,431,206   4,448,522    93,021,110   12,437,590
 
              0    35,589,904     45,080,242     23,255,527    65,032,402     42,910,900           0    43,736,638            0
    ----------------------------------------------------------------------------------------------------------------------------
     $1,515,755  $106,855,844   $ 84,899,181   $ 53,213,284  $104,193,544   $ 75,342,106  $4,448,522  $136,757,748  $12,437,590
    ============================================================================================================================
 
     $    4,526  $  1,948,761   $    872,833   $    150,864  $  1,446,701   $    193,602  $    7,817  $    196,485  $    66,201
    ============================================================================================================================
 
        152,269     8,292,654      5,595,922      4,589,555     6,425,534      4,560,014     480,157    12,891,831    1,282,522
             --        42,422         27,322         58,987        47,098          5,268          --        47,983           --
            (35)   (1,415,441)    (1,653,770)    (1,778,224)   (2,099,136)    (1,344,321)    (25,421)   (5,205,577)     (10,870)
    ----------------------------------------------------------------------------------------------------------------------------
        152,234     6,919,635      3,969,474      2,870,318     4,373,496      3,220,961     454,736     7,734,237    1,271,652
    ============================================================================================================================
</TABLE>
 
                                                           ------------------
 
                                                                           69
<PAGE>   71
 
- ---------------------
 
SUNAMERICA SERIES TRUST
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
 
1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION:  SunAmerica Series Trust
("the Trust"), organized as a Massachusetts business trust on September 11,
1992, is an open-end management investment company. It was established to
provide a funding medium for certain annuity contracts issued by Variable
Separate Account (the "Account"), a separate account of Anchor National Life
Insurance Company ("Life Company"), organized under the laws of the state of
California.
 
  The Trust issues 14 separate series of shares ("Portfolios"), each of which
represents a separate managed portfolio of securities with its own investment
objectives. The Board of Trustees may establish additional series in the future.
The current Portfolios are the Cash Management Portfolio, Fixed Income
Portfolio, Global Bond Portfolio, High-Yield Bond Portfolio, Worldwide High
Income Portfolio, Balanced/Phoenix Investment Counsel Portfolio, Asset
Allocation Portfolio, Growth-Income Portfolio, Alliance Growth Portfolio,
Growth/Phoenix Investment Counsel Portfolio, Provident Growth Portfolio, Venture
Value Portfolio, Global Equities Portfolio and International Diversified
Equities Portfolio. All shares may be purchased or redeemed by the Account at
net asset value without any sales or redemption charge.
 
  In the opinion of management of the Trust, the accompanying financial
statements contain all normal and recurring adjustments necessary for the fair
presentation of the financial position of the Trust at May 31, 1995, and the
results of its operations, the changes in its net assets and its financial
highlights for the period then ended.
 
2. SIGNIFICANT ACCOUNTING POLICIES:  Following is a summary of significant
accounting policies consistently followed by the Trust in the preparation of its
financial statements.
 
  SECURITY VALUATIONS:  Stocks are stated at value based upon closing sales
prices reported on recognized securities exchanges or, for listed securities
having no sales reported and for unlisted securities, upon last-reported bid
prices. Nonconvertible bonds, debentures, and other long-term debt securities
are valued at prices obtained for the day of valuation from a bond pricing
service of a major dealer in bonds when such prices are available; however, in
circumstances where the investment adviser deems it appropriate to do so, an
over-the-counter or exchange quotation at the mean of representative bid or
asked prices may be used. Securities traded primarily on securities exchanges
outside the United States are valued at the last sale price on such exchanges on
the day of valuation, or if there is no sale on the day of valuation, at the
last reported bid price. Short-term securities with original or remaining
maturities in excess of 60 days are valued at the mean of their quoted bid and
ask prices. Short-term securities with 60 days or less to maturity are amortized
to maturity based on their cost to the Trust if acquired within 60 days of
maturity or, if already held by the Trust on the 60th day, are amortized to
maturity based on the value determined on the 61st day. Securities for which
quotations are not readily available are valued at fair value as determined in
good faith under the direction of the Trust's Trustees.
 
  REPURCHASE AGREEMENTS:  The Trust's custodian takes possession of the
collateral pledged for investments in repurchase agreements. The underlying
collateral is valued daily on a mark-to-market basis to assure that the value,
including accrued interest, is at least equal to the repurchase price. In the
event of default of the obligation to repurchase, the Trust has the right to
liquidate the collateral and apply the proceeds in satisfaction of the
obligation. If the seller defaults and the value of the collateral declines or
if bankruptcy proceedings are commenced with respect to the seller of the
security, realization of the collateral by the Trust may be delayed or limited.
 
  FOREIGN CURRENCY TRANSLATION:  The books and records of the Trust are
maintained in U.S. dollars. Foreign currency amounts are translated into U.S.
dollars at published rates on the following basis:
 
  (i) market value of investment securities, other assets and liabilities at the
  prevailing rate of exchange at the valuation date.
 
  (ii) purchases and sales of investment securities, income and expenses at the
  rate of exchange prevailing on the respective dates of such transactions.
 
