AMERICAN SKANDIA LIFE ASSURAN CORP VAR ACC B CLASS 2 SUB ACC
N-30B-2, 1995-09-06
Previous: CHUBB SERIES TRUST, N-30D, 1995-09-06
Next: MFS VARIABLE INSURANCE TRUST, N-30D, 1995-09-06



<PAGE>   1
 
                  AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
 
                               VARIABLE ACCOUNT B
                                    CLASS 2
                              FINANCIAL STATEMENTS
                              FOR THE PERIOD ENDED
                                 JUNE 30, 1995
                                  (UNAUDITED)
 
This report has been prepared to provide information to owners of American
Skandia Life Assurance Corporation's Advisors Select(SM), Advisors Choice(SM) 
and Advisors Design(SM) Annuities. If it is used for any other purpose, it 
must be accompanied or preceded by a current Advisors Select Annuity prospectus,
Advisors Choice Annuity prospectus or Advisors Design Annuity prospectus, as
applicable, which discloses any charges and other important information about
the Account, together with the current applicable prospectus for the Neuberger &
Berman Advisers Management Trust, The Alger American Fund, the American Skandia
Trust, the Alliance Variable Products Series Fund, Inc., the Scudder Variable
Life Investment Fund, and the Janus Aspen Series.
 
The Alger American Fund and the Janus Aspen Series include financial information
on portfolios which are not available to owners of the Advisors Select Annuity,
the Advisors Choice Annuity nor the Advisors Design Annuity. Other portfolios
may not be available to contractowners residing within certain jurisdictions.
<PAGE>   2
 
<TABLE>
<S>    <C>
                     CONTENTS
I.     American Skandia Life Assurance Corporation
II.    The Alger American Fund
III.   Neuberger & Berman Advisors Management Trust
IV.    American Skandia Trust
V.     Alliance Variable Product Series Fund, Inc.
VI.    Scudder Variable Life Investment Fund
VII.   Janus Aspen Series
</TABLE>
<PAGE>   3
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B - CLASS 2

President's Letter

July, 1995

Dear Contractholder:

The financial markets performed impressively during the first half of 1995, in 
stark contrast to last year's disappointing results. Falling long-term interest 
rates, low inflation and continued economic growth combined to create ideal 
conditions for both the bond and equity markets. All the indices were up. Both 
the Dow Jones Industrial Average and the Standard & Poor's 500 Index were up 
over 19%. The Lehman Composite Bond Index was up 11.3%. It was a great time to 
be in the domestic equity and bond markets.

The portfolios available through American Skandia shared in the general good 
performance. And several portfolios had even better returns. Seven equity 
portfolios had returns in excess of 20% in the first 6 months of 1995.

It is important to remember after such a stellar short-term period, that this 
is still a long-term retirement funding contract. This year has been great, but 
it doesn't change the long-term disciplined strategy that leads to a more 
comfortable retirement. And with the wide range of portfolio choices available 
at American Skandia you can make that strategy work for you. Diversification 
across asset classes, a global outlook, and dollar cost averaging are just some 
of the strategies that will serve you well in the long run.

I am writing this report in the month that marks the 60th anniversary of 
Social Security. While commemorating this landmark, most commentators have made 
two additional points. First, the current level of Social Security benefits 
cannot be sustained in the long run at the current level of taxes. And second, 
that most Americans are not saving enough to supplement Social Security for a 
comfortable retirement. I don't know what Congress will do to "fix" Social 
Security. But it is very satisfying to be able to offer through American 
Skandia a retirement savings solution for our contractholders, and to increase 
our nation's awareness of the need for long-term savings.


[SIG]

