NORTHSTAR NWNL TRUST
N-30D, 1996-08-29
Previous: FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 98, 485BPOS, 1996-08-29
Next: MORGAN STANLEY INDIA INVESTMENT FUND INC, NSAR-A, 1996-08-29



<PAGE>



                              NORTHSTAR/NWNL TRUST

                             NORTHSTAR GROWTH FUND
                        NORTHSTAR INCOME AND GROWTH FUND
                        NORTHSTAR MULTI-SECTOR BOND FUND
                         NORTHSTAR HIGH YIELD BOND FUND


                       SEMI-ANNUAL REPORT TO SHAREHOLDERS
                                 JUNE 30, 1996


<PAGE>

NORTHSTAR/NWNL TRUST
SEMI-ANNUAL REPORT
JUNE 30, 1996

Dear Shareholders:

We are pleased to provide you with the semiannual report of the Northstar Funds
for the six month period ended June 30, 1996. We are gratified with your
decision to entrust your assets to Northstar and are confident that we can
assist you in reaching your financial objectives. Our goal is to provide you
with consistently superior investment results through the investment disciplines
we employ and the breadth and skill of our investment professionals. Following
this overview is a summary of the results of each Fund by its respective
portfolio manager. We hope you will find this letter and report informative.

The financial markets have been volatile in 1996. Significant changes in world
economic events have caused sharp changes in investor behavior so far this year.
The beginning of the year was marked by growing concerns that the U.S. economy
was slipping into a recession. This outlook kept interest rates on longer term
U.S. Treasuries near the low levels they reached in October 1995. Reacting to
the economy's slow growth in the fourth quarter of 1995, the Federal Reserve
lowered short term interest rates in late January 1996. All major stock indices,
which had moved sideways to close out 1995, started a record breaking rise with
the lowering of interest rates and reversal of confidence in continued growth.
During the first six months of 1996, the S&P 500 rose 8.88%, the NASDAQ
composite rose 12.63% and the Russell 2000 index rose 10.5%.

This low level of interest rates began to reverse itself in February as the
market reacted to robust job creation reports and additional indicators pointing
to potentially higher levels of inflation. Yields on ten year U.S. Treasury
Notes, which got as low as 5.5% on January 18, 1996, peaked at over 7% by early
June 1996. At the end of June, the combination of higher interest rates and
growing concerns over corporate profit margins sparked a significant correction
in the stock market during July. The S&P 500 declined more than 5%, but has now
recovered most of the loss.


Within the bond market, the high yield sector was a bright spot.  Early in the
year, the higher yields supported the bond prices although demand was tempered
due to credit concerns.  When the economic outlook improved, demand for high
yield bonds rose accordingly.  This sector outperformed bonds in general and
treasuries in particular.

Now, as we look to the remainder of the second half, our portfolio managers
generally  expect, to varying degrees,  that the growth rate of the economy is
slowing,  but is  unlikely  headed for  recession.  This suggests a continuing
reasonable environment for the financial markets.

We note with great conviction that attempts to "time" the market often prove
counterproductive.  Investors  are  strongly  urged to  focus on the long term.
Consistent disciplined investing is the proven method of achieving attractive
returns and meeting your financial  objectives.  We  continue to pursue this
philosophy and look forward to serving your investment needs in the future.


Sincerely,



Mark L. Lipson
President
August 14, 1996



<PAGE>


NORTHSTAR GROWTH FUND



THE MARKETS
(Bullet)  During the first six months of 1996 the S&P 500 rose 8.88%, the NASDAQ
          composite rose 12.63%, and the Dow Jones Industrials rose 10.50%.
(Bullet)  The market was extremely volatile during the second quarter. April was
          characterized by heavy  institutional  buying pressure,  especially in
          stocks with  outstanding  forecasted  earnings's  growth.  This buying
          pressure  continued  into May as Wall  Street  began to focus  more on
          small-to-mid  cap stocks,  and drove these  markets to record highs in
          early June.  The markets then  corrected  sharply for the remainder of
          June, as stronger  than expected  economic  reports  caused  inflation
          fears.


THE FUND
(Bullet)  The Fund rose  22.08%  compared  to 10.08% for the Lipper  Growth Fund
(Bullet)  The Fund's  performance  was  primarily  fueled by having  exposure to
          small and mid cap stocks,  while also focusing on stocks with superior
          earnings characteristics.

CURRENT STRATEGY
(Bullet)  After  the  correction  in June,  stocks  look very  attractive  going
          forward.

(Bullet)  Interest  rates are hovering  near the 7% level,  and earnings on most
          fund holdings are coming in better than expected. Little downside risk
          remains,  with strong  upside  potential  present in the stock  market
          currently.

(Bullet)  We  continue  to  aggressively  purchase  those  stocks  with the best
          prospects to surprise  Wall Street with their  earnings to the upside.
          The fund  continues  to be extremely  diversified  as the stock market
          remains very volatile day-to-day.

FUND INFORMATION (ALL DATA ARE AS OF 6/30/96)      TOTAL NET ASSETS: $8,367,399

<TABLE>
<CAPTION>

<S>                        <C>       <C>                  <C>     <C>             <C>    
TOP 10 EQUITY HOLDINGS                5 TOP SECTORS                    ASSET ALLOCATION

NAME                        % FUND   SECTORS               % FUND                   % FUND
  1. PMT Services, Inc.        2.2%   1. Consumer  Cyclical  15%   Equities          81.3%
  2. Chesapeake Energy         2.0    2. Healthcare          15    Cash/Other Assets 18.7
  3. Jones Medical Industries  2.0    3. Technology          14                      ----
  4. Pairgain Technologies     1.9    4. Financial            9                      100%
  5. Protocol Systems          1.9    5. Consumer Staples     7
  6. CIGNA Corp.               1.8                           ---                                     
  7. Liz Claiborne, Inc.       1.8                           60%
  8. Becton Dickinson          1.7
  9. Gap, Inc.                 1.7
 10. Iomega Corp.              1.7
                               ---
                               18.7%


</TABLE>






    The accompanying notes are an integral part of the financial statements.
                                        1


<PAGE>


NORTHSTAR GROWTH FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996

<TABLE>
<CAPTION>


Security                                                                              Shares              Value
<S>                                                                                 <C>              <C>   

COMMON STOCKS - 81.33%
ADVANCED MEDICAL DEVICES - 5.11%
Guidant Corp.                                                                           1,500           $   73,875
Hologic, Inc.  @                                                                        2,500              110,625
Protocol Systems, Inc.                                                                  7,000              161,000
VISX, Inc.  @                                                                           2,400               81,900
                                                                                                          --------
                                                                                                           427,400

AEROSPACE & DEFENSE - 0.85%
Oregon Metallurgical Corp.   @                                                          2,400               70,800
                                                                                                          --------

AGRICULTURAL MACHINERY - 1.14%
Delta & Pine Land Co.                                                                   2,250               95,063
                                                                                                          --------

AIRLINES - 3.05%
Atlantic Coast Airlines, Inc.  @                                                        5,000               65,312
Comair Holdings, Inc.                                                                   3,600               97,200
Continental Airlines, Inc.  @                                                           1,500               92,625
                                                                                                           -------
                                                                                                           255,137

BANKING - 0.87%
Zions BanCorp.                                                                          1,000               72,750
                                                                                                          --------

BIOTECHNOLOGY - 1.36%
Genetics Institute, Inc.  @                                                             1,800             113,625

CHEMICALS - 1.61%
Albemarle Corp.                                                                         2,700              49,275
Cytec Industries, Inc.  @                                                               1,000              85,500
                                                                                                          --------
                                                                                                          134,775

CLOTHING/FABRIC - 4.81%
Fila Holdings SpA  **                                                                   1,300             112,125
Gap, Inc.                                                                               4,400             141,350
Liz Claiborne, Inc.                                                                     4,300             148,888
                                                                                                          -------
                                                                                                          402,363

COMPUTER HARDWARE - 1.73%
Iomega Corp.  @                                                                         5,000             145,000
                                                                                                          -------

COMPUTER SOFTWARE - 4.69%
Cadence Design Systems, Inc.  @                                                         2,550              86,062
Control Data Systems, Inc.  @                                                           3,900              83,362
HBO & Co.                                                                               1,000              67,750
Security Dynamics Technologies, Inc.  @                                                 1,300             106,925
Structural Dynamics Research Corp.  @                                                   2,200              48,400
                                                                                                          --------
                                                                                                          392,499

DATA COMMUNICATION/NETWORKING - 1.01%
Ascend Communications, Inc.                                                             1,500              84,375
                                                                                                         --------
</TABLE>

    The accompanying notes are an integral part of the financial statements.
                                        2


<PAGE>


NORTHSTAR GROWTH FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996

<TABLE>
<CAPTION>


Security                                                                     Shares              Value
<S>                                                                         <C>                 <C>    

EDUCATION - 1.77%
Apollo Group, Inc. @                                                         2,550              $ 71,400
National Education Corp.  @                                                  5,400                76,950
                                                                                                --------
                                                                                                 148,350
ELECTRONICS - 2.39%
Cable Design Technologies Corp.  @                                           1,500                49,125
Computer Products, Inc.  @                                                   4,500                77,063
Rexel, Inc.   @                                                              5,200                73,450
                                                                                                --------
                                                                                                 199,638

ENVIRONMENTAL CONTROL - 0.88%
U.S.A. Waste Services, Inc.  @                                               2,500                74,063
                                                                                                --------

FINANCIAL SERVICES - 3.60%
PMT Services, Inc.  @                                                        6,500               186,063
Student Loan Marketing Association                                             600                44,400
The Money Store, Inc.                                                        3,200                70,800
                                                                                                --------
                                                                                                 301,263

FOOD - 2.88%
Hershey Foods Corp.                                                          1,000                73,375
Safeway, Inc.  @                                                             2,800                92,400
Supervalu, Inc.                                                              2,400                75,600
                                                                                                --------
                                                                                                 241,375

HEALTHCARE - 3.56%
ABR Information Services, Inc. @                                             1,600                80,400
Access Health, Inc.  @                                                       1,700                80,325
Healthsouth Corp.  @                                                         1,600                57,600
Johnson & Johnson                                                            1,600                79,200
                                                                                                --------
                                                                                                 297,525

HOMEBUILDERS/HOME CONSTRUCTION - 1.35%
Cavalier Homes, Inc.                                                         4,900               113,312
                                                                                                --------

HOUSEHOLD DURABLES - 0.55%                                                                             
Aon Corp.                                                                      900                45,675
                                                                                                --------

INSURANCE - 4.58%
American Bankers Insurance Group, Inc.                                       2,600               111,663
CIGNA Corp.                                                                  1,300               153,237
Exel Ltd.                                                                    1,000                70,500
Penncorp Financial Group, Inc.                                               1,500                47,625
                                                                                                --------
                                                                                                 383,025