  Assets and liabilities denominated in foreign currencies and commitments under
forward foreign currency contracts are translated into U.S. dollars at the mean
of the quoted bid and asked prices of such currencies against the U.S. dollar.
Purchases and sales of portfolio securities are translated at the rate of
exchange prevailing when such securities were acquired or sold. Income and
expenses are translated at rates of exchange prevailing when earned or incurred.
 
  The Trust does not isolate that portion of the results of operations arising
as a result of changes in the foreign exchange rates from the changes in the
market prices of securities held at fiscal year-end. The Trust does not isolate
the effect of changes in foreign exchange rates from the changes in the market
prices of portfolio securities sold during the year.
 
- ---------------------
   70
<PAGE>   72
 
  Realized foreign exchange gain (loss) on other assets and liabilities and
change in unrealized foreign exchange gain (loss) on other assets and
liabilities include realized foreign exchange gains and losses from currency
gains or losses realized between the trade and settlement dates of securities
transactions, dividends received, the difference between the amounts of
interest, discount and foreign withholding taxes recorded on the Trust's books
and the U.S. dollar equivalent amounts actually received or paid and changes in
the unrealized foreign exchange gains and losses relating to the other assets
and liabilities arising as a result of changes in the exchange rate.
 
  FUTURES CONTRACTS:  A futures contract is an agreement between two parties to
buy and sell a security at a set price on a future date. Upon entering into such
a contract the Trust is required to pledge to the broker an amount of cash or
U.S. government securities equal to the minimum "initial margin" requirements of
the exchange on which the futures contract is traded. The contract amount
reflects the extent of a portfolio's exposure in these financial instruments. A
portfolio's participation in the futures markets involves certain risks,
including imperfect correlation between movements in the price of futures
contracts and movements in the price of the securities hedged or used for cover.
The Trust's activities in the futures contracts are conducted through regulated
exchanges which do not result in counterparty credit risks. Pursuant to a
contract, the portfolios agree to receive from or pay to the broker an amount of
cash equal to the daily fluctuation in value of the contract. Such receipts or
payments are known as "variation margin" and are recorded by the portfolios as
unrealized appreciation or depreciation. When a contract is closed, the
portfolios record a realized gain or loss equal to the difference between the
value of the contract at the time it was opened and the value at the time it was
closed.
 
  SECURITIES TRANSACTIONS, DIVIDENDS, INVESTMENT INCOME AND EXPENSES:  As is
customary in the mutual fund industry, securities transactions are accounted for
on the date the securities are purchased or sold. Interest income is accrued
daily except when collection is not expected. Dividend income and distributions
to shareholders are recorded on the ex-dividend date except for certain
dividends from foreign securities, which are recorded as soon as the Trust is
informed after the ex-dividend date. The Trust amortizes premiums and accretes
discounts on fixed income securities, as well as those original issue discounts
for which amortization is required for federal income tax purposes; gains and
losses realized upon the sale of such securities are based on their identified
cost.
 
  The Fund records dividends and distributions to its shareholders on the
ex-dividend date. The amount of dividends and distributions from net investment
income and net realized capital gains are determined in accordance with federal
income tax regulations, which may differ from generally accepted accounting
principles. These "book/tax" differences are either considered temporary or
permanent in nature. To the extent these differences are permanent in nature,
such amounts are reclassified within the capital accounts based on their federal
tax-basis treatment; temporary differences do not require reclassification.
Dividends and distributions which exceed net investment income and net realized
capital gains for financial reporting purposes but not for tax purposes are
reported as dividends in excess of net investment income or distributions in
excess of net realized capital gains. To the extent distributions exceed current
and accumulated earnings and profits for federal income tax purposes, they are
reported as distributions of paid-in capital.
 
  Common expenses incurred by the Trust are allocated among the series based
upon relative net assets. In all other respects, expenses are charged to each
series as incurred on a specific identification basis.
 
  STATEMENT OF POSITION 93-2:  During the prior year, the Funds adopted
Statement of Position 93-2 Determination, Disclosure, and Financial Statement
Presentation of Income, Capital Gain, and Return of Capital Distributions by
Investment Companies. Accordingly, permanent book-tax differences relating to
shareholder distributions have been reclassified to paid-in-capital. Net
investment income/loss, net realized gain/loss, and net assets were not affected
by this change.
 
  At November 30, 1993, the cumulative effect of permanent book/tax
reclassifications resulted in increases (decreases) to the components of net
assets as follows:
<TABLE>
<CAPTION>
                                                                 ACCUMULATED          ACCUMULATED
                                                                UNDISTRIBUTED        UNDISTRIBUTED
                                                                     NET                  NET
                                                                 INVESTMENT             REALIZED         PAID-IN
                                                                INCOME/(LOSS)         GAIN/(LOSS)        CAPITAL
                                                                -------------------------------------------------
    <S>                                                         <C>                   <C>               <C>
    Global Bond.........................................        $ 121,403             $(121,403)        $      --
    Global Equities.....................................           (2,228)                2,228                --
</TABLE>
 