Gordon C. Boronow

<PAGE>   4
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
 
STATEMENT OF ASSETS AND LIABILITIES
 
AS OF JUNE 30, 1995 (UNAUDITED)
<TABLE>
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                              <C>
                                                           ASSETS
Investment in mutual funds at market value (Note 2):
    Neuberger & Berman Advisers Management Trust (NBAMT):
        Growth Portfolio - 57,915 shares (cost $1,321,329).....................................................  $ 1,384,741
        Limited Maturity Bond Portfolio - 153,191 shares (cost $2,138,068).....................................    2,159,994
        Balanced Portfolio - 81,720 shares (cost $1,213,315)...................................................    1,341,021
        Partners Portfolio - 3,990 shares (cost $46,271).......................................................       46,842
    The Alger American Fund (AAF):
        Small Capitalization Portfolio - 80,621 shares (cost $2,816,627).......................................    2,903,961
        Growth Portfolio - 76,334 shares (cost $1,822,334).....................................................    2,183,145
        MidCap Growth Portfolio - 75,554 shares (cost $1,090,379)..............................................    1,293,483
    American Skandia Trust (AST):
        Seligman Henderson International Equity Portfolio - 101,895 shares (cost $1,763,595)...................    1,679,227
        Seligman Henderson International Small Cap Portfolio - 5,982 shares (cost $60,660).....................       60,837
        Lord Abbett Growth & Income Portfolio - 282,150 shares (cost $3,522,832)...............................    3,837,234
        JanCap Growth Portfolio - 171,803 shares (cost $1,995,008).............................................    2,331,364
        Money Market Portfolio - 8,344,825 shares (cost $8,344,825)............................................    8,344,825
        Federated Utility Income Portfolio - 121,162 shares (cost $1,219,207)..................................    1,272,204
        Federated High Yield Portfolio - 241,452 shares (cost $2,389,817)......................................    2,501,441
        Phoenix Balanced Asset Portfolio - 95,630 shares (cost $1,008,611).....................................    1,067,230
        Phoenix Capital Growth Portfolio - 22,731 shares (cost $225,074).......................................      246,174
        T. Rowe Price Asset Allocation Portfolio - 69,109 shares (cost $698,938)...............................      769,179
        T. Rowe Price International Equity Portfolio - 324,370 shares (cost $3,109,662)........................    3,237,213
        T. Rowe Price Natural Resources Portfolio - 2,308 shares (cost $23,071)................................       23,285
        Founders Capital Appreciation Portfolio - 155,675 shares (cost $1,787,608).............................    1,975,522
        INVESCO Equity Income Portfolio - 168,510 shares (cost $1,699,816).....................................    1,875,515
        PIMCO Total Return Bond Portfolio - 443,128 shares (cost $4,469,116)...................................    4,670,568
        PIMCO Limited Maturity Bond Portfolio - 23,642 shares (cost $238,012)..................................      237,603
        Scudder International Bond Portfolio - 40,066 shares (cost $393,652)...................................      405,467
        Eagle Growth Equity Portfolio - 10,767 shares (cost $112,871)..........................................      120,050
        Berger Capital Growth Portfolio - 62,105 shares (cost $646,756)........................................      683,781
    Alliance Variable Products Series Fund (AVP):
        Short-Term Multi-Market Portfolio - 29,552 shares (cost $297,958)......................................      297,888
        Premier Growth Portfolio - 58,126 shares (cost $772,777)...............................................      913,153
        Growth & Income Portfolio - 57,920 shares (cost $718,268)..............................................      807,410
        U.S. Government/High Grade Securities Portfolio - 58,195 shares (cost $611,481)........................      636,069
        Total Return Portfolio - 12,685 shares (cost $136,343).................................................      148,673
        International Portfolio - 16,499 shares (cost $217,535)................................................      216,630
    Scudder Variable Life Investment Fund (SVL):
        Bond Portfolio - 102,902 shares (cost $680,155)........................................................      713,109
        Capital Growth Portfolio - 10,188 shares (cost $124,308)...............................................      139,774
        Balanced Portfolio - 4,430 shares (cost $39,802).......................................................       44,787
        International Portfolio - 207,201 shares (cost $2,238,710).............................................    2,297,856
    Janus Aspen Series (JAS):
        Growth Portfolio - 65,100 shares (cost $721,678).......................................................      780,552
        Aggressive Growth Portfolio - 71,759 shares (cost $971,655)............................................    1,030,455
        Worldwide Growth Portfolio - 33,612 shares (cost $413,157).............................................      442,003
        Balanced Portfolio - 20,353 shares (cost $222,211).....................................................      239,553
        Flexible Income Portfolio - 44,429 shares (cost $438,848)..............................................      460,289
        Short-Term Bond Portfolio - 75,269 shares (cost $755,776)..............................................      740,649
                                                                                                                 -----------
                Total Invested Assets..........................................................................   56,560,756
Receivable from American Skandia Life Assurance Corp...........................................................       10,967
Receivable from The Alger American Fund........................................................................      637,896
                                                                                                                 -----------
                Total Assets...................................................................................  $57,209,619
                                                                                                                 ===========
 