LODGING - 1.00%
HFS, Inc.                                                                    1,200                84,000
                                                                                                --------



</TABLE>

    The accompanying notes are an integral part of the financial statements.
                                        3


<PAGE>


NORTHSTAR GROWTH FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996

<TABLE>
<CAPTION>

Security                                                                                Shares              Value
<S>                                                                                  <C>                 <C>  

MEDICAL SUPPLIES - 3.90%
Becton, Dickinson & Co.                                                                 1,800             $144,450
Kinetic Concepts, Inc.                                                                  3,500               54,250
OrthoLogic Corp.  @                                                                    10,000              127,500
                                                                                                          --------
                                                                                                           326,200

NATURAL GAS - 0.91%
Sonat Offshore Drilling Co.                                                             1,500               75,750
                                                                                                          --------

OFFICE EQUIPMENT/ SUPPLIES - 0.91%
Herman Miller, Inc.                                                                     2,500               76,563
                                                                                                          --------

OIL - 2.77%
Chesapeake Energy Corp.  @                                                              1,900              170,762
ENSCO International, Inc.  @                                                            1,900               61,750
                                                                                                          --------
                                                                                                           232,512

OIL & GAS EXPLORATION - 2.75%
Diamond Offshore Drilling, Inc.  @                                                      1,584               90,684
Global Marine, Inc.  @                                                                  7,700              106,837
Tuboscope Vetco International Corp.  @                                                  2,900               32,263
                                                                                                          --------
                                                                                                           229,784

PHARMACEUTICAL - 1.99%
Jones Medical Industries, Inc.                                                          5,000              166,250
                                                                                                           -------

PRINTING/PAPER PRODUCTS - 1.02%
Day Runner, Inc.  @                                                                     3,300               85,387
                                                                                                           --------

RECREATION PRODUCTS - 2.34%
Callaway Golf Co.                                                                       3,100              103,075
Nike, Inc.                                                                                900               92,475
                                                                                                          --------
                                                                                                           195,550

RESTAURANTS - 0.84%
Longhorn Steaks, Inc.  @                                                                2,800               70,000
                                                                                                          --------

RETAIL - 2.94%
Mercantile Stores Co., Inc.                                                             1,200               70,350
Tiffany & Co.                                                                           1,200               87,600
Zale Corp.  @                                                                           5,200               87,750
                                                                                                          --------
                                                                                                           245,700

SEMICONDUCTOR - 0.77%
Vitesse Semiconductor Corp.  @                                                          2,700               64,800
                                                                                                          --------

TECHNICAL SERVICES - 0.60%
Raychem Corp.                                                                              700              50,313
                                                                                                          --------

</TABLE>


    The accompanying notes are an integral part of the financial statements.
                                        4


<PAGE>


NORTHSTAR GROWTH FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996

<TABLE>
<CAPTION>

                                                                                       Shares/
Security                                                                          Principal Amount         Value
<S>                                                                              <C>                     <C>  

TECHNOLOGY - 2.44%
Input/Output, Inc.  @                                                                   2,400           $   77,700
Quintiles Transnational Corp.  @                                                        1,200               78,900
Zoltek Co., Inc.  @                                                                     1,400               47,950
                                                                                                          --------
                                                                                                           204,550

TELECOMMUNICATION - 2.86%
Aspect Telecommunications Corp.  @                                                      1,300              64,350
Loral Space & Communications Corp.  @                                                   1,000              13,625
Pairgain Technologies, Inc.  @                                                          2,600             161,200
                                                                                                          -------
                                                                                                          239,175

TELEPHONE SYSTEMS - 1.86%
Cincinnati Bell, Inc.                                                                   2,100             109,463
Sprint Corp.                                                                            1,100              46,200
                                                                                                          --------
                                                                                                          155,663

TEMPORARY STAFFING - 0.94%
AccuStaff, Inc.  @                                                                      2,900               79,025
                                                                                                          --------

TOYS & AMUSEMENTS - 1.35%
Lewis Galoob Toys, Inc.  @                                                              4,000              113,000
                                                                                                           -------

UTILITIES - 1.35%
AGL Resources, Inc.                                                                     6,100              113,103
                                                                                                           -------

TOTAL COMMON STOCKS
(cost $ 6,090,497)                                                                                       6,805,338
                                                                                                         ----------


TOTAL INVESTMENT SECURITIES - 81.33%
(cost $ 6,090,497)                                                                                       6,805,338


REPURCHASE AGREEMENT - 15.80%
Agreement with State Street Bank and Trust bearing interest at 4.90% dated
6/28/96, to be repurchased 7/01/96 in the amount of $1,322,540 and
collateralized by $1,325,000 U.S. Treasury Notes, 6.00% due 8/31/97, value
$1,350,717
(cost $1,322,000)                                                                    $1,322,000          1,322,000

Other assets less liabilities - 2.87%                                                                       240,061

NET ASSETS - 100.00%                                                                                     $8,367,399
                                                                                                         ==========

</TABLE>


@  Non-income producing.
**  American Depository Receipts.



    The accompanying notes are an integral part of the financial statements.
                                        5


<PAGE>

NORTHSTAR INCOME AND GROWTH  FUND



THE MARKETS
(Bullet)  Much of the economic  strength  was the lagged  result of low interest
          rates  in  1995,  as   financially   sensitive   sectors   experienced
          improvement.

(Bullet)  While short term rates  remained  around 5.25% for the period,  longer
          term rates sharply  increased,  as market  participants were concerned
          about the possibility of rising inflation.

(Bullet)  Equity  markets  moved up in the period,  although  the amount of gain
          varied  widely by  sector.  The Dow Jones  Industrial  Average  was up
          10.50%, while the S&P 500 gained 8.88%, and the NASDAQ rose 12.63%.

(Bullet)  In contrast to equities, the bond market experienced falling prices as
          interest rates rose, with Treasuries due in 30 years rising from 6.67%
          at the end of March to 6.87% at the end of June.

THE FUND
(Bullet)  For the six months  ended  June 30, the Fund  provided a total rate of
          return of +3.74%, reflecting moderate capital appreciation plus income
          received.

(Bullet)  Asset allocation for stocks remained relatively unchanged over the six
          months  at  approximately  50% of  assets.  We  somewhat  reduced  our
          holdings of straight long term bonds in the period from 31% at the end
          of  December  to 18% at the end of June.  Proceeds  were  invested  in
          convertible bonds and convertible  preferred  issues.  Equity holdings
          with little or no dividends were substantially  lowered,  and proceeds
          reinvested in stocks of companies paying somewhat larger dividends.

(Bullet)  The Fund's  concentration  among  industry  groups  continued to favor
          consumer staples,  pharmaceuticals,  healthcare,  financial  services,
          energy, and selected industrial issues.

CURRENT STRATEGY
(Bullet)  In view of the substantial  run-up in prices of many equity and equity
          related convertible issues, we continue to search for securities which
          provide a good combination of reasonable price, growth potential,  and
          dividend or interest income.

(Bullet)  Since  economic  conditions  may well slow in the  second  half of the
          year,  we are focusing on areas of the economy which should have above
          average  growth,  such  as the  drug  and  healthcare  areas,  certain
          financial services,  and selected industrial companies who are leaders
          in their fields.

(Bullet)  We expect to continue to emphasize  issues with above  average  income
          for both equity and fixed income holdings in our asset allocation over
          the balance of the year.


FUND INFORMATION (ALL DATA ARE AS OF 6/30/96)     TOTAL NET ASSETS: $9,909,367 
TOP 10 HOLDINGS                   5 TOP SECTORS           ASSET ALLOCATION

NAME                 % FUND  SECTORS              % FUND                 % FUND
 1. GNMA              14.0% 1. Capital Goods         16% Equities          68.5%
 2. General Electric   4.9  2. Basic Industries      16  Bonds             27.8
 3. Merrill Lynch      3.4  3. Energy                16  Cash/Other Assets  3.7
 4. MMM                2.8  4. Financial             15                   100.0%
 5. Hilton Hotels Corp.2.7  5. Consumer Non-Durables 14
 6. SFX Broadcasting   2.6                           --
 7. Philip Morris Co.  2.3                           77%
 8. Mobil              2.3
 9. Eastman Kodak Co.  2.1
10. Eastman Chemical   1.9
                      39.0%



    The accompanying notes are an integral part of the financial statements.
                                        6

<PAGE>


NORTHSTAR INCOME AND GROWTH FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996

<TABLE>
<CAPTION>


Security                                                                              Shares           Value
<S>                                                                               <C>                 <C>   

COMMON STOCK - 61.22%
AEROSPACE - 2.82%
Allied Signal, Inc.                                                                     1,500           $  85,688
Boeing Co.                                                                              1,300             113,263
United Technologies Corp.                                                                 700              80,500
                                                                                                         --------
                                                                                                          279,451

AUTOMOTIVE - 3.10%
Chrysler Corp.                                                                          2,000             124,000
General Motors Corp.                                                                    1,300              68,088
Magna International, Inc.                                                               2,500             115,000
                                                                                                          -------
                                                                                                          307,088

BANKING - 4.51%
Bankers Trust New York Corp.                                                            1,300              96,038
Citicorp                                                                                1,800             148,725
J.P. Morgan & Co.                                                                         900              76,163
Mellon Bank Corp.                                                                       1,200              68,400
NationsBank Corp.                                                                         700              57,837
                                                                                                         --------
                                                                                                          447,163

BROADCASTING/CABLE TV - 5.99%
Merrill Lynch Co. "Cox Broadcasting"  (1)                                              15,000             331,875
SFX Broadcasting, Inc.                                                                  5,000             261,250
                                                                                                          -------
                                                                                                          593,125

CHEMICAL - 4.47%
Dow Chemical Co.                                                                        1,200              91,200
Du Pont (E.I.) De Nemours & Co.                                                         2,100             166,163
Eastman Chemical Co.                                                                    3,050             185,668
                                                                                                          -------
                                                                                                          443,031

CONSUMER STAPLE - 3.02%
Pepsico, Inc.                                                                           2,000               70,750
Philip Morris Companies, Inc.                                                           2,200             228,799
                                                                                                          -------
                                                                                                          299,549

ELECTRICAL EQUIPMENT - 5.25%
AMP, Inc.                                                                                 900              36,113
General Electric Co.                                                                    5,600             484,400
                                                                                                          -------
                                                                                                          520,513

ENERGY - 6.05%
Amoco Corp.                                                                             1,000              72,375
El Paso Natural Gas Co.                                                                 2,300              88,550
Exxon Corp.                                                                               100               8,688
Mobil Corp.                                                                             2,000             224,250
Sonat, Inc.                                                                             1,400              63,000
Texaco, Inc.                                                                            1,700             142,588
                                                                                                          -------
                                                                                                          599,451
</TABLE>