  For the year ended November 30, 1994, the reclassification arising from
book/tax differences resulted in increases (decreases) to the components of net
assets as follows:
<TABLE>
<CAPTION>
                                                                 ACCUMULATED          ACCUMULATED
                                                                UNDISTRIBUTED        UNDISTRIBUTED
                                                                     NET                  NET
                                                                 INVESTMENT             REALIZED         PAID-IN
                                                                INCOME/(LOSS)         GAIN/(LOSS)        CAPITAL
                                                                -------------------------------------------------
    <S>                                                         <C>                   <C>               <C>
    Fixed Income........................................        $   5,112             $  (5,112)        $      --
    Global Bond.........................................         (887,865)              887,865                --
    Global Equities.....................................         (242,936)              242,936                --
    International Diversified Equities..................           49,917               (49,917)               --
</TABLE>
 
                                                           ---------------------
                                                                           71
<PAGE>   73
 
3. JOINT REPURCHASE AGREEMENT ACCOUNT:  The Cash Management Portfolio and
High-Yield Bond Portfolio, along with other affiliated registered investment
companies, transfer uninvested cash balances into a single joint account, the
daily aggregate balance of which is invested in one or more repurchase
agreements collateralized by U.S. Treasury or federal agency obligations. As of
May 31, 1995, the Cash Management Portfolio and High-Yield Bond Portfolio had a
9.8% and 0.8% undivided interest, respectively, which represented $11,835,000
and $939,000, respectively, in principal amount in a repurchase agreement in the
joint account. As of such date, each repurchase agreement in the joint account
and the collateral therefore was as follows:
 
  Yamaichi International (America), Inc. Repurchase Agreement, 6.15% dated
5/31/95, in the principal amount of $121,002,000 repurchase price $121,022,671
due 6/1/95 collateralized by $48,160,000 U.S. Treasury Notes 5.00% due 1/31/99;
$28,895,000 U.S. Treasury Notes 5.00% due 1/31/99; $39,955,000 U.S. Treasury
Notes 7.50% due 11/15/01 and $3,992,000 U.S. Treasury Notes 7.38% due 11/15/97,
approximate aggregate value $124,889,724.
 
4. FEDERAL INCOME TAXES:  The Trust intends to comply with the requirements of
the Internal Revenue Code applicable to regulated investment companies and
distribute all of its taxable income, including any net realized gain on
investments, to its shareholders. Therefore, no federal tax provision is
required.
 
  The amounts of aggregate unrealized gain (loss) and the cost of investment
securities, including short-term securities, were as follows:
<TABLE>
<CAPTION>
                                                    AGGREGATE    AGGREGATE     UNREALIZED                  CAPITAL
                                                    UNREALIZED   UNREALIZED    GAIN/(LOSS)    COST OF        LOSS
                                                       GAIN        (LOSS)         NET       INVESTMENTS   CARRYOVER*
                                                    ----------------------------------------------------------------
<S>                                                 <C>         <C>           <C>          <C>            <C>
Cash Management...................................  $   11,506  $    (6,704)  $     4,802  $ 81,832,433   $      527
Fixed Income**....................................     489,482     (135,895)      353,587    21,335,052      794,807
Global Bond**.....................................   2,091,458           --     2,091,458    46,719,414    2,472,456
High-Yield Bond**.................................   2,088,640   (2,645,571)     (556,931)   67,341,255    4,861,889
Worldwide High Income**...........................     491,476     (244,625)      246,851    12,768,545           --
Balanced/Phoenix Investment Counsel**.............     512,272      (33,199)      479,073    11,191,077           --
Asset Allocation**................................  12,180,814   (1,054,109)   11,126,705   143,203,860           --
Growth-Income**...................................  14,840,789   (1,498,757)   13,342,032   101,492,332      198,016
Alliance Growth**.................................   9,908,163     (888,653)    9,019,510    73,055,486           --
Growth/Phoenix Investment Counsel**...............  11,048,097     (873,079)   10,175,018   111,749,782    7,941,298
Provident Growth..................................  15,205,555   (1,392,639)   13,812,916    78,691,113    3,184,662
Venture Value.....................................   4,546,979     (251,163)    4,295,816    57,960,861           --
Global Equities...................................  11,548,736   (3,988,858)    7,559,878   132,254,849           --
International Diversified Equities***.............   1,339,953     (409,810)      930,143    22,358,055           --
</TABLE>
 
  * Expire 2001 - 2002
 
 ** Post 10/31 Capital Loss Deferrals: Fixed Income $73,887; Global Bond
    $34,966; High-Yield Bond $464,680; Worldwide High Income $2,442;
    Balanced/Phoenix Investment Counsel $907; Asset Allocation $119,220;
    Growth-Income $96,021; Alliance Growth $28,298; Growth/Phoenix Investment
    Counsel $905,435
 
*** Post 10/31 Currency Loss Deferrals: International Diversified Equities
    $640,270
 
5. MANAGEMENT OF THE TRUST:  SunAmerica Asset Management Corp. ("SAAMCo" or the
"Adviser"), an indirect wholly owned subsidiary of the Life Company, serves as
investment adviser for all the portfolios of the Trust. The Trust, on behalf of
each Portfolio, entered into an Investment Advisory and Management Agreement
(the "Agreement") with SAAMCo to handle the Trust's day-to-day affairs. It is
the responsibility of the Adviser and, for certain Portfolios pursuant to
Subadvisory Agreements described below, the subadvisers to make investment
decisions for the Portfolios and to place the purchase and sale orders for the
Portfolio transactions. Such orders may be directed to any broker including, in
the manner and to the extent permitted by applicable law, affiliates of the
Adviser or a subadviser. The Agreement provides that SAAMCo shall administer the
Trust's business affairs; furnish offices, necessary facilities and equipment;
provide clerical, bookkeeping and administrative services; and permit any of its
officers or employees to serve, without compensation, as trustees or officers of
the Trust, if duly elected to such positions. There is no subadviser for the
High-Yield Bond Portfolio or the Cash Management Portfolio, and SAAMCo,
therefore, performs all investment advisory services for these Portfolios. The
term "Assets" means the average daily net assets of the portfolios.
 