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
                                        2
<PAGE>   5
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
 
STATEMENT OF ASSETS AND LIABILITIES (CONCLUDED)
 
AS OF JUNE 30, 1995 (UNAUDITED)
<TABLE>
- ----------------------------------------------------------------------------------------------------------------------------
 
<S>                                                                                                              <C>
                                                            LIABILITIES
Payable to American Skandia Trust..............................................................................  $   630,026
Payable to Neuberger & Berman Advisers Management Trust........................................................       10,149
Payable to Alliance Variable Products Series Fund..............................................................        3,437
Payable to Scudder Variable Life Investment Fund...............................................................          668
Payable to Janus Aspen Series..................................................................................        4,888
                                                                                                                 -----------
                Total Liabilities..............................................................................  $   649,168
                                                                                                                 -----------
</TABLE>
 
                                                            NET ASSETS
 
<TABLE>
<CAPTION>
                                                                                                         UNIT
CONTRACTOWNERS' EQUITY                                                                        UNITS      VALUE
- ----------------------                                                                       -------     ------
<S>                                                                                          <C>         <C>        <C>
    NBAMT - Growth.......................................................................    119,037     $11.63     $ 1,384,741
    NBAMT - Limited Maturity Bond........................................................    206,995      10.44       2,159,994
    NBAMT - Balanced.....................................................................    120,249      11.15       1,341,021
    NBAMT - Partners.....................................................................      4,347      10.77          46,832
    AAF - Small Capitalization...........................................................    222,435      13.06       2,903,961
    AAF - Growth.........................................................................    170,817      12.78       2,183,144
    AAF - MidCap Growth..................................................................     98,633      13.11       1,293,482
    AST - Seligman Henderson International Equity........................................    163,505      10.27       1,679,226
    AST - Seligman Henderson International Small Cap.....................................      5,983      10.15          60,762
    AST - Lord Abbett Growth & Income....................................................    322,681      11.89       3,837,235
    AST - JanCap Growth..................................................................    201,960      11.54       2,331,364
    AST - Money Market...................................................................    797,184      10.47       8,344,824
    AST - Federated Utility Income.......................................................    124,271      10.24       1,272,204
    AST - Federated High Yield...........................................................    236,463      10.58       2,501,441
    AST - Phoenix Balanced Asset.........................................................     99,084      10.77       1,067,230
    AST - Phoenix Capital Growth.........................................................     22,989      10.71         246,174
    AST - T. Rowe Price Asset Allocation.................................................     68,947      11.16         769,179
    AST - T. Rowe Price International Equity.............................................    329,276       9.83       3,237,212
    AST - T. Rowe Price Natural Resources................................................      2,310      10.08          23,275
    AST - Founders Capital Appreciation..................................................    157,260      12.56       1,975,522
    AST - INVESCO Equity Income..........................................................    169,184      11.09       1,875,515
    AST - PIMCO Total Return Bond........................................................    441,973      10.57       4,670,568
    AST - PIMCO Limited Maturity Bond....................................................     23,669      10.04         237,515
    AST - Scudder International Bond.....................................................     39,971      10.14         405,467
    AST - Eagle Growth Equity............................................................     10,867      11.04         119,984
    AST - Berger Capital Growth..........................................................     62,467      10.95         683,730
    AVP - Short-Term Multi-Market........................................................     31,939       9.33         297,888
    AVP - Premier Growth.................................................................     73,871      12.36         913,154
    AVP - Growth & Income................................................................     67,398      11.98         807,410
    AVP - U.S. Government/High Grade Securities..........................................     60,449      10.52         636,069
    AVP - Total Return...................................................................     13,733      10.83         148,673
    AVP - International..................................................................     19,941      10.86         216,630
    SVL - Bond...........................................................................     68,886      10.35         713,108
    SVL - Capital Growth.................................................................      9,059      15.43         139,774
    SVL - Balanced.......................................................................      3,955      11.32          44,787
    SVL - International..................................................................    208,886      11.00       2,297,856
    JAS - Growth.........................................................................     65,686      11.88         780,551
    JAS - Aggressive Growth..............................................................     71,801      14.35       1,030,455
    JAS - Worldwide Growth...............................................................     34,175      12.93         442,003
    JAS - Balanced.......................................................................     20,197      11.86         239,553
    JAS - Flexible Income................................................................     41,820      11.01         460,289
    JAS - Short-Term Bond................................................................     70,803      10.46         740,649
                                                                                                                    -----------
                Total Net Assets.........................................................                           $56,560,451
                                                                                                                    ===========
 