    The accompanying notes are an integral part of the financial statements.
                                        7


<PAGE>


NORTHSTAR INCOME AND GROWTH FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996

<TABLE>
<CAPTION>


Security                                                                                 Shares           Value

<S>                                                                                     <C>              <C>   

ENERGY SERVICES - 1.68%
Baker Hughes, Inc.                                                                      2,500           $  82,188
Schlumberger Ltd.                                                                       1,000              84,250
                                                                                                         --------
                                                                                                          166,438

FINANCIAL SERVICES - 3.69%
American Express Co.                                                                    1,800              80,325
Capital One Financial Corp.                                                             4,000             114,000
Federal National Mortgage Association                                                   1,700              56,950
Household International, Inc.                                                           1,500             114,000
                                                                                                          -------
                                                                                                          365,275

HEALTHCARE/PHARMACEUTICAL - 3.12%
Bristol-Myers, Squibb Co.                                                               1,400             126,000
Merck & Co., Inc.                                                                        1,400             90,475
Pharmacia & Upjohn, Inc.                                                                2,100              93,188
                                                                                                         --------
                                                                                                          309,663

MACHINERY - 1.65%
Deere & Co.                                                                             2,000              80,000
McDermott International, Inc.                                                           4,000              83,500
                                                                                                          --------
                                                                                                          163,500

MISCELLANEOUS - 2.75%
Minnesota Mining & Manufacturing Co.                                                    3,950             272,550
                                                                                                          -------


PAPER & FOREST PRODUCTS - 2.71%
International Paper Co.                                                                 2,150              79,281
Kimberly-Clark Corp.                                                                    1,790             138,278
Weyerhaeuser Co.                                                                        1,200              51,000
                                                                                                         --------
                                                                                                          268,559

REAL ESTATE INVESTMENT TRUSTS - 1.82%
General Growth Properties, Inc.                                                         3,000              72,375
OMEGA Healthcare Investors, Inc.                                                        3,900             107,738
                                                                                                          -------
                                                                                                          180,113

RETAIL - 2.14%
Home Depot, Inc.                                                                        2,300             124,200
Sears, Roebuck & Co.                                                                    1,200              87,861
                                                                                                          --------
                                                                                                          212,061

TECHNOLOGY - 4.89%
Eastman Kodak Co.                                                                       2,700             209,925
Electronic Data Systems Corp.                                                           2,500             134,375
Engineering Animation, Inc.                                                               400               8,000
Microsoft Corp.                                                                         1,100             132,138
                                                                                                          -------
                                                                                                          484,438

</TABLE>

    The accompanying notes are an integral part of the financial statements.
                                        8


<PAGE>


NORTHSTAR INCOME AND GROWTH FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996

<TABLE>
<CAPTION>

                                                                                        Shares/
Security                                                                           Principal Amount           Value
<S>                                                                            <C>                       <C>    

TELECOMMUNICATIONS - 1.56%
AT&T Corp.                                                                              2,500                 $155,000
                                                                                                              --------

TOTAL COMMON STOCK
(cost  $5,550,425)                                                                                           6,066,968
                                                                                                             ---------


CONVERTIBLE PREFERRED STOCK - 7.31% 
BROADCASTING/CABLE TV - 1.31% 
Cablevision Systems Corp.
8.50%, Exchangeable Shares, 12/31/49                                                    5,000                 130,000
                                                                                                              -------

CHEMICALS - 0.98%
Atlantic Richfield Co.
9.00%, Exchangeable Shares, 9/15/97                                                     4,000                  97,500
                                                                                                             --------

ENERGY - 4.12%
Enron Corp.
6.25%, Exchangeable Shares, 12/13/98                                                    2,000                  51,750
Noram Financing Trust
6.25%, Exchangeable Shares, 6/30/26                                                     2,000                 108,500
Occidental Petroleum Corp.
3.875%, Exchangeable Shares,  12/31/49  #                                               2,000                 119,432
MCN Corp.
8.75%, Exchangeable Shares, 4/30/99                                                     5,000                 127,500
                                                                                                              -------
                                                                                                              407,182

DIVERSIFIED INDUSTRIES - 0.90%
Westinghouse Electric Corp.
$1.30, Exchangeable Notes, 5/31/96  #                                                   5,000                  89,374
                                                                                                             --------

TOTAL CONVERTIBLE PREFERRED STOCK
(cost  $715,651)                                                                                              724,056
                                                                                                              -------


CONVERTIBLE BONDS - 10.25% 
ENVIRONMENTAL CONTROL - 1.10% 
United Waste Systems, Inc.
4.50%, Subordinated Notes, 6/01/01  #                                                 $100,000               108,708
                                                                                                             -------

FINANCIAL SERVICES - 0.74%
CII Financial, Inc.
7.50%, Debentures, 9/15/01                                                              80,000                73,050
                                                                                                             -------

GAMING - 0.28%
Argosy Gaming Co.
12.00%, Subordinated Notes, 6/01/01                                                     30,000                27,750
                                                                                                             --------


</TABLE>


    The accompanying notes are an integral part of the financial statements.
                                        9


<PAGE>


NORTHSTAR INCOME AND GROWTH FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996
<TABLE>
<CAPTION>

Security                                                                            Principal Amount     Value
<S>                                                                               <C>                  <C>   

ELECTRICAL EQUIPMENT - 0.31%
Richey Electronics, Inc.
7.00%, Subordinated Notes, 3/01/06  #                                                   $   30,000     $   31,050

ENERGY - 1.64%
Pogo Producing Co.
5.50%, Subordinated Notes, 6/15/06  #                                                      150,000        162,401

HOTELS & LODGING - 2.68%
Hilton Hotels Corp.
5.00%, Subordinated Notes, 5/15/06                                                         250,000        266,250
                                                                                                          -------

HEALTHCARE - 0.39%
Healthsource, Inc.
5.00%, Subordinated Notes, 3/01/03  #                                                       50,000        38,622

REAL ESTATE INVESTMENT TRUST - 1.03%
Meditrust
7.50%, Debentures, 3/01/01                                                                 100,000        101,967
                                                                                                          -------

SEMICONDUCTOR - 0.76%
Cyrix Corp.
5.50%, Subordinated Notes, 6/01/01  #                                                      100,000         75,625

TECHNOLOGY - 0.97%
Apple Computer, Inc.
6.00%, Subordinated Notes, 6/01/01  #                                                      100,000         96,045

TRANSPORTATION - 0.35%
Alaska Air Group, Inc.
6.50%, Debentures, 6/15/05                                                                  25,000         34,381
                                                                                                          --------

TOTAL CONVERTIBLE BONDS
(cost  $1,007,572)                                                                                       1,015,849
                                                                                                         ---------

CORPORATE BONDS - 2.70% INSURANCE - 1.27% Leucadia National Corp.
8.25%, Sr. Subordinated Notes, 6/15/05                                                     125,000        125,550

TRANSPORTATION - 1.43%
Continental Airlines Trust
7.82%, Pass Through Certificate, 10/15/13  #                                               150,000        142,163

TOTAL CORPORATE BONDS
(cost  $277,568)                                                                                          267,713
                                                                                                          -------



</TABLE>


    The accompanying notes are an integral part of the financial statements.
                                       10

<PAGE>


NORTHSTAR INCOME AND GROWTH FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996
<TABLE>
<CAPTION>


Security                                                                         Principal Amount          Value
<S>                                                                            <C>                       <C>   

U.S. GOVERNMENT SECURITIES - 14.85%
GNMA, 6.50%, 2/15/26                                                                $1,493,614          $1,390,913
GNMA, 6.50%, 3/01/03                                                                    86,464              80,518
                                                                                                          --------

TOTAL U.S. GOVERNMENT SECURITIES
(cost $1,572,695)                                                                                        1,471,431


TOTAL INVESTMENTS SECURITIES - 96.33%
(cost $9,123,911)                                                                                        9,546,017
                                                                                                         ---------


REPURCHASE AGREEMENTS - 3.75%
Agreement with State Street Bank and Trust bearing interest at 4.90% dated
6/28/96, to be repurchased 7/01/96 in the amount of $372,152 and collateralized
by $375,000 U.S. Treasury Notes, 6,00% due 8/31/97, value $382,278 (cost
$372,000)                                                                             372,000             372,000


Liabilities in excess of other assets - (0.08%)                                            --              (8,650)

NET ASSETS - 100.00%                                                                                   $9,909,367
                                                                                                       ==========

</TABLE>


#    Sale restricted to qualified institutional investors.
(1) Strypes - Structured yield product exchangeable for stock.






    The accompanying notes are an integral part of the financial statements.
                                       11



<PAGE>

NORTHSTAR MULTI-SECTOR BOND FUND



THE MARKETS
(Bullet)  Most  bond  prices  fell  sharply  in the  first  six  months of 1996.
          Treasury  yields rose above 7% and closed the semester just below that
          level. That happened because  accelerating  growth raised expectations
          for the  beginning  of a new round of  increases in the fed funds rate
          and  inflation.  High yield bond prices fell the least of all domestic
          bonds,  due to strong  demand for their high  coupons and rising stock
          valuations.  Spreads of high yield bonds over 10-year  Treasury yields
          remained about 3.2% and spreads of B-rated bonds' yields over those of
          BB-rated  bonds  remained  about 2.0% during the  period.  Strength in
          corporate profits and in liquidity  supported stock prices against the
          ill-effects of rising rates.

(Bullet)  Emerging markets bonds greatly outperformed  domestic bonds. They were
          fundamentally stronger due to a broadened base of institutional buyers
          and continued  improvements in economic trends in those markets.  Most
          foreign corporates remained too expensive due to tight spreads and the
          strengthening U.S. dollar.

(Bullet)  We and others still believe that the U.S.  economy will sustain annual
          GDP  growth  and CPI  inflation  rates of 2.5% to 3%.  Therefore,  the
          outlook for  domestic  debt and equity  markets  remains  positive for
          1996.

THE FUND
(Bullet)  From January  through June 1996, the total return of the Fund's shares
          was 5.04%;  the Lipper  average  was 3.25%.  Net assets  rose 35% from
          $3.8MM to $5.1MM in the last six months. We expect the Fund's superior
          performance to attract  additional yet manageable  amounts of new cash
          to invest.

(Bullet)  We made significant  changes in the Fund's allocations in the last six
          months. We reduced interest-sensitive  investments, and investments in
          U.S.  government  notes  fell 11%.  We  increased  investments  in the
          telecommunications  and  cable  industries  and  in  investment  grade
          foreign government bonds.

(Bullet)  High yield bonds that were issued  with  equity  securities  or rights
          attached  ("equity  kickers")  benefited  from high  stock  prices and
          helped  increase the Fund's total return (e.g.,  Geotek,  Hyperion and
          WinStar).