- ---------------------
 
   72
<PAGE>   74
 
  The Trust pays SAAMCo a monthly fee calculated daily at the following annual
percentages of each Portfolio's Assets:
<TABLE>
<CAPTION>
                                                    MANAGEMENT
         PORTFOLIO                ASSETS               FEES
  -------------------------------------------------------------
<S>                          <C>                       <C>
Cash Management              $0--$100 million          0.55%
                             >   $100 million          0.50%
                             >   $300 million          0.45%
Fixed Income                 $0--$ 50 million          0.70%
                             >    $50 million          0.60%
                             >   $150 million          0.55%
                             >   $250 million          0.50%
Global Bond-                 $0--$ 50 million          0.75%
  Asset Allocation           >   $ 50 million          0.65%
                             >   $150 million          0.60%
                             >   $250 million          0.55%
High-Yield Bond              $0--$ 50 million          0.70%
                             >   $ 50 million          0.65%
                             >   $150 million          0.60%
                             >   $250 million          0.55%
Worldwide High               >  $           0          1.00%
  Income- International
  Diversified Equities

<CAPTION>
                                                    MANAGEMENT
         PORTFOLIO                ASSETS               FEES
  -------------------------------------------------------------
<S>                          <C>                       <C>
Balanced/Phoenix             $0--$ 50 million          0.70%
  Investment Counsel-        >   $ 50 million          0.65%
  Growth-Income-                                       0.60%
  Alliance Growth-           >   $150 million          0.55%
  Growth/Phoenix             >   $300 million          0.50%
  Investment Counsel         >   $500 million
Provident Growth             $0--$ 50 million          0.85%
                             >   $ 50 million          0.80%
                             >   $150 million          0.70%
                             >   $250 million          0.65%
                             >   $350 million          0.60%
Venture Value                $0--$100 million          0.80%
                             >   $100 million          0.75%
                             >   $500 million          0.70%
Global Equities              $0--$ 50 million          0.90%
                             >   $ 50 million          0.80%
                             >   $150 million          0.70%
                             >   $300 million          0.65%
</TABLE>
 
  The organizations described below act as subadvisers to the Trust and certain
of its Portfolios pursuant to Subadvisory Agreements with SAAMCo. Under the
Subadvisory Agreements, the subadvisers manage the investment and reinvestment
of the assets of the respective Portfolios for which they are responsible. Each
of the subadvisers is independent of SAAMCo and discharges it responsibilities
subject to the policies of the Trustees and the oversight and supervision of
SAAMCo, which pays the subadvisers' fees.
 
  Alliance Capital Management L.P. serves as subadviser for the Global Equities,
Alliance Growth and Growth-Income Portfolios; Phoenix Investment Counsel, Inc.
serves as subadviser for the Growth/Phoenix Investment Counsel and
Balanced/Phoenix Investment Counsel Portfolios; Provident Investment Counsel
serves as subadviser for the Provident Growth Portfolio; Goldman Sachs Asset
Management, a separate operating division of Goldman Sachs & Co., serves as
subadviser for the Asset Allocation and Fixed Income Portfolios; Goldman Sachs
Asset Management International, an affiliate of Goldman, Sachs & Co., serves as
subadviser for the Global Bond Portfolio; Selected/Venture Advisers, L.P. serves
as subadviser for the Venture Value Portfolio and Morgan Stanley Asset
Management, Inc., a wholly owned subsidiary of Morgan Stanley Group, Inc.,
serves as subadviser for the International Diversified Equities and Worldwide
High Income Portfolios.
 
  The portion of the investment advisory fees received by SAAMCo which are paid
to subadvisers are as follows:
<TABLE>
<CAPTION>
                                                    MANAGEMENT
         PORTFOLIO                ASSETS               FEES
  -------------------------------------------------------------
<S>                          <C>                       <C>
Fixed Income                 $0--$ 50 million          0.35%
                             >   $ 50 million          0.25%
                             >   $150 million          0.20%
                             >   $250 million          0.15%
Global Bond-                 $0--$ 50 million          0.40%
  Asset Allocation           >   $ 50 million          0.30%
                             >   $150 million          0.25%
                             >   $250 million          0.20%
Worldwide High Income-       $0--$350 million          0.65%
  International Diversified  >   $350 million          0.60%
  Equities                                   
Balanced/Phoenix             $0--$ 50 million          0.35%
  Investment Counsel-        >   $ 50 million          0.30%
  Growth-Income-             >   $150 million          0.25%
  Alliance Growth-           >   $300 million          0.20%
  Growth/Phoenix             >   $500 million          0.15%
  Investment Counsel               