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
                                        3


<PAGE>   6
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
STATEMENT OF OPERATIONS
FOR THE PERIODS ENDED JUNE 30, 1995 (UNAUDITED)
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
 
                                                                                            CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                                                            ----------------------------------
                                                                                                                      NBAMT
                                                                                               TOTAL                  GROWTH
                                                                                            -----------             ----------
<S>                                                                                         <C>                     <C>
INVESTMENT INCOME:
  Income
    Dividends.............................................................................. $   794,214             $    1,795
  Expenses
    Mortality and Expense Risks Charges and Administrative Fees (Note 4)...................    (225,228)                (4,487)
                                                                                              ---------               --------
NET INVESTMENT INCOME (LOSS)...............................................................     568,986                 (2,692)
                                                                                              ---------               --------
REALIZED GAIN (LOSS) ON INVESTMENTS:
  Proceeds from Sales......................................................................  36,615,150              1,264,018
  Cost of Securities Sold..................................................................  35,495,372              1,152,859
                                                                                              ---------               --------
    Net Gain (Loss)........................................................................   1,119,778                111,159
  Capital Gain Distributions Received......................................................     244,940                 24,053
                                                                                              ---------               --------
NET REALIZED GAIN (LOSS)...................................................................   1,364,718                135,212
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Beginning of Period......................................................................      81,078                  8,784
  End of Period............................................................................   3,042,640                 63,412
                                                                                              ---------               --------
NET UNREALIZED GAIN (LOSS).................................................................   2,961,562                 54,628
                                                                                              ---------               --------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS............................ $ 4,895,266             $  187,148
                                                                                              =========               ========
 
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                        4
<PAGE>   7
<TABLE>
<CAPTION>
 
- -------------------------------------------------------------------------------------
 
                           CLASS 2 SUB-ACCOUNTS INVESTING IN:
- -------------------------------------------------------------------------------------
                                          NBAMT
                                        PARTNERS
    NBAMT - LIMITED      NBAMT       (JUN. 12* THRU        AAF - SMALL         AAF
     MATURITY BOND      BALANCED     JUN. 30, 1995)      CAPITALIZATION       GROWTH
    ---------------     --------     ---------------     ---------------     --------
<S>                     <C>          <C>                 <C>                 <C>
      $   120,964       $ 20,615          $   0            $         0       $  5,417
          (10,209)        (5,222)           (10)                (9,418)        (8,972)
        ---------       --------           ----              ---------       --------
          110,755         15,393            (10)                (9,418)        (3,555)
        ---------       --------           ----              ---------       --------
        1,283,128         79,477              0              4,842,296        854,517
        1,277,004         77,113              0              4,257,726        728,098
        ---------       --------           ----              ---------       --------
            6,124          2,364              0                584,570        126,419
                0          6,626              0                      0         19,191
        ---------       --------           ----              ---------       --------
            6,124          8,990              0                584,570        145,610
           13,949         (8,253)             0                 96,549         78,117
           21,926        127,706            571                 87,334        360,811
        ---------       --------           ----              ---------       --------
            7,977        135,959            571                 (9,215)       282,694
        ---------       --------           ----              ---------       --------
      $   124,856       $160,342          $ 561            $   565,937       $424,749
        =========       ========           ====              =========       ========
 
- --------------------------------------------------------------------------------------
</TABLE>
 
                                        5
<PAGE>   8
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
STATEMENT OF OPERATIONS (CONT'D)
FOR THE PERIODS ENDED JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
 