CURRENT STRATEGY
(Bullet)  Continue above-average exposure in non-cyclical  industries.  Continue
          to replace U.S. government bonds with higher-yielding investment grade
          bonds that do not pose disproportionately higher risks. Reduce cash.

(Bullet)  Invest in  companies  that will benefit  from  deregulation,  and very
          cautiously  invest in emerging  markets and cyclicals  with due regard
          for the volatility in those market segments.  Keep the Fund's duration
          moderate.


FUND INFORMATION (ALL DATA ARE AS OF 6/30/96)       TOTAL NET ASSETS: $5,064,679

<TABLE>
<CAPTION>

TOP 10 HOLDINGS                    SECTOR ALLOCATIONS                       CREDIT QUALITY

NAME                    % FUND  SECTOR                      % FUND  RATING           % FUND
<S>                    <C>    <C>                      <C>  <C>     <C>          <C>
 1. U.S. Treasury Note   18.0%  U.S. Government Total          23%   AAA-A             29.3%
 2. GNMA                   3.7  Investment Grade                     BBB                16.0
 3. Italy Government       3.6            Domestic        7          BB                 10.2
 4. New Zealand Govt.      3.2            Foreign         9          B                  29.1
 5. APP Int'l Finance      3.0                    Total        16    CCC                 0.0
 6. Panamerican Beverage   3.0  High Yield                           Not Rated           3.3
 7. Poland Government      2.8            Domestic       27             Internal BB  0.0
 8. Multicanal Particip.   2.6            Foreign        15             Internal B   3.3
 9. EchoStar Satellite     2.5                    Total        42       Internal CCC 0.0
10. Clearnet Communicat.   2.5  Equities                        3     Cash/Other Assets 12.1
                         44.9%  Cash                           16
                                                            100.0%                       100%    
                                                                      (Average Rating = BBB-)


</TABLE>

    The accompanying notes are an integral part of the financial statements.
                                       12


<PAGE>



NORTHSTAR MULTI-SECTOR BOND FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996
<TABLE>
<CAPTION>


Security                                                                           Principal Amount        Value
<S>                                                                               <C>               <C>   

DOMESTIC INVESTMENT GRADE SECURITIES - 7.10%
CONTAINER - 1.07%
Owens-Illinois, Inc.
11.00%, Sr. Debentures, 12/01/03                                                      $  50,000         $  53,875

ENTERTAINMENT - 1.85%
Paramount Communications, Inc.
8.25%, Debentures, 8/01/22                                                              100,000            93,635
                                                                                                          -------

INSURANCE - 2.13%
Leucadia National Corp.
10.375%, Sr. Subordinated Notes, 6/15/02                                                100,000           108,000
                                                                                                          -------

UTILITY - 2.05%
Boston Edison Co.
9.375%, Debentures, 8/15/21                                                             100,000           103,876
                                                                                                          -------

TOTAL DOMESTIC INVESTMENT GRADE SECURITIES
(cost $352,917)                                                                                           359,386
                                                                                                          -------


FOREIGN INVESTMENT GRADE SECURITIES - 8.96%
FOOD AND BEVERAGE - 2.98%
Panamerican Beverages, Inc.
8.125%, Sr. Notes, 4/01/03                                                              150,000          150,634
                                                                                                         -------

FOREIGN GOVERNMENT - 5.98%
Republic of New Zealand
8.00%, Government Guaranty, 11/15/06                                                    250,000           163,592
Poland Government
2.75%/5.00%, Government Guaranty, 10/27/24  $  #                                        250,000           139,375
                                                                                                          -------
                                                                                                          302,967

TOTAL FOREIGN INVESTMENT GRADE SECURITIES
(cost $458,577)                                                                                           453,601
                                                                                                          -------


DOMESTIC HIGH YIELD SECURITIES - 26.87%
BROADCASTING - 6.55%
Commodore Media, Inc.
7.50%/13.25%, Sr. Subordinated Notes, 5/01/03  $                                        100,000           103,500
EchoStar Satellite Broadcasting Corp.
0%/13.125%, Sr. Secured Discount Notes, 3/15/04  $  #                                   200,000           128,000
Spanish Broadcasting System, Inc.
7.50%/12.50%, Sr. Notes, 6/15/02  $                                                     100,000           100,250
                                                                                                          -------
                                                                                                          331,750

CHEMICALS - 2.13% 
LaRoche Industries, Inc.
13.00%, Sr. Subordinated Notes, 8/15/04                                                 100,000           107,750
                                                                                                          -------
</TABLE>

    The accompanying notes are an integral part of the financial statements.
                                       13


<PAGE>


NORTHSTAR MULTI-SECTOR BOND FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996
<TABLE>
<CAPTION>

                                                                                 Principal Amount/
Security                                                                                Units           Value
<S>                                                                              <C>                    <C>    

CONSUMER PRODUCTS - 1.96%
Sweetheart Cup, Inc.
10.50%, Sr. Subordinated Notes, 9/01/03                                                $100,000         $  99,500

FINANCE - 3.85%
Americo Life, Inc.
9.25%, Sr. Subordinated Notes, 6/01/05                                                  100,000            94,500
Central Rents, Inc.
12.875%, Sr. Notes, 12/15/03                                                            100,000           100,500
                                                                                                          -------
                                                                                                          195,000

GROCERY - 3.57%
Dairy Mart Convenience Stores, Inc.
10.25%, Sr. Subordinated Notes, 3/15/04                                                 100,000            94,000
Farm Fresh, Inc.
12.25%, Sr. Notes, 10/01/00                                                             100,000            87,000
                                                                                                          -------
                                                                                                          181,000

STEEL - 1.76%
Sheffield Steel Corp.
12.00%, 1st Mortgage Notes, 11/01/01                                                    100,000            89,125
                                                                                                         --------

TELECOMMUNICATIONS - 7.05%
Hyperion Telecommunications, Inc.
0%/13.00%, Units, 4/15/03  $  #  (1)                                                        150             84,375
Intelcom Group, Inc.
0%/12.50%, Sr. Discount Notes, 5/01/06  $  #                                            100,000             55,500
Intercel, Inc.
0%/12.00%, Sr. Discount Notes, 5/01/06  $                                               150,000             82,500
Pagemart Nationwide, Inc.
0%/15.00%, Sr. Discount Notes, 2/01/05  $                                               120,000             78,300
WinStar Communications, Inc.
0%/14.00%, Sr. Discount Notes, 10/15/05  $                                              100,000             56,250
                                                                                                          --------
                                                                                                           356,925

TOTAL DOMESTIC HIGH YIELD SECURITIES
(cost $1,469,013)                                                                                        1,361,050
                                                                                                        ----------


FOREIGN HIGH YIELD SECURITIES - 15.13% 
PAPER - 4.53% 
APP International Finance Co.
11.75%, Guaranteed Secured Notes, 10/01/05                                              150,000            153,750
Grupo Industrial Durango SA
12.00%, Notes, 7/15/01                                                                    5,000             75,563
                                                                                                          --------
                                                                                                          229,313

TELECOMMUNICATIONS - 2.47%
Clearnet Communications, Inc.
0%/14.75%, Units, 12/15/05  $  (2)                                                          200           125,000


</TABLE>

    The accompanying notes are an integral part of the financial statements.
                                       14


<PAGE>


NORTHSTAR MULTI-SECTOR BOND FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996

<TABLE>
<CAPTION>

                                                                                 Principal Amount/
Security                                                                           Shares                   Value
<S>                                                                             <C>                      <C>

UTILITIES - 4.55%
CE Casecnan Water and Energy Co.
11.95%, Sr. Notes, 11/15/10  #                                                            $100,000       $101,125
Multicanal Participacoes SA
12.625% Sr. Notes, 6/18/04  #                                                              125,000        129,375
                                                                                                          -------
                                                                                                          230,500

FOREIGN GOVERNMENT - 3.58%
Republic of Italy
12.00%, Debentures, 1/01/03  (3)                                                       245,000,000        181,552

TOTAL FOREIGN HIGH YIELD SECURITIES
(cost $639,066)                                                                                           766,365
                                                                                                          -------


CONVERTIBLE BONDS - 0.67% TELECOMMUNICATIONS - 0.67% WinStar Communications,
Inc.
0%/14.00%, Sr. Discount Notes, 10/15/05  $ #                                              50,000            34,125
                                                                                                          --------

TOTAL CONVERTIBLE BONDS
(cost $31,902)                                                                                              34,125
                                                                                                          --------


PREFERRED STOCK - 2.82%  @
CONGLOMERATE - 1.79%
BCP/Essex Holdings, Inc. 15.00%                                                             3,350           90,450

OIL & GAS - 1.03%
Enron Capital Resources L.P.  9.00%                                                         2,000           52,000
                                                                                                           -------

TOTAL PREFERRED STOCK
(cost $131,588)                                                                                            142,450
                                                                                                           -------


WARRANTS - 0.05%  @
CONSUMER PRODUCTS - 0.02%
Chattem, Inc. (expires 8/17/99)  #                                                             50              813

STEEL - 0.03%
Sheffield Steel Corp. (expires 11/01/01)                                                       500            1,625

TOTAL WARRANTS
(cost $2,000)                                                                                                 2,438
                                                                                                            -------






</TABLE>

    The accompanying notes are an integral part of the financial statements.
                                       15


<PAGE>


NORTHSTAR MULTI-SECTOR BOND FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996

<TABLE>
<CAPTION>


Security                                                                             Principal Amount        Value
<S>                                                                                 <C>                   <C>   

U.S. GOVERNMENT & AGENCIES - 22.56%
GNMA, 7.00%, 2/15/26                                                                    $195,366             $187,427
Resolution Trust Corp., 8.00%, 6/25/26                                                    46,427               44,668
U.S. Treasury Notes, 6.75%, 5/31/99                                                      900,000              910,584
                                                                                                              -------

TOTAL U.S. GOVERNMENT & AGENCIES
(cost $1,138,141)                                                                                           1,142,679
                                                                                                            ---------

TOTAL INVESTMENTS SECURITIES - 84.16%
(cost $4,223,204)                                                                                           4,262,094
                                                                                                            ---------


REPURCHASE AGREEMENTS - 9.12%
Agreement with State Street Bank and Trust bearing interest at 4.90% dated
06/28/96, to be repurchased 07/01/96 in the amount $462,189 and collateralized
$465,000 U.S. Treasury Notes, 6.00% due 8/31/97, value $474,025
(cost $462,200)                                                                         462,000               462,000


Other assets less liabilities - 6.72%                                                                         340,585
                                                                                                              -------

NET ASSETS - 100.00%                                                                                       $5,064,679
                                                                                                           ==========

</TABLE>

#  Sale restricted to qualified institutional investors.
$  Step Bond.
@  Non-income producing securities.
&  Payment in kind
(1) Unit consist of $1,000 par value 13.00%, Sr. Discount Notes, 4/15/03 and 
    1 warrant.
(2) Unit consist of $1000 par value 14.75%, Sr. Discount Notes, 12/15/05 and 33
    warrants.
(3) The principal amount is shown in the respective country's currency.