<CAPTION>
                                                    MANAGEMENT
         PORTFOLIO                ASSETS               FEES
  -------------------------------------------------------------
<S>                          <C>                  <C>
Provident Growth             $0--$ 50 million          0.50%
                             >   $ 50 million          0.45%
                             >   $150 million          0.35%
                             >   $250 million          0.30%
                             >   $350 million          0.25%
Venture Value                $0--$100 million          0.45%
                             >   $100 million          0.40%
                             >   $500 million          0.35%
Global Equities              $0--$ 50 million          0.50%
                             >   $ 50 million          0.40%
                             >   $150 million          0.30%
                             >   $300 million          0.25%
</TABLE>
 
                                                           ---------------------
 
                                                                           73
<PAGE>   75
 
  Effective November 1, 1994, SAAMCo has agreed to voluntarily reimburse
expenses in excess of the following percentages of average daily net assets (the
voluntary reimbursement can be retracted by SAAMCo at any time): Cash Management
Portfolio -- 0.85%, Fixed Income Portfolio -- 1.00%, Global Bond
Portfolio -- 1.35%, High-Yield Bond Portfolio -- 0.95%, Worldwide High Income
Portfolio -- 1.60%, Balanced/Phoenix Investment Counsel Portfolio -- 1.00%,
Asset Allocation Portfolio -- 0.99%, Growth-Income Portfolio -- 0.95%, Alliance
Growth Portfolio -- 0.95%, Growth/Phoenix Investment Counsel Portfolio -- 0.95%,
Provident Growth Portfolio -- 1.10%, Venture Value Portfolio -- 1.10%, Global
Equities Portfolio -- 1.50%, and International Diversified Equities
Portfolio -- 1.70%.
 
  The impact of such expense reimbursements are reflected in the Statement of
Operations under the caption "expenses reimbursed by the investment adviser."
 
6. ORGANIZATIONAL EXPENSES:  Costs incurred by the Adviser in connection with
the organization and registration of the Trust amounted to $204,704.
Organizational expenses will be amortized on a straight line basis by each
portfolio of the Trust over the period of benefit not to exceed 60 months from
the date the respective portfolio commenced operations.
 
7. PURCHASES AND SALES OF SECURITIES:  Information with respect to purchases and
sales of long-term securities for the period ended May 31, 1995, was as follows:
<TABLE>
<CAPTION>
                                                                                                        BALANCED/
                                                                                                         PHOENIX
                                    CASH          FIXED        GLOBAL      HIGH-YIELD     WORLDWIDE    INVESTMENT       ASSET
                                 MANAGEMENT      INCOME         BOND          BOND       HIGH INCOME     COUNSEL      ALLOCATION
                                 ------------------------------------------------------------------------------------------------
<S>                                  <C>       <C>           <C>           <C>           <C>           <C>           <C>
Purchases of portfolio
 securities....................    $  --       $32,128,290   $66,981,596   $58,545,736   $13,439,064   $13,288,596   $167,189,514
Sales of portfolio
  securities...................       --        29,528,026    75,529,510    48,749,091    10,982,931     4,966,651    148,063,138
U.S. government securities
  included above were as
  follows:
Purchases of U.S. government
  securities...................       --        29,129,839    21,263,672     2,066,875            --     4,836,350    125,601,712
Sales of U.S. government                      
  securities...................       --        26,792,331    21,262,305     2,073,125            --       945,211     97,041,797
</TABLE>
<TABLE>
<CAPTION>
                                                              GROWTH/
                                                              PHOENIX                                                 INTERNATIONAL
                                  GROWTH-      ALLIANCE      INVESTMENT     PROVIDENT      VENTURE        GLOBAL       DIVERSIFIED
                                  INCOME        GROWTH        COUNSEL        GROWTH         VALUE        EQUITIES        EQUITIES
                                 --------------------------------------------------------------------------------------------------
<S>                             <C>           <C>           <C>            <C>           <C>            <C>             <C>
Purchases of portfolio
 securities...................  $34,482,166   $75,887,922   $128,702,190   $32,157,032   $49,667,059    $70,029,468    $14,035,241
Sales of portfolio
  securities..................   19,928,801    60,040,879    113,803,480    21,094,691     2,384,138     80,210,889      4,661,039
U.S. government securities
  included above were as
  follows:
Purchases of U.S. government
  securities..................           --            --             --            --            --             --             --
Sales of U.S. government
  securities..................           --            --             --            --            --             --             --
</TABLE>
 
- ---------------------
 
   74
<PAGE>   76
 
8. TRANSACTIONS WITH AFFILIATES:  The following portfolios incurred brokerage
commissions with affiliated brokers:
 
<TABLE>
<CAPTION>
                                                                                                 GOLDMAN
                                                                                               SACHS & CO.
                                                                                               -----------
              <S>                                                                                <C>
              Balanced/Phoenix Investment Counsel............................................    $   318
              Asset Allocation...............................................................     17,650
              Growth-Income..................................................................     12,882
              Alliance Growth................................................................      8,818
              Growth/Phoenix Investment Counsel..............................................      5,600
              Provident Growth...............................................................        720
              Global Equities................................................................     13,577
              International Diversified Equities.............................................      2,275
                                                                                                 -------
                       Total.................................................................    $61,840
                                                                                                 =======
</TABLE>
 
The following portfolio earned income from investments in securities issued by
an affiliated broker:
 
<TABLE>
<CAPTION>
                                                                                                 GOLDMAN
                                                                                               SACHS & CO.
                                                                                               -----------
              <S>                                                                                <C>
              Cash Management................................................................    $69,149
</TABLE>
 
9. FINANCIAL INVESTMENTS WITH OFF-BALANCE SHEET RISK:  At May 31, 1995, Global
Bond, Global Equities and International Diversified Equities Portfolios had
outstanding forward foreign currency exchange contracts ("forward contracts") as
a hedge against changes in future foreign exchange rates. Forward contracts
involve elements of market risk in excess of the amount reflected in the
Statement of Assets and Liabilities. The Trust bears the risk of an unfavorable
change in the foreign exchange rate underlying the forward contract.
 