                                                                                       CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                                                    ----------------------------------------
                                                                                                              AST - SELIGMAN
                                                                                                                HENDERSON
                                                                                    AAF - MIDCAP              INTERNATIONAL
                                                                                       GROWTH                     EQUITY
                                                                                    -------------             --------------
<S>                                                                                 <C>                       <C>
INVESTMENT INCOME:
  Income
    Dividends......................................................................   $     104                 $        0
  Expenses
    Mortality and Expense Risks Charges and Administrative Fees (Note 4)...........      (3,710)                    (8,604)
                                                                                      ---------                 ----------
NET INVESTMENT INCOME (LOSS).......................................................      (3,606)                    (8,604)
                                                                                      ---------                 ----------
REALIZED GAIN (LOSS) ON INVESTMENTS:
  Proceeds from Sales..............................................................     142,323                  1,033,369
  Cost of Securities Sold..........................................................     119,111                  1,161,438
                                                                                      ---------                 ----------
    Net Gain (Loss)................................................................      23,212                   (128,069)
  Capital Gain Distributions Received..............................................           0                    114,477
                                                                                      ---------                 ----------
NET REALIZED GAIN (LOSS)...........................................................      23,212                    (13,592)
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Beginning of Period..............................................................      29,711                    (62,376)
  End of Period....................................................................     203,104                    (84,368)
                                                                                      ---------                 ----------
NET UNREALIZED GAIN (LOSS).........................................................     173,393                    (21,992)
                                                                                      ---------                 ----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS....................   $ 192,999                 $  (44,188)
                                                                                      =========                 ==========
 
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                        6
<PAGE>   9
<TABLE>
<CAPTION>
 
- -----------------------------------------------------------------------------------------------
 
                                CLASS 2 SUB-ACCOUNTS INVESTING IN:
- -----------------------------------------------------------------------------------------------
     AST - SELIGMAN
        HENDERSON
    INAT'L SMALL CAP        AST - LORD
      (MAY 1* THRU        ABBETT GROWTH      AST - JANCAP      AST - MONEY      AST - FEDERATED
     JUN. 30, 1995)          & INCOME           GROWTH            MARKET        UTILITY INCOME
    -----------------     --------------     -------------     ------------     ---------------
<S>                       <C>                <C>               <C>              <C>
         $     0             $ 41,130          $   9,382       $   251,594         $  46,689
             (75)             (13,087)            (9,089)          (43,346 )          (4,999)
         -------             --------           --------        ----------          --------
             (75)              28,043                293           208,248            41,690
         -------             --------           --------        ----------          --------
          34,485              895,503            578,742        13,265,949           589,493
          34,171              829,658            543,396        13,265,949           594,226
         -------             --------           --------        ----------          --------
             314               65,845             35,346                 0            (4,733)
               0               41,109                  0                 0                 0
         -------             --------           --------        ----------          --------
             314              106,954             35,346                 0            (4,733)
               0               23,390              1,483                 0           (11,262)
             177              314,402            336,357                 0            52,997
         -------             --------           --------        ----------          --------
             177              291,012            334,874                 0            64,259
         -------             --------           --------        ----------          --------
         $   416             $426,009          $ 370,513       $   208,248         $ 101,216
         =======             ========           ========        ==========          ========
 
- -----------------------------------------------------------------------------------------------
</TABLE>

                                        7
<PAGE>   10
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
STATEMENT OF OPERATIONS (CONT'D)
FOR THE PERIODS ENDED JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
 
                                                                                 CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                                             -------------------------------------------
                                                                             AST - FEDERATED              AST - PHOENIX
                                                                               HIGH YIELD                BALANCED ASSET
                                                                             ---------------             ---------------
<S>                                                                          <C>                         <C>
INVESTMENT INCOME:
  Income
    Dividends...............................................................    $  58,902                   $  28,949
  Expenses
    Mortality and Expense Risks Charges and Administrative Fees (Note 4)....       (9,341)                     (5,120)
                                                                                ---------                    --------
NET INVESTMENT INCOME (LOSS)................................................       49,561                      23,829
                                                                                ---------                    --------
REALIZED GAIN (LOSS) ON INVESTMENTS:
  Proceeds from Sales.......................................................      788,462                     466,067
  Cost of Securities Sold...................................................      758,915                     450,690
                                                                                ---------                    --------
    Net Gain (Loss).........................................................       29,547                      15,377
  Capital Gain Distributions Received.......................................            0                           0
                                                                                ---------                    --------
NET REALIZED GAIN (LOSS)....................................................       29,547                      15,377
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Beginning of Period.......................................................       (3,175)                      8,569
  End of Period.............................................................      111,624                      58,619
                                                                                ---------                    --------
NET UNREALIZED GAIN (LOSS)..................................................      114,799                      50,050
                                                                                ---------                    --------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS.............    $ 193,907                   $  89,256
                                                                                =========                    ========
 
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                        8
<PAGE>   11
<TABLE>
<CAPTION>
 
- ----------------------------------------------------------------------------------------------------
 