    The accompanying notes are an integral part of the financial statements.
                                       16

<PAGE>




NORTHSTAR HIGH YIELD BOND FUND



THE MARKETS
(Bullet)  Treasury  bonds began 1996 with yields below 6%.  However,  job growth
          was much stronger than expected and  annualized GDP grew as fast as 4%
          during  the last six  months,  causing  fears  of  inflation  and rate
          increases by the Federal Reserve Board. The yields on both the 10- and
          30-year Treasury bonds exceeded 7% in June, but managed to close under
          7% by the end of the first half.  Strength in corporate profits and in
          liquidity  supported  stock prices  against the  ill-effects of rising
          rates.

(Bullet)  High yield bond prices fell the least of all  domestic  bonds,  due to
          strong  demand for their high  coupons  and rising  stock  valuations.
          Stronger  economic  growth limited fears of a recession,  so investors
          were more willing to buy corporate bonds.  Spreads of high yield bonds
          over 10-yr. Treasury yields fell to 3.2% and spreads of B-rated bonds'
          yields over those of BB-rated bonds fell to 2% in the first half.

(Bullet)  We and others still believe that the U.S.  economy will sustain annual
          GDP  growth  and CPI  inflation  rates of 2.5% to 3%.  Therefore,  the
          outlook for domestic debt and equity markets remains  positive for the
          rest of 1996.

THE FUND
(Bullet)  From January  through June 1996, the total return of the Fund's shares
          was 8.42%;  the Lipper average was 4.84%.  Net assets rose from $4.8MM
          to  $4.9MM  in the last six  months.  We expect  the  Fund's  superior
          performance to attract  additional yet manageable  amounts of new cash
          to invest.

(Bullet)  The Fund's  performance in the last six months was enhanced by changes
          in portfolio allocations.  We reduced investments in consumer products
          and cable bonds. We increased investments in the broadcasting,  health
          care,  paper and  telecommunications  industries.  Bonds not  formally
          rated rose significantly, but most were rated B by us. We continued to
          underweight  investments  in the  retail and  capital  goods and other
          cyclical industries.

(Bullet)  High yield bonds that were issued  with  equity  securities  or rights
          attached  ("equity  kickers")  benefited  from high  stock  prices and
          contributed  to the  Fund's  high total  return  (e.g.,  Intracel  and
          EchoStar).

CURRENT STRATEGY
(Bullet)  Continue  above-average  exposure in  non-cyclical  industries  and in
          bonds that have equity kickers while maintaining a credit rating of at
          least B+.

(Bullet)  Invest in  companies  that will benefit  from  deregulation,  and very
          cautiously  invest in emerging  markets and cyclicals  with due regard
          for the volatility in those market segments. Reduce cash balances.

FUND INFORMATION (ALL DATA ARE AS OF 6/30/96)      TOTAL NET ASSETS: $4,863,686

<TABLE>
<CAPTION>

TOP 10 HOLDINGS                     TOP 5 INDUSTRIES                       CREDIT QUALITY

NAME                         % FUND INDUSTRY              % FUND      RATING               % FUND
<S>                         <C>      <C>                  <C>       <C>              <C>    <C>

  1.  BCP/Essex Holdings       4.4%  1.  Telecommunications 19.1%    AAA-A                    1.8%
  2.  Intracel                 3.8   2.  Broadcasting/Cable 13.2     BBB                      1.9
  3.  APP Int'l Finance        3.2   3.  Healthcare          8.9     BB                      20.4
  4.  EchoStar Communication   2.7   4.  Paper               7.9     B                       46.2
  5.  Clearnet Communications  2.6   5.  Utilities           3.7     CCC                      1.3
  6.  Laroche Industries       2.2                          52.8%    Not Rated               16.4
  7.  Dade International       2.1                                     Internal BB      1.7
  8.  Benton Oil & Gas         2.1                                     Internal B      14.3
  9.  Commodore Media          2.1                                     Internal CCC/D   0.4
10.  Chancellor Radio          2.1                                    Cash/Other Assets      12.0
                              27.3%                                                         100.0%
                                                                     (Average Rating = B+)



</TABLE>


    The accompanying notes are an integral part of the financial statements.
                                       17



<PAGE>


NORTHSTAR HIGH YIELD BOND FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996
<TABLE>
<CAPTION>

Security                                                                    Principal Amount      Value
<S>                                                                       <C>                    <C>   

DOMESTIC CORPORATE BONDS & NOTES - 50.34%
BROADCASTING - 8.62%
Commodore Media, Inc.
7.50%/13.25%, Sr. Subordinated Notes, 5/01/03  $                               $100,000         $103,500
Echostar Satellite Broadcasting Corp.
0%/13.125%, Sr. Secured Discount Notes, 3/15/04  $ #                            200,000          128,000
Panamsat Corp.
0%/11.375%, Sr. Subordinated Notes, 8/01/03  $                                  100,000           87,500
Spanish Broadcasting Systems, Inc.
7.50%/12.50%, Sr. Notes, 6/15/02  $                                             100,000          100,250
                                                                                                 -------
                                                                                                 419,250

CABLE - 1.68%
Heartland Wireless Communications, Inc.
13.00%, Sr. Notes, 4/15/03                                                       75,000           81,750
                                                                                                --------

CONGLOMERATE - 2.22% LaRoche Industries, Inc.
13.00%, Sr. Subordinated Notes, 8/15/04                                         100,000           107,750
                                                                                                  -------

CONSUMER PRODUCTS - 2.05%
Sweetheart Cup, Inc.
10.50%, Sr. Subordinated Notes, 9/01/03                                         100,000             99,500
                                                                                                  --------

ENERGY - 2.13%
Benton Oil & Gas Co.
11.625%, Sr. Notes, 5/01/03  #                                                  100,000            103,500
                                                                                                   -------

ENTERTAINMENT - 1.92%
Paramount Communications, Inc.
8.25%, Sr. Debentures, 8/01/22                                                  100,000             93,635
                                                                                                  --------

FINANCE - 1.94%
Americo Life, Inc.
9.25%, Sr. Subordinated Notes, 6/01/05                                          100,000             94,500
                                                                                                  --------

GROCERY - 3.72%
Dairy Mart Convenience Stores, Inc.
10.25%, Sr. Subordinated Notes, 3/15/04                                         100,000             94,000
Farm Fresh, Inc.
12.25%, Sr. Notes, 10/01/00                                                     100,000             87,000
                                                                                                  --------
                                                                                                   181,000

HEALTHCARE - 4.08%
Dade International, Inc.
11.125%, Sr. Subordinated Notes, 5/01/06  #                                     100,000            104,000
Unilab Corp.
11.00%, Sr. Notes, 4/01/06                                                      100,000             94,500
                                                                                                  --------
                                                                                                   198,500

</TABLE>

    The accompanying notes are an integral part of the financial statements.
                                       18

<PAGE>


NORTHSTAR HIGH YIELD BOND FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996
<TABLE>
<CAPTION>

                                                                                 Principal Amount/
Security                                                                              Units              Value
<S>                                                                             <C>             <C>    

HOTELS & GAMING - 2.07%
Trump Atlantic City Funding, Inc.
11.25%, 1st Mortgage Notes, 5/01/06                                                    $100,000          $100,775
                                                                                                          -------

MISCELLANEOUS SERVICES - 1.28%
La Petite Holdings Corp.
9.625%, Sr. Secured Notes, 8/01/01                                                       65,000            62,075
                                                                                                         --------

RETAIL - 2.07%
Central Rents, Inc.
12.875%, Sr. Notes, 12/15/03                                                            100,000           100,500
                                                                                                          -------

STEEL - 3.71%
Acme Metals, Inc.
0%/13.50%, Sr. Secured Discount Notes, 8/01/04  $                                       100,000             91,125
Sheffield Steel Corp.
12.00%, 1st Mortgage Notes, 11/01/01                                                    100,000             89,125
                                                                                                          --------
                                                                                                           180,250

TELECOMMUNICATIONS - 11.77%
Arch Communications Group, Inc.
0%/10.875%, Sr. Discount Notes, 3/15/08  $                                              100,000             52,000
Brooks Fiber Properties, Inc.
0%/10.875%, Sr. Discount Notes, 03/01/06  $ #                                           150,000             80,250
Geotek Communication, Inc.
0%/15.00%, Sr. Discount Notes, 7/15/05  $                                               100,000             63,750
Hyperion Communications, Inc.
0%/13.00%, Units, 4/15/03  $ # (1)                                                          150              84,375
Intelcom Group, Inc.
0%/12.50%, Sr. Discount Notes, 5/01/06  $ #                                             100,000             55,500
Intercel, Inc.
0%/12.00%, Sr. Discount Notes, 5/01/06  $                                               150,000             82,500
Pagemart Nationwide, Inc.
0%/15.00%, Sr. Discount Notes, 2/01/05  $                                               150,000             97,875
WinStar Communications, Inc.
0%/14.00%, Sr. Discount Notes, 10/15/05  $                                              100,000             56,250
                                                                                                          --------
                                                                                                           572,500

TRANSPORTATION - 1.08%
Burlington Motor Holdings, Inc.
11.50%, Sr. Subordinated Notes, 11/01/03  *                                             100,000              4,500
Great Dane Holdings, Inc.
12.75%, Sr. Subordinated Debentures, 8/01/01                                             50,000             48,250
                                                                                                          --------
                                                                                                            52,750

TOTAL DOMESTIC CORPORATE BONDS & NOTES
(cost $2,513,724)                                                                                        2,448,235
                                                                                                         ---------




</TABLE>

    The accompanying notes are an integral part of the financial statements.
                                       19

<PAGE>

NORTHSTAR HIGH YIELD BOND FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996

<TABLE>
<CAPTION>

                                                                                   Principal Amount/
Security                                                                              Units/Shares        Value
<S>                                                                                <C>                 <C>    

FOREIGN BONDS & NOTES - 16.22%
CONSUMER PRODUCTS - 1.19% 
International Semi-Tech Corp.
0%/11.50%, Sr. Secured Notes, 8/15/03  $                                                $100,000         $  58,125

PAPER - 7.14%
APP International Finance Co.
11.75%, Guaranteed Secured Notes, 10/01/05                                               150,000           153,750
Grupo Industrial Durango SA
12.00%, Notes, 7/15/01                                                                    75,000            75,563
Indah Kiat International Finance
12.50%, Guaranteed Sr. Secured Notes, 6/15/06                                             50,000            53,250
Mallete, Inc.
12.25%, Sr. Secured Notes, 7/15/04                                                        61,000            64,660
                                                                                                          --------
                                                                                                           347,223