10. COMMITMENTS AND CONTINGENCIES:  The High-Yield Bond Portfolio has
established an uncommitted line of credit with State Street Bank and Trust
Company with interest payable at Federal Funds rate plus 125 basis points.
Borrowings under the line of credit will commence when the Fund's cash shortfall
exceeds $100,000. The High-Yield Bond Portfolio periodically utilized the
uncommitted line of credit and incurred an interest expense of $2,845 for the
period ended May 31, 1995. The Portfolio did not have any outstanding borrowings
at May 31, 1995.
 
                                                           ---------------------
 
                                                                           75
<PAGE>   77
 
- ---------------------
 
SUNAMERICA SERIES TRUST
FINANCIAL HIGHLIGHTS*
 
SELECTED DATA FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH
PERIOD

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                     NET     
                                   REALIZED                              DIVIDENDS                                 RATIO OF
               NET                    &                     DIVIDENDS     FROM NET     NET                 NET      EXPENSES
              ASSET       NET     UNREALIZED     TOTAL       DECLARED     REALIZED    ASSET               ASSETS       TO
              VALUE     INVEST-      GAIN        FROM        FROM NET     GAIN ON     VALUE               END OF    AVERAGE
 PERIOD     BEGINNING    MENT      (LOSS) ON   INVESTMENT   INVESTMENT    INVEST-     END OF    TOTAL     PERIOD      NET
  ENDED     OF PERIOD   INCOME**  INVESTMENTS  OPERATIONS     INCOME       MENTS      PERIOD    RETURN   (000'S)     ASSETS
- -----------------------------------------------------------------------------------------------------------------------------
<S>          <C>       <C>          <C>         <C>          <C>        <C>           <C>       <C>       <C>        <C>
                                                 Cash Management Portfolio
2/9/93-                                                                                                            
11/30/93      $10.00     $0.19      $ 0.01      $  0.20      $    --    $    --       $10.20    2.00%    $ 24,603    0.71%+++
11/30/94       10.20      0.38       (0.02)        0.36        (0.09)        --        10.47    3.51       89,098    0.70++
5/31/95#       10.47      0.27        0.01         0.28        (0.34)        --        10.41    2.73       69,518    0.68+
                                                                                                                   
                                                  Fixed Income Portfolio
7/1/93-                                                                                                            
11/30/93       10.00      0.14        0.05         0.19           --         --        10.19    1.90       11,667    0.94+++
11/30/94       10.19      0.52       (0.87)       (0.35)       (0.05)     (0.04)        9.75   (3.41)      15,869    0.94++
5/31/95#        9.75      0.31        0.75         1.06        (0.53)        --        10.28   11.17       19,178    0.99+++
                                                                                                                   
                                                  Global Bond Portfolio
7/1/93-                                                                                                            
11/30/93       10.00      0.13        0.17         0.30           --         --        10.30    3.00       25,010    1.35+++
11/30/94       10.30      0.53       (0.86)       (0.33)       (0.09)     (0.05)        9.83   (3.18)      44,543    1.06
5/31/95#        9.83      0.32        0.64         0.96        (0.38)        --        10.41    9.96       49,724    0.96+
                                                                                                                   
                                                High-Yield Bond Portfolio
2/9/93-                                                                                                            
11/30/93       10.00      0.76        0.36         1.12           --         --        11.12   11.20       41,851    0.94+++
11/30/94       11.12      1.20       (1.65)       (0.45)       (0.29)     (0.06)       10.32   (4.26)      55,803    0.92++
5/31/95#       10.32      0.59        0.34         0.93        (1.02)        --        10.23    9.43       72,871    0.83+
                                                                                                                   
                                            Worldwide High Income Portfolio
10/28/94-                                                                                                          
11/30/94       10.00      0.04       (0.09)       (0.05)          --         --         9.95   (0.50)      10,478    1.60+++
5/31/95#        9.95      0.52        0.29         0.81        (0.10)        --        10.66    8.30       13,354    1.38+++
                                                                                                                   
                                   Balanced/Phoenix Investment Counsel Portfolio
10/28/94-                                                                                                          
11/30/94       10.00      0.04       (0.08)       (0.04)          --         --         9.96   (0.40)       1,516    1.00+++
5/31/95#        9.96      0.19        0.96         1.15        (0.05)        --        11.06   11.57       11,706    1.00+++
                                                                                                                   