                                   CLASS 2 SUB-ACCOUNTS INVESTING IN:
- ----------------------------------------------------------------------------------------------------
                                                                  AST - T. ROWE
                                                                  PRICE NATURAL
                       AST - T. ROWE        AST - T. ROWE           RESOURCES        AST - FOUNDERS
    AST - PHOENIX       PRICE ASSET      PRICE INTERNATIONAL      (MAY 19* THRU          CAPITAL
    CAPITAL GROWTH      ALLOCATION              EQUITY            JUN. 30, 1995)      APPRECIATION
    --------------     -------------     --------------------     --------------     ---------------
<S>                    <C>               <C>                      <C>                <C>
       $  1,517          $  12,254            $    3,019               $  0             $  10,765
         (1,142)            (3,136)              (13,917)               (10)               (5,711)
       --------           --------             ---------               ----              --------
            375              9,118               (10,898)               (10)                5,054
       --------           --------             ---------               ----              --------
        156,884            279,688             2,859,125                  0               416,194
        149,844            263,899             2,934,159                  0               344,535
       --------           --------             ---------               ----              --------
          7,040             15,789               (75,034)                 0                71,659
              0                  0                 6,221                  0                     0
       --------           --------             ---------               ----              --------
          7,040             15,789               (68,813)                 0                71,659
         (4,589)             9,104               (71,869)                 0                54,117
         21,100             70,241               127,551                214               187,914
       --------           --------             ---------               ----              --------
         25,689             61,137               199,420                214               133,797
       --------           --------             ---------               ----              --------
       $ 33,104          $  86,044            $  119,709               $204             $ 210,510
       ========           ========             =========               ====              ========
 
- ----------------------------------------------------------------------------------------------------
</TABLE>
 
                                        9
<PAGE>   12
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
STATEMENT OF OPERATIONS (CONT'D)
FOR THE PERIODS ENDED JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
 
                                                                                    CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                                                   -------------------------------------
                                                                                                             AST - PIMCO
                                                                                                                TOTAL
                                                                                   AST - INVESCO               RETURN
                                                                                   EQUITY INCOME                BOND
                                                                                   -------------             -----------
<S>                                                                                <C>                       <C>
INVESTMENT INCOME:
  Income
    Dividends.....................................................................   $  19,150               $   61,741
  Expenses
    Mortality and Expense Risks Charges and Administrative Fees (Note 4)..........      (7,234)                 (15,172)
                                                                                     ---------               ---------- 
NET INVESTMENT INCOME (LOSS)......................................................      11,916                   46,569
                                                                                     ---------               ---------- 
REALIZED GAIN (LOSS) ON INVESTMENTS:
  Proceeds from Sales.............................................................     428,108                1,028,013
  Cost of Securities Sold.........................................................     410,971                  995,800
                                                                                     ---------               ---------- 
    Net Gain (Loss)...............................................................      17,137                   32,213
  Capital Gain Distributions Received.............................................           0                        0
                                                                                     ---------               ---------- 
NET REALIZED GAIN (LOSS)..........................................................      17,137                   32,213
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Beginning of Period.............................................................     (11,342)                 (11,821)
  End of Period...................................................................     175,699                  201,452
                                                                                     ---------               ---------- 
NET UNREALIZED GAIN (LOSS)........................................................     187,041                  213,273
                                                                                     ---------               ---------- 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS...................   $ 216,094               $  292,055
                                                                                     =========               ==========   
 
- -------------------------------------------------------------------------------------------------------------------------- 
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       10
<PAGE>   13
 
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------
 
                             CLASS 2 SUB-ACCOUNTS INVESTING IN:
- -----------------------------------------------------------------------------------------
      AST - PIMCO
    LIMITED MATURITY
          BOND           AST - SCUDDER
      (MAY 8* THRU       INTERNATIONAL      AST - EAGLE       AST - BERGER      AVP - ST
     JUN. 30, 1995)          BOND          GROWTH EQUITY     CAPITAL GROWTH     MULTI-MKT
    ----------------     -------------     -------------     --------------     ---------
    <S>                  <C>               <C>               <C>                <C>
         $    0            $   4,730          $    45           $     38        $      0
            (88)              (1,576)            (293)            (1,062)         (1,054)
         ------            ---------          -------           --------        -------- 
            (88)               3,154             (248)            (1,024)         (1,054)
         ------            ---------          -------           --------        -------- 
          2,466              178,744            6,326             41,566         199,596
          2,453              177,959            5,810             40,709         218,584
         ------            ---------          -------           --------        -------- 
             13                  785              516                857         (18,988)
              0                    0                0                  0               0
         ------            ---------          -------           --------        -------- 
             13                  785              516                857         (18,988)
              0               (2,877)             571                 31         (20,879)
           (409)              11,815            7,179             37,024             (70)
         ------            ---------          -------           --------        -------- 
           (409)              14,692            6,608             36,993          20,809
         ------            ---------          -------           --------        -------- 
         $ (484)           $  18,631          $ 6,876           $ 36,826        $    767
         ======            =========          =======           ========        ========  
 