TELECOMMUNICATIONS - 4.15%
Clearnet Communications, Inc.
0%/14.75%, Units, 12/15/05  $ (2)                                                            200           125,000
Occidente Y Caribe Celular SA
0%/14.00%, Units, 3/15/04  $ # (3)                                                           150            76,875
                                                                                                           201,875

UTILITIES - 3.74%
CE Casecnan Water and Energy Co.
11.95%, Sr. Notes, 11/15/10  #                                                           100,000           101,125
Invergas SA
12.50%, Sr. Notes, 12/16/99                                                               75,000            80,625
                                                                                                          --------
                                                                                                           181,750

TOTAL FOREIGN BONDS & NOTES
(cost $755,321)                                                                                            788,973
                                                                                                           -------

CONVERTIBLE BONDS - 0.70% 
TELECOMMUNICATIONS - 0.70%
WinStar Communications, Inc.
0%/14.00%, Sr. Discount Notes, 10/15/05  $ #                                              50,000            34,125
                                                                                                          --------

TOTAL CONVERTIBLE BONDS
(cost $30,433)                                                                                              34,125
                                                                                                            ------


DOMESTIC PREFERRED STOCK - 14.69%
BROADCASTING/CABLE - 2.11%
Chancellor Broadcasting Co. 12.25%  # &                                                     1,000          102,500

CONGLOMERATE - 4.41%
BCP/Essex Holdings 15.00%                                                                   7,942          214,434


</TABLE>

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


<PAGE>


NORTHSTAR HIGH YIELD BOND FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996
<TABLE>
<CAPTION>


Security                                                                                   Shares        Value
<S>                                                                                        <C>           <C>   

HEALTHCARE - 4.79%
Foxmeyer Health Corp. $4.20  &                                                              1,705       $  46,035
Intracel Corp. 8.00%, Series A  (4)                                                        12,777         186,864
                                                                                                          -------
                                                                                                          232,899

MISCELLANEOUS SERVICES - 1.31%
La Petite Holdings Corp. 12.125%                                                            2,000          64,000

TELECOMMUNICATIONS - 2.07%
Benedek Communications Corp. 15.00%  #                                                      1,000         100,500

TOTAL DOMESTIC PREFERRED STOCK
(cost $602,795)                                                                                           714,333
                                                                                                          -------

DOMESTIC COMMON STOCK - 1.35%  @
BROADCASTING - 0.38%
EchoStar Communications Corp.                                                                  450         12,712
Pegasus Media & Communications, Inc.  #                                                         10          6,000
                                                                                                           18,712

ELECTRICAL EQUIPMENT - 0.97%
Berg Electronics Corp.                                                                       1,985         47,144

TOTAL DOMESTIC COMMON STOCK
(cost $60,362)                                                                                             65,856
                                                                                                          -------

DOMESTIC WARRANTS - 1.81%  @
BROADCASTING/CABLE - 0.40%
Spanish Broadcasting Systems, Inc. (expires 6/30/99)                                           100         19,250

CABLE - 0.09%
Heartland Wireless Communication, Inc. (expiration 2000)                                       450          4,275

CONSUMER PRODUCTS - 0.02%
Chattem, Inc. (expires 8/17/99)  #                                                              50            812

FINANCE - 0.12%
Central Rents, Inc. (expiration 2003)                                                          100          6,000

PAPER - 0.72%
SDW Holdings Corp. (expiration 2006)  #                                                      6,400         35,200

STEEL - 0.03%
Sheffield Steel Corp. (expires 11/01/01)                                                       500          1,625

TELECOMMUNICATIONS - 0.43%
Geotek Communications Inc. (expiration 2000)                                                 3,000         21,000

TOTAL DOMESTIC WARRANTS
(cost $62,500)                                                                                             88,162
                                                                                                         --------

</TABLE>

    The accompanying notes are an integral part of the financial statements.
                                       21

<PAGE>


NORTHSTAR HIGH YIELD BOND FUND
PORTFOLIO OF INVESTMENTS (UNAUDITED)
JUNE 30, 1996
<TABLE>
<CAPTION>

Security                                                                               Principal Amount       Value
<S>                                                                                   <C>               <C>   
      
TOTAL INVESTMENT SECURITIES - 85.11%
(cost $4,025,135)                                                                                         $4,139,684
                                                                                                           ---------

REPURCHASE AGREEMENTS - 6.79%
Agreement with State Street Bank and Trust bearing interest at 4.90% dated
6/28/96, to be repurchased 7/01/96 in the amount of $330,135 and collateralized
by $335,000 U.S. Treasury Notes, 6.00% due 8/31/97, value $341,502
(cost $330,000)                                                                            $330,000           330,000

Other assets less liabilities - 8.10%                                                                         394,002

NET ASSETS - 100.00%                                                                                       $4,863,686
                                                                                                           ==========

</TABLE>

 $  Step bond.
 #  Sale restricted to qualified institutional investors.
 *  Defaulted security.
 @  Non-income producing securities.
 &  Payment-in-kind security.
(1) A unit consists of $1,000 par value 13.00%, Sr. Discount Notes, 4/15/03 and
    1 warrant.
(2) A unit consists of $1,000 par value 14.75%, Sr. Discount Notes, 12/15/05 and
    33 warrants.
(3) A unit consists of $1,000 par value 0%/14.00%, Sr. Discount Notes, 3/15/04 
    and 4 warrants.
(4) Private Placement.



    The accompanying notes are an integral part of the financial statements.
                                       22




<PAGE>

Northstar/NWNL Trust
Statement of Assets and Liabilities (UNAUDITED)
June 30, 1996

<TABLE>
<CAPTION>

                       
                                                                                     Northstar        Northstar       Northstar
                                                                    Northstar       Income and     Multi-Sector      High Yield
                                                                  Growth Fund      Growth Fund        Bond Fund       Bond Fund
                                                                  ___________      ___________      ___________    ___________
<S>                                                             <C>                <C>             <C>              <C>


ASSETS:                                                                                                                     
Investments in securites at value (cost $6,090,497,                                                                         
$9,123,911,$4,223,204 and $4,025,135, respectively) . . .          $6,805,338       $9,546,017       $4,262,094    $4,139,684
Repurchase agreements . . . . . . . . . . . . . . . . . . .         1,322,000          372,000          462,000       330,000
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . .                326              783              697           753    
Receivable for investments sold . . . . . . . . . . . . . .           400,812                0          305,790       355,860   
Receivable for shares of beneficial interest sold . . . . .           188,700              813            1,472             0   
Prepaid expenses . . . . . . . . . . . . . . . . . . . . .              1,887            2,141            1,894         1,950  
Dividends and interest receivable . . . . . . . . . . . . .             1,343           39,530           57,288        60,725   
Receivable due from adviser . . . . . . . . . . . . . . . .               172              179              108            59    
                                                                    _________        _________        _________     _________    
             Total Assets . . . . . . . . . . . . . . . . .         8,720,578        9,961,463        5,091,343     4,889,031 
                                                                    _________        _________        _________     _________    
                                                                                  
LIABILITIES:
Payable for investments purchased . . . . . . . . . . . . .           338,391           29,511                0             0  
Custodian & fund accounting fees payable . . . . . . . . .              5,579            7,380            4,707         6,403   
Management fees payable . . . . . . . . . . . . . . . . . .             4,236            5,986            3,080         2,910     
Audit fee payable . . . . . . . . . . . . . . . . . . . . .             3,764            5,098            5,908         5,787      
Administrative services fees payable . . . . . . . . . . .                565              798              411           388   
Income distribution payable . . . . . . . . . . . . . . . .                 0                0            7,070         7,216    
Payable for fund shares repurchased . . . . . . . . . . . .                 0                0            2,884             0      
Other liabilities . . . . . . . . . . . . . . . . . . . . .               644            3,323            2,604         2,641       
                                                                    _________        _________        _________     _________     
         Total Liabilities . . . . . . . . . . . . . . .              353,179           52,096           26,664        25,345    
                                                                    _________        _________        _________     _________ 
NET ASSETS . . . . . . . . . . . . . . . . . . . . . . . . .       $8,367,399       $9,909,367       $5,064,679    $4,863,686  
                                                                            
NET ASSETS WERE COMPOSED OF:                                                                                         
                                                                                  
Shares of beneficial interest, $.01 par value out-standing
(unlimited shares authorized), Paid-in-Capital. . . . . . . .      $7,195,560       $9,095,583       $4,931,693    $4,634,975     
Undistributed net investment income. . . . . . . . . . . . . .            563            5,650                0             0       
Accumulated net realized gain on investments. . . . . . . . . .       456,435          386,028           94,096       114,162       
Net unrealized appreciation of investments. . . . . . . . . . .       714,841          422,106           38,890       114,549   
                                                                    _________        _________        _________     _________      
                                                                              
         NET ASSETS.  . . . . . . . . . .. . . . . . . . . . .     $8,367,399       $9,909,367       $5,064,679    $4,863,686  
                                                                              
                                                                                                                   
                                                                            
Net Asset Value Per Share ($8,367,399/596,269 shares, 
$9,909,367/851,060 shares, $5,064,679/977,631 shares and 
$4,863,686/933,718 shares, respectively). . . . . . . . . . . . .      $14.03           $11.64            $5.18         $5.21





</TABLE>

                                                                              
    The accompanying notes are an integral part of the financial statements.
                                       23



<PAGE>



NORTHSTAR/NWNL TRUST
STATEMENT OF OPERATIONS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 1996

<TABLE>
<CAPTION>
                                                                                  NORTHSTAR         NORTHSTAR      NORTHSTAR
                                                                 NORTHSTAR       INCOME AND      MULTI-SECTOR     HIGH YIELD
                                                               GROWTH FUND      GROWTH FUND         BOND FUND      BOND FUND
                                                               -----------      -----------       -----------    -----------
<S>                                                             <C>             <C>             <C>            <C>  