                                           Asset Allocation Portfolio
7/1/93-                                                                                                            
11/30/93       10.00      0.08        0.28         0.36           --         --        10.36    3.60       35,590    0.99+++
11/30/94       10.36      0.29       (0.25)        0.04        (0.05)     (0.03)       10.32    0.30      106,856    0.94++
5/31/95#       10.32      0.20        1.35         1.55        (0.20)     (0.04)       11.63   15.11      144,906    0.82+
                                                                                                                   
<CAPTION>                                                                                                          
                     RATIO OF
                       NET
                   INVESTMENT
                    INCOME TO
                     AVERAGE
 PERIOD                NET             PORTFOLIO
  ENDED              ASSETS            TURNOVER
- ------------------------------------------------
<S>                 <C>                <C>
Cash Management
2/9/93-
11/30/93            2.53%+++           --%
11/30/94            3.73++             --
5/31/95#            5.35+              --
Fixed Income Portfolio
7/1/93-
11/30/93            3.92+++           208
11/30/94            5.21++            419
5/31/95#            6.34+++           180
Global Bond Portfolio
7/1/93-
11/30/93            3.56+++            84
11/30/94            5.29              347
5/31/95#            6.50+             172
High-Yield Portfolio
2/9/93-
11/30/93            9.43+++           229
11/30/94           11.07++            225
5/31/95#           11.55+              80
Worldwide High Income Portfolio
10/28/94-
11/30/94            4.48+++             2
5/31/95#           10.29+++           108
Balanced/Phoenix Investment Counsel Portfolio
10/28/94-
11/30/94            4.25+++            10
5/31/95#            3.62+++            96
Asset Allocation Portfolio
7/1/93-
11/30/93            2.33+++            71
11/30/94            2.71++            152
5/31/95#            3.67+             125
</TABLE>
 
    *  Calculated based upon average shares outstanding
 
   **  After fee waivers and expense reimbursements by the investment adviser
 
    #  Unaudited
 
    +  Annualized
 
    ++  During the periods ended November 30, 1993, November 30, 1994 and May
        31, 1995, the investment adviser waived a portion of or all fees and
        assumed a portion of or all expenses for the portfolios. If all fees and
        expenses had been incurred by the portfolios, the ratio of expenses to
        average net assets and the ratio of net investment income to average net
        assets would have been as follows:
 
<TABLE>
<CAPTION>
                                                                      EXPENSES                NET INVESTMENT INCOME (LOSS)
                                                             --------------------------       ----------------------------
                                                             11/30/93   11/30/94   5/31/95    11/30/93   11/30/94    5/31/95
                                                             --------------------------       ----------------------------
<S>                                                          <C>        <C>        <C>        <C>        <C>         <C>
Cash Management Portfolio..............................      1.10%      0.78%      0.68%      2.14%       3.65%       5.35%
Fixed Income Portfolio.................................      1.81       1.09       1.00       3.05        5.06        6.33
Global Bond Portfolio..................................      1.81       1.06       0.96       3.10        5.29        6.50
High-Yield Bond Portfolio..............................      1.29       0.93       0.83       9.08       11.06       11.55
Worldwide High Income Portfolio........................        --       2.26       1.39         --        3.82       10.28
Balanced/Phoenix Investment Counsel Portfolio..........        --       6.82       1.44         --       (1.57)       3.18
Asset Allocation Portfolio.............................      1.67       0.94       0.82       1.65        2.71        3.67
</TABLE>                                           
 
See Notes to Financial Statements
 
- ---------------------
 
   76
<PAGE>   78
 
- ---------------------
 
SUNAMERICA SERIES TRUST
FINANCIAL HIGHLIGHTS* -- (CONTINUED)
 
SELECTED DATA FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH
PERIOD

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
                                                                  
                                        NET                            
                                     REALIZED                                                                         RATIO OF
             NET                         &                    DIVIDENDS     DIVIDENDS      NET               NET      EXPENSES
            ASSET                   UNREALIZED      TOTAL      DECLARED      FROM NET     ASSET             ASSETS       TO
            VALUE        NET           GAIN         FROM       FROM NET      REALIZED     VALUE             END OF    AVERAGE
 PERIOD   BEGINNING   INVESTMENT    (LOSS) ON    INVESTMENT   INVESTMENT     GAIN ON     END OF   TOTAL     PERIOD      NET
  ENDED   OF PERIOD    INCOME**    INVESTMENTS   OPERATIONS    INCOME      INVESTMENTS   PERIOD   RETURN   (000'S)     ASSETS
- -------------------------------------------------------------------------------------------------------------------------------
<S>         <C>         <C>          <C>           <C>          <C>          <C>         <C>      <C>       <C>        <C>
                                                      Growth-Income Portfolio
2/9/93-
11/30/93    $10.00      $0.12        $ 0.49        $ 0.61       $   --       $   --      $10.61     6.10%   $ 45,080   0.82%+++
11/30/94     10.61       0.13         (0.36)        (0.23)       (0.04)       (0.01)      10.33    (2.20)     84,899   0.81++
5/31/95#     10.33       0.08          1.67          1.75        (0.10)          --       11.98    17.00     114,962   0.78+
 
                                                     Alliance Growth Portfolio
2/9/93-
11/30/93     10.00       0.05          0.87          0.92           --           --       10.92     9.20      23,256   0.82+++
11/30/94     10.92       0.04         (0.14)        (0.10)       (0.01)       (0.17)      10.64    (0.93)     53,213   0.82++
5/31/95#     10.64       0.03          2.23          2.26        (0.03)       (0.13)      12.74    21.38      85,211   0.82+
 