- ----------------------------------------------------------------------------------------
</TABLE>
 
                                       11
<PAGE>   14
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
STATEMENT OF OPERATIONS (CONT'D)
FOR THE PERIODS ENDED JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
 
                                                                                        CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                                                      --------------------------------------
                                                                                      AVP - PREMIER             AVP - GROWTH
                                                                                         GROWTH                   & INCOME
                                                                                      -------------             ------------
<S>                                                                                   <C>                       <C>
INVESTMENT INCOME:
  Income
    Dividends.......................................................................    $   1,489                 $  7,545
  Expenses
    Mortality and Expense Risks Charges and Administrative Fees (Note 4)............       (3,350)                  (3,232)
                                                                                        ---------                 --------  
NET INVESTMENT INCOME (LOSS)........................................................       (1,861)                   4,313
                                                                                        ---------                 --------  
REALIZED GAIN (LOSS) ON INVESTMENTS:
  Proceeds from Sales...............................................................      421,752                  333,907
  Cost of Securities Sold...........................................................      390,151                  315,664
                                                                                        ---------                 --------  
    Net Gain (Loss).................................................................       31,601                   18,243
  Capital Gain Distributions Received...............................................        4,181                    7,830
                                                                                        ---------                 --------  
NET REALIZED GAIN (LOSS)............................................................       35,782                   26,073
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Beginning of Period...............................................................       (3,688)                  (5,287)
  End of Period.....................................................................      140,376                   89,142
                                                                                        ---------                 --------  
NET UNREALIZED GAIN (LOSS)..........................................................      144,064                   94,429
                                                                                        ---------                 --------  
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS.....................    $ 177,985                 $124,815
                                                                                        =========                 ======== 
 
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       12
<PAGE>   15
 
<TABLE>
<CAPTION>
 
- ---------------------------------------------------------------------------------------------------
                                  CLASS 2 SUB-ACCOUNTS INVESTING IN:
- ---------------------------------------------------------------------------------------------------
    AVP - U.S. GOV'T/     AVP - TOTAL          AVP            SVL        SVL - CAPITAL       SVL
       HIGH GRADE           RETURN        INTERNATIONAL       BOND          GROWTH         BALANCED
    -----------------     -----------     -------------     --------     -------------     --------
<S>                       <C>             <C>               <C>          <C>               <C>
         $ 12,089           $   849          $    542       $ 11,929        $   153        $   523
           (3,552)             (616)           (1,130)        (3,332)          (642)          (255)
         --------           -------          --------       --------        -------        -------
            8,537               233              (588)         8,597           (489)           268
         --------           -------          --------       --------        -------        -------
          888,268            55,712           186,018        238,363         14,489         31,586
          831,635            54,320           193,887        239,672         14,041         29,908
         --------           -------          --------       --------        -------        -------
           56,633             1,392            (7,869)        (1,309)           448          1,678
                0                 0               674         10,060          4,547            675
         --------           -------          --------       --------        -------        -------
           56,633             1,392            (7,195)         8,751          4,995          2,353
           (1,643)           (2,375)          (11,504)       (14,556)           601            569
           24,588            12,330              (905)        32,954         15,466          4,985
         --------           -------          --------       --------        -------        -------
           26,231            14,705            10,599         47,510         14,865          4,416
         --------           -------          --------       --------        -------        -------
         $ 91,401           $16,330          $  2,816       $ 64,858        $19,371        $ 7,037
         ========           =======          ========       ========        =======        =======
 