INVESTMENT INCOME:
Dividends (net of withholding tax of $57, $631 ,$0, and
$0, respectively) . . . . . . . . . . . . . . . . . . . .          $28,735          $70,911            $6,828         $8,883
Interest . . . . . . . . . . . . . . . . . . . . . . . .            14,634          109,643           206,300        235,422
                                                                 _________        _________         _________      _________
Total investment income . . . . . . . . . . . . . . . . .           43,369          180,554           213,128        244,305
                                                                 ---------        ---------         ---------      ---------
EXPENSES:
Investment adivisory and management fees . . . . . . . .            17,590           32,487            15,981         17,756
Custodian and fund accounting fees . . . . . . . . . . .            14,006           16,927            11,462         14,736
Proxy expense . . . . . . . . . . . . . . . . . . . . . .            9,793                0                 0              0
Audit fees . . . . . . . . . . . . . . . . . . . . . . .             6,977            4,715             5,524          5,426
Administrative services fees . . . . . . . . . . . . . .             2,345            4,332             2,131          2,367
Printing expense . . . . . . . . . . . . . . . . . . . .               654              915               876            787
Legal fees . . . . . . . . . . . . . . . . . . . . . . .                79              167                83            105
Trustee fees and expenses . . . . . . . . . . . . . . . .               73              156                75             97
Registration fees . . . . . . . . . . . . . . . . . . . .               51                0                 0              0
Miscellaneous expenses . . . . . . . . . . . . . . . . .               699              424               421            423
                                                                 _________        _________         _________      _________
                                                                    52,343           60,322            36,729         41,785


Less expenses reimbursed by investment adviser . . . . . .          33,591           25,732            19,500         22,864
                                                                 _________        _________         _________      _________
          Total expenses . . . . . . . . . . . . . . .              18,752           34,590            17,229         18,921
                                                                 ---------        ---------         ---------      ---------


Net investment income . . . . . . . . . . . . . . . . . .          24,617          145,964           195,899        225,384
                                                                 ---------        ---------         ---------      ---------


REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:

Net realized gain on investments . . . . . . . . . . . .           411,798          386,020           107,180        162,143

Net change in unrealized appreciation (depreciation) of
investments . . . . . . . . . . . . . . . . . . . . . . .          365,438        (188,134)          (67,726)        (7,035)  
                                                                 ---------        ---------         ---------      ---------  
Net realized and unrealized gain on  investments. . . . .          777,236          197,886            39,454        155,108  
                                                                 ---------        ---------         ---------      ---------  
INCREASE IN NET ASSETS RESULTING FROM OPERATIONS . . . . .        $801,853         $343,850          $235,353       $380,492  
                                                                
                                                               
</TABLE>

                                                               


                                                               

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


<PAGE>


Northstar/NWNL Trust
Statement of Changes in Net Assets (UNAUDITED)
For the six months ended June 30, 1996
                          
<TABLE>
<CAPTION>
                                                                                  Northstar         Northstar      Northstar
                                                                 Northstar       Income and      Multi-Sector     High Yield
                                                               Growth Fund      Growth Fund         Bond Fund      Bond Fund
                                                               ___________      ___________       ___________    ___________
<S>                                                          <C>            <C>                 <C>              <C>


FROM OPERATIONS:
Net investment income . . . . . . . . . . . . . . . . . .          $24,617         $145,964          $195,899       $225,384

Net realized gain on investments . . . . . . . . . . . .           411,798          386,020           107,180        162,143

Net change in unrealized appreciation (depreciation) of            
investments . . . . . . . . . . . . . . . . . . . . . . .          365,438        (188,134)          (67,726)        (7,035)
                                                                 _________        _________         _________      _________
                                                                  
Increase in net assets resulting from operations . . . .           801,853          343,850           235,353        380,492


FROM DIVIDENDS TO SHAREHOLDERS:
Net investment income . . . . . . . . . . . . . . . . . .          (27,637)        (140,039)         (198,681)      (229,109)
                                                                 _________        _________         _________      _________
FROM CAPITAL SHARE TRANSACTIONS:
Net proceeds from sale of shares . . . . . . . . . . . .         4,091,122        2,465,827         1,490,820        484,270
                                                     
Net asset value of shares issued to shareholders in
reinvestment of dividends . . . . . . . . . . . . . . . .           27,637          140,039           191,611        221,893
                                                                 _________        _________         _________      _________
                                                                 4,118,759        2,605,866         1,682,431        706,163

Cost of shares redeemed . . . . . . . . . . . . . . . . .         (338,870)        (310,803)         (420,156)      (767,329)    
                                                                 _________        _________         _________      _________

                                                                 
Net increase (decrease) in net assets derived from               
capital share transactions . . . . . . . . . . . . . . .         3,779,889        2,295,063         1,262,275       (61,166)    
                                                                 _________        _________         _________      ________ 

Net increase in net assets . . . . . . . . . . . . . . .         4,554,105        2,498,874         1,298,947        90,217     
                                                                                                                              
                                     
NET ASSETS:
Beginning of period . . . . . . . . . . . . . . . . . . .        3,813,294        7,410,493         3,765,732      4,773,469
                                                                _________        _________         _________      _________
End of period (including undistributed net investment               
income: $563, $5,650, $0 and $0, respectively) . . . . .        $8,367,399       $9,909,367        $5,064,679     $4,863,686


</TABLE>


    The accompanying notes are an integral part of the financial statements.
                                       25
<PAGE>


NORTHSTAR/NWNL TRUST
STATEMENT OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995

<TABLE>
<CAPTION>

                         
                                                                                   NORTHSTAR        NORTHSTAR      NORTHSTAR
                                                                  NORTHSTAR       INCOME AND     MULTI-SECTOR     HIGH YIELD
                                                                GROWTH FUND      GROWTH FUND        BOND FUND      BOND FUND
                                                                -----------      -----------      -----------    -----------

<S>                                                           <C>              <C>              <C>            <C>

FROM OPERATIONS:
Net investment income . . . . . . . . . . . . . . . . . .        $56,353         $194,756         $272,392       $393,818

Net realized gain (loss) on investments. . . . . . . . .         283,906          170,332         (10,020)       (46,687)

Net change in unrealized appreciation of investments . .         338,855          642,622          185,291        281,787     
                                                                _________        _________        _________      _________

Increase in net assets resulting from operations . . . .         679,114        1,007,710          447,663        628,918 


FROM DIVIDENDS TO SHAREHOLDERS:                                     
Net investment income . . . . . . . . . . . . . . . . . .        (52,710)        (195,505)        (269,960)      (387,799)
                                               
Net realized gain on investments . . . . . . . . . . . .        (235,625)        (163,759)            --               --
                                                                ---------        ---------        _________           ---------    
                                                                (288,335)        (359,264)        (269,960)      (387,799)

FROM CAPITAL SHARE TRANSACTIONS:
Net proceeds from sale of shares . . . . . . . . . . . .         468,249        3,826,113          951,319      1,731,908 

Net asset value of shares issued to shareholders in
reinvestment of dividends . . . . . . . . . . . . . . . .        288,334          364,564          271,848        395,812  
                                                               _________        _________        _________      _________          
                                                                 756,583        4,190,677        1,223,167      2,127,720    
Cost of shares redeemed . . . . . . . . . . . . . . . . .        (35,007)      (1,023,212)        (351,281)      (183,528)         
                                                               ---------        ---------        ---------      ---------
                                                                 
Net increase in net assets derived from capital share
transactions . . . . . . . . . . . . . . . . . . . . . .         721,576        3,167,465          871,886      1,944,192      
                                                               ---------        ---------        ---------      ---------

Net increase in net assets . . . . . . . . . . . . . . .       1,112,355        3,815,911        1,049,589      2,185,311 
                                                                 
                                                                    

NET ASSETS:
Beginning of period . . . . . . . . . . . . . . . . . . .      2,700,939        3,594,582        2,716,143      2,588,158    
                                                               ---------        ---------        ---------      ---------   
End of period (including undistributed (overdistributed)            
net investment income: $3,583, ($275), $2,782 and $3,725,         
respectively) . . . . . . . . . . . . . . . . . . . . . .     $3,813,294       $7,410,493       $3,765,732     $4,773,469 



</TABLE>



    The accompanying notes are an integral part of the financial statements.
                                       26
<PAGE>


NORTHSTAR/NWNL TRUST
FINANCIAL HIGHLIGHTS
SELECTED DATA FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING 
THROUGHOUT EACH PERIOD

<TABLE>
<CAPTION>


                      NET ASSET               NET REALIZED      TOTAL      DIVIDENDS      DISTRIBUTIONS
                       VALUE,         NET     & UNREALIZED      FROM     DECLARED FROM      DECLARED
                      BEGINNING   INVESTMENT GAIN (LOSS) ON  INVESTMENT   NET INVEST-       FROM NET           TOTAL
PERIOD ENDED          OF PERIOD     INCOME     INVESTMENTS   OPERATIONS   MENT INCOME    REALIZED GAINS   DISTRIBUTIONS
- -----------          ----------   ----------   ----------    ----------   ----------       -----------    -------------
<S>                 <C>          <C>         <C>           <C>          <C>              <C>              <C>

NORTHSTAR GROWTH FUND

5/06/94-
12/31/94              $10.00         $0.16         $0.19        $0.35       ($0.16)           ($0.15)          ($0.31)
12/31/95               10.04          0.20          2.27         2.47        (0.19)            (0.76)           (0.95)
6/30/96 (2)            11.56          0.06          2.48         2.54        (0.07)             0.00            (0.07)


NORTHSTAR INCOME AND GROWTH FUND

5/06/94-
12/31/94               10.00          0.20        (0.01)         0.19        (0.20)            (0.07)           (0.27)
12/31/95                9.92          0.37         1.73          2.10        (0.37)            (0.26)           (0.63)
6/30/96 (2)            11.39          0.18         0.24          0.42        (0.17)             0.00            (0.17)


NORTHSTAR MULTI-SECTOR BOND FUND

5/06/94-
12/31/94                5.00          0.23        (0.15)         0.08        (0.23)             0.00            (0.23)
12/31/95                4.85          0.42         0.29          0.71        (0.42)             0.00            (0.42)
6/30/96 (2)             5.14          0.21         0.04          0.25        (0.21)             0.00            (0.21)



NORTHSTAR HIGH YIELD BOND FUND

5/06/94-
12/31/94                5.00          0.28        (0.31)        (0.03)       (0.28)             0.00            (0.28)
12/31/95                4.69          0.50         0.34          0.84        (0.49)             0.00            (0.49)
6/30/96 (2)             5.04          0.25         0.17          0.42        (0.25)             0.00            (0.25)

</TABLE>
                   
(1)  Annualized
(2)  Unaudited

    The accompanying notes are an integral part of the financial statements.
                                       27


<PAGE>





<TABLE>
<CAPTION>

                                                      RATIO OF
                                                        EXPENSE      RATIO OF NET
                         NET ASSETS,      RATIO OF   REIMBURSEMENT   INVESTMENT
NET ASSET               END OF PERIOD   EXPENSES TO       TO          INCOME TO
VALUE, END    TOTAL        (000'S)      AVERAGE NET   AVERAGE NET    AVERAGE NET PORTFOLIO    AVERAGE
OF PERIOD     RETURN     __________        ASSETS       ASSETS          ASSETS    TURNOVER  COMMISSIONS
- ----------  ----------                   ----------   ----------      ----------  --------- ----------
<S>        <C>          <C>           <C>            <C>           <C>           <C>         <C>   

   $10.04       3.47%         $2,701      1.00% (1)     1.45% (1)      2.31% (1)     61%          - -
    11.56      24.78           3,813      0.80          1.24           1.77         123           - -
    14.03      22.08           8,367      0.80  (1)     1.43  (1)      1.05  (1)    116         $0.04
                                                    




     9.92       2.02           3,595      1.00  (1)      1.43 (1)      3.11 (1)      45          - -
    11.39      21.39           7,410      0.80           0.94          3.63          74          - -
    11.64       3.74           9,909      0.80  (1)      0.59 (1)      3.37 (1)      99         0.06     
                                                                                              
                                                         



     4.85       1.41           2,716      1.00  (1)      1.41 (1)      7.03 (1)      29          - -
     5.14      14.97           3,766      0.80           1.36          8.52          83          - -
     5.18       5.04           5,065      0.80  (1)      0.92 (1)      9.19 (1)      60         0.00         
                                                                                            
                                                  
                                                    
                                                    
                                                 

     4.69      (0.95)          2,588      1.00  (1)      1.55 (1)      8.62 (1)     62          - -
     5.04      18.55           4,773      0.80           1.31         10.61        157          - -
     5.21       8.42           4,864      0.80  (1)      0.96 (1)      9.52 (1)     91         0.00
                                                                                             
                                                                                            
                                                                                              
</TABLE>
                                                       


    The accompanying notes are an integral part of the financial statements.
                                       28





<PAGE>





                  This page has been left blank intentionally.