                                            Growth/Phoenix Investment Counsel Portfolio
2/9/93-
11/30/93     10.00       0.17          0.61          0.78           --           --       10.78     7.80      65,032   0.82+++
11/30/94     10.78       0.16         (0.87)        (0.71)       (0.06)          --       10.01    (6.64)    104,194   0.81++
5/31/95#     10.01       0.08          1.27          1.35        (0.13)          --       11.23    13.60     122,015   0.78+
                                                                 
                                                    Provident Growth Portfolio
2/9/93-
11/30/93     10.00       0.02          0.02          0.04           --           --       10.04     0.40      42,911   0.97+++
11/30/94     10.04       0.03         (0.01)         0.02        (0.01)          --       10.05     0.19      75,342   0.96++
5/31/95#     10.05       0.01          1.16          1.17        (0.03)          --       11.19    11.61      92,257   0.94+

                                                      Venture Value Portfolio
10/28/94-
11/30/94        10.00      0.03     (0.25)    (0.22)          --           --         9.78     (2.20)    4,449       1.10+++
5/31/95#         9.78      0.08      1.81      1.89        (0.03)          --        11.64     19.40    57,325       1.07+++
 
                                                     Global Equities Portfolio
2/9/93-
11/30/93        10.00      0.03      0.96      0.99           --           --        10.99      9.90    43,737       1.50+++
11/30/94        10.99      0.05      0.71      0.76        (0.01)       (0.07)       11.67      6.87   136,758       1.28
5/31/95#        11.67      0.06      0.81      0.87        (0.08)       (0.29)       12.17      7.70   139,749       1.16+
 
                                           International Diversified Equities Portfolio
10/28/94-
11/30/94        10.00      0.01     (0.23)    (0.22)          --           --         9.78     (2.20)   12,438       1.70+++
5/31/95#         9.78      0.06     (0.08)    (0.02)       (0.08)          --         9.68     (0.22)   23,627       1.70+++
 
<CAPTION>
              RATIO OF
                 NET
             INVESTMENT
              INCOME TO
               AVERAGE
 PERIOD         NET        PORTFOLIO
  ENDED        ASSETS      TURNOVER
- --------------------------------------------------
<S>           <C>           <C>
     Growth-Income Portfolio
2/9/93-
11/30/93       1.59%+++      27%
11/30/94       1.26++        59
5/31/95#       1.52+         22

   Alliance Growth Portfolio
2/9/93-
11/30/93       0.61+++       73
11/30/94       0.37++       146
5/31/95#       0.47+         95

Growth/Phoenix Investment Counsel Portfolio
2/9/93-
11/30/93       2.20+++      165
11/30/94       1.52++       211
5/31/95#       1.49+        117

   Provident Growth Portfolio
2/9/93-
11/30/93       0.32+++       40
11/30/94       0.31++        54
5/31/95#       0.27+         28

    Venture Value Portfolio
10/28/94-
11/30/94       3.93+++       --
5/31/95#       1.63+++       10

   Global Equities Portfolio
2/9/93-
11/30/93       0.38+++       58
11/30/94       0.42          67
5/31/95#       1.06+         56

International Diversified Equities Portfolio
10/28/94-
11/30/94       1.60+++       --
5/31/95#       1.33+++       27
</TABLE>
 
    *  Calculated based upon average shares outstanding
 
   **  After fee waivers and expense reimbursements by the investment adviser
 
    #  Unaudited
 
    +  Annualized
 
    ++  During the periods ended November 30, 1993, November 30, 1994 and May
        31, 1995, the investment adviser waived a portion of or all fees and
        assumed a portion of or all expenses for the portfolios. If all fees and
        expenses had been incurred by the portfolios, the ratio of expenses to
        average net assets and the ratio of net investment income to average net
        assets would have been as follows:
 
<TABLE>
<CAPTION>
                                                                    EXPENSES                 NET INVESTMENT INCOME (LOSS)
                                                           -----------------------------    -------------------------------
                                                           11/30/93   11/30/94   5/31/95    11/30/93    11/30/94    5/31/95
<S>                                                        <C>        <C>        <C>        <C>         <C>         <C>
                                                           -----------------------------    -------------------------------
Growth-Income Portfolio...............................     1.40%      0.89%      0.78%       1.01%       1.18%      1.52%
Alliance Growth Portfolio.............................     1.56       0.96       0.82       (0.13)       0.23       0.47
Growth/Phoenix Investment Counsel Portfolio...........     1.28       0.87       0.78        1.74        1.46       1.49
Provident Growth Portfolio............................     1.46       1.05       0.94       (0.17)       0.22       0.27
Venture Value Portfolio...............................       --       3.89       1.15          --        1.14       1.55
Global Equities Portfolio.............................     2.52       1.28       1.16       (0.64)       0.42       1.06
International Diversified Equities Portfolio..........       --       3.50       2.32          --       (0.20)      0.71
</TABLE>                                              
 
See Notes to Financial Statements
 
                                                           ---------------------
 
                                                                           77
<PAGE>   79
 
R-1342
 
- ---------------------


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