- --------------------------------------------------------------------------------------------------
</TABLE>
 
                                       13
<PAGE>   16
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
STATEMENT OF OPERATIONS (CONCLUDED)
FOR THE PERIODS ENDED JUNE 30, 1995 (UNAUDITED)
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                              CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                                                             ----------------------------------
                                                                                                  SVL                    JAS
                                                                                             INTERNATIONAL              GROWTH
                                                                                             -------------             --------
<S>                                                                                          <C>                       <C>
INVESTMENT INCOME:
  Income
    Dividends..............................................................................    $   1,815               $  3,226
  Expenses
    Mortality and Expense Risks Charges and Administrative Fees (Note 4)...................       (7,800)                (2,944)
                                                                                               ---------               --------
NET INVESTMENT INCOME (LOSS)...............................................................       (5,985)                   282
                                                                                               ---------               --------
REALIZED GAIN (LOSS) ON INVESTMENTS:
  Proceeds from Sales......................................................................      344,407                213,517
  Cost of Securities Sold..................................................................      357,433                192,430
                                                                                               ---------               --------
    Net Gain (Loss)........................................................................      (13,026)                21,087
  Capital Gain Distributions Received......................................................        5,165                      0
                                                                                               ---------               --------
NET REALIZED GAIN (LOSS)...................................................................       (7,861)                21,087
UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Beginning of Period......................................................................      (37,761)                 1,295
  End of Period............................................................................       59,146                 58,874
                                                                                               ---------               --------
NET UNREALIZED GAIN (LOSS).................................................................       96,907                 57,579
                                                                                               ---------               --------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS............................    $  83,061               $ 78,948
                                                                                               =========               ========
 
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       14
<PAGE>   17
 
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------
                               CLASS 2 SUB-ACCOUNTS INVESTING IN:
- ---------------------------------------------------------------------------------------------
    JAS - AGGRESSIVE     JAS - WORLDWIDE       JAS        JAS - FLEXIBLE     JAS - SHORT-TERM
         GROWTH              GROWTH          BALANCED         INCOME               BOND
    ----------------     ---------------     --------     --------------     ----------------
    <S>                  <C>                 <C>          <C>                <C>
        $ 10,639            $     312        $ 2,418         $ 12,954           $   28,931
          (4,352)              (1,565)        (1,048)          (2,207)              (3,119)
        --------             --------        -------         --------           ----------
           6,287               (1,253)         1,370           10,747               25,812
        --------             --------        -------         --------           ----------
         449,114              163,742         50,332           83,435            1,425,969
         377,680              161,771         50,496           82,853            1,408,354
        --------             --------        -------         --------           ----------
          71,434                1,971           (164)             582               17,615
              64                   67              0                0                    0
        --------             --------        -------         --------           ----------
          71,498                2,038           (164)             582               17,615
          72,580               (1,996)        (6,245)         (18,592)              (6,252)
          58,800               28,846         17,342           21,441              (15,127)
        --------             --------        -------         --------           ----------
         (13,780)              30,842         23,587           40,033               (8,875)
        --------             --------        -------         --------           ----------
        $ 64,005            $  31,627        $24,793         $ 51,362           $   34,552
        ========             ========        =======         ========           ==========
 
- ------------------------------------------------------------------------------------------
</TABLE>
 
                                       15
<PAGE>   18
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
 
STATEMENTS OF CHANGES IN NET ASSETS
(UNAUDITED)
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
                                                                   CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                    -------------------------------------------------------------------
                                                                                                   NBAMT
                                                                TOTAL                              GROWTH
                                                    ------------------------------     --------------------------------
                                                    PERIOD ENDED      PERIOD ENDED      PERIOD ENDED       YEAR ENDED
                                                    JUN. 30, 1995     DEC. 31, 1994     JUN. 30, 1995     DEC. 31, 1994
                                                    -------------     -------------     -------------     -------------
<S>                                                 <C>              <C>               <C>              <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net Investment Income (Loss).................   $   568,986      $     20,451       $   (2,692)       $  (3,605)
    Net Realized Gain (Loss).....................     1,364,718          (208,356)         135,212           (7,234)
    Net Unrealized Gain (Loss) On Investments....     2,961,562            74,877           54,628            8,600
                                                    -----------      ------------       ----------         --------
    Net Increase (Decrease) In Net Assets
      Resulting From Operations..................     4,895,266          (113,028)         187,148           (2,239)
                                                    -----------      ------------       ----------         --------
CAPITAL SHARE TRANSACTIONS:
    