<PAGE>


NORTHSTAR/NWNL TRUST
Notes to Financial Statements - June 30, 1996 (UNAUDITED)

NOTE 1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION. The Northstar/NWNL Trust is a business trust organized under the
laws of the Commonwealth of Massachusetts on December 17, 1993. The names of the
four investment series which comprise the Trust (the "Funds") and their
respective investment objectives are set forth below. Each Fund commenced
offering shares on May 6, 1994. Effective August 1, 1996, the Trust amended its
Declaration of Trust to change its name to Northstar Variable Trust.

        NORTHSTAR GROWTH FUND ("GROWTH FUND") is a diversified portfolio with an
        investment objective of long-term growth of capital through investments
        in common stocks and convertible securities that the Adviser believes
        provide above average potential for capital appreciation.

        NORTHSTAR INCOME AND GROWTH FUND ("INCOME AND GROWTH FUND") is a
        diversified portfolio with the investment objective of current income
        balanced with the objective of achieving capital appreciation. The Fund
        will seek to achieve its objective through investments in a diversified
        group of securities selected for their prospects of current yield and
        capital appreciation.

        NORTHSTAR MULTI-SECTOR BOND FUND ("MULTI-SECTOR FUND") is a diversified
        portfolio whose investment objective is to maximize current income. The
        Fund seeks to achieve its objective by investing in U.S. Government
        Bonds, Foreign Government Bonds, Investment Grade Bonds and High Yield
        Bonds, each as defined in the Prospectus for the Trust.

        NORTHSTAR HIGH YIELD BOND FUND ("HIGH YIELD FUND") is a diversified
        portfolio whose investment objective is to seek high income. The Fund
        invests primarily in a diversified group of high yield - high risk fixed
        income securities, convertible securities, securities issued by U.S.
        companies in foreign currencies, and securities issued by foreign
        governments and companies.

SECURITY VALUATION. Equity securities are valued at closing sales prices
reported on recognized securities exchanges or lacking any sales, at the last
available bid price. Prices of long-term debt securities are valued on the basis
of last reported sales price, or if no sales are reported, the value is
determined based upon the mean of representative quoted bid or asked prices for
such securities, or if such prices are not available, at prices provided by
market markers, or at prices for securities of comparable maturity, quality and
type. Short-term debt instruments with remaining maturities of less than 60 days
are valued at amortized cost, unless the Trustees determine that amortized cost
does not reflect the fair value of such obligations. Securities for which market
quotations are not readily available are valued at fair value determined in good
faith by or under direction of the Trustees of the Trust. The books and records
of the Funds are maintained in U.S. dollars. Securities quoted in foreign
currencies are translated into U.S. dollars based on the prevailing exchange
rates on that day. The Adviser uses independent pricing services to price the
Funds' securities.

MANAGEMENT'S USE OF ESTIMATES. The preparation of financial statements in
conformity with generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts of assets and
liabilities at the date(s) of financial statements and the reported amounts of
income and expenses during the reporting period(s).
Actual results could differ from those estimates.

SECURITY TRANSACTIONS, INVESTMENT INCOME, EXPENSES AND DISTRIBUTION TO 
SHAREHOLDERS.
Security transactions are recorded on the trade date. Realized gains or losses
on sales of investments are calculated on the identified cost basis. Interest
income is recorded on the accrual basis except when collection is not expected;
discounts are accrued, and premiums amortized to par at maturity; dividend
income is recorded on the ex-dividend dates. Dividends from net investment
income were declared and paid quarterly by the Funds. Distributions of net
realized capital gains, if any, are declared annually; however, to the extent
that a net realized capital gain can be reduced by a capital loss carryover,
such gain will not be distributed. Distributions to shareholders from net
investment income and net realized gain from security transactions are
reinvested at net asset value by each Fund on the ex-dividend date.




                                       29


<PAGE>


REPURCHASE AGREEMENTS. The Funds' custodian takes possession of 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 on the obligation to repurchase, the Funds have 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 Funds may be delayed or limited.

FEDERAL INCOME TAXES. The Trust intends to comply with the special provisions of
the Internal  Revenue Code  available to investment  companies and to distribute
all of the taxable net income to respective shareholders.  Therefore, no Federal
income tax provision is required.

ORGANIZATION COSTS. Costs incurred by the Trust in connection with its
organization of each Fund have been deferred and are being amortized over a
period of five years from the date the Funds commenced operations.

NOTE 2. INVESTMENT ADVISER AND ADMINISTRATOR. Northstar Investment Management
Corporation (the "Adviser") serves as each Fund's investment adviser. Each Fund
pays the Adviser an investment advisory fee calculated at an annual rate of
0.75% of average daily net assets. For the six months ended June 30, 1996, the
Adviser earned $83,814 in investment advisory fees. Northstar Administrators
Corporation (the "Administrator"), an affiliate of the Adviser, serves as each
Fund's administrator. Each Fund pays the Administrator a fee calculated at an
annual rate of 0.10% of average daily net assets. For the six months ended June
30, 1996, the Administrator earned $11,175 in administrative fees. The Adviser
has agreed that if a Fund's total operating expenses exceed 0.80% annually, the
Adviser will reimburse the Fund for amounts in excess of such limit. For the six
months ended June 30, 1996, the Adviser has reimbursed the Growth Fund $33,591,
the Income and Growth Fund $25,732, the Multi-Sector Fund $19,500 and the High
Yield Fund $22,864.

NOTE 3. PURCHASES AND SALE OF INVESTMENT SECURITIES
The aggregate cost of purchases, and proceeds from sales of investments
(excluding short-term investments) for the six months ended June 30, 1996 were
as follows:

                                     INCOME AND  MULTI-SECTOR  HIGH YIELD
                     GROWTH FUND    GROWTH FUND      FUND         FUND

Aggregate Purchases  $7,683,035      $10,557,420  3,030,279     $3,989,115

Aggregate Sales       5,106,847        8,013,301  2,313,344      4,598,408

U.S. Government Securities included above were as follows:

Aggregate Purchases         $0               $0          $0            $0

Aggregate Sales              0         2,132,922    103,375             0


NOTE 4. PORTFOLIO SECURITIES (TAX BASIS)
The cost of securities for federal income tax purposes and the aggregate
appreciation and depreciation of securities at June 30, 1996 were as follows:
                                           INCOME AND   MULTI-SECTOR  HIGH YIELD
                             GROWTH FUND   GROWTH FUND       FUND       FUND
Cost (tax basis)              $6,090,497    $9,123,911    $4,223,204 $4,025,135

Appreciated Securities           925,897       680,671       100,627    284,350
Depreciated Securities          (211,056)     (258,565)      (61,737)  (169,801)
                            ----------------------------------------------------


Net Unrealized Appreciation   $  714,841 $    422,106    $   38,890 $  114,549
                            ---------------------------------------------------



                                       30


<PAGE>


NOTE 5. CAPITAL SHARE TRANSACTIONS
Transactions in capital shares of each Fund for the six months ended June 30,
1996 were as follows:

                                         INCOME AND   MULTI-SECTOR    HIGH YIELD
                          GROWTH FUND    GROWTH FUND     FUND            FUND
Shares Sold               292,482         215,437       289,128          93,574

Reinvested Dividends        2,124          12,118        37,164          42,879
Shares Repurchased        (28,315)        (27,347)      (81,320)       (149,267)
                       ---------------------------------------------------------

Net Increase (decrease)   266,291         200,208       244,972         (12,814)
                       ---------------------------------------------------------



Transactions in capital shares of each Fund for the twelve months ended December
31, 1995 were as follows:

                                         INCOME AND    MULTI-SECTOR   HIGH YIELD
                         GROWTH FUND    GROWTH FUND       FUND           FUND
Shares Sold                38,726       354,306         189,321        351,466

Reinvested Dividends       25,088        32,124          53,452         79,938
Shares Repurchased         (2,987)      (97,818)        (70,223)       (37,102)
                        --------------------------------------------------------

Net Increase               60,827       288,612          172,550       394,302
                        -------------------------------------------------------


NOTE 6.  CREDIT RISK AND DEFAULTED SECURITIES
Although the Funds have a diversified portfolio, the High Yield Fund had 64.64%
of its portfolio invested in lower rated and comparable quality unrated high
yield securities. Investments in higher yield securities are accompanied by a
greater degree of credit risk and such lower rated securities tend to be more
sensitive to economic conditions than higher rated securities. The risk of loss
due to default by the issuer may be significantly greater for the holders of
high yielding securities, because such securities are generally unsecured and
are often subordinated to other creditors of the issuer. At June 30, 1996, the
High Yield Fund held Burlington Motor Holdings, Inc. a security in default. The
value of this security represented $4,500 or 0.09% of the High Yield Fund's net
assets. For financial reporting purposes, it is each Fund's accounting practice
to discontinue accrual of income and provide an estimate for probable losses due
to unpaid interest income on defaulted bonds for the current reporting period.


NOTE 7. FEDERAL INCOME TAX - CAPITAL LOSS CARRYFORWARD
At June 30, 1996, High Yield Fund has capital loss carryforwards expiring
December 31, 2002 and 2003 of $1,294 and $20,337, respectively. Multi-Sector
Fund and High Yield Fund had post October capital loss deferrals of $13,084 and
$26,650, respectively.






                                                             31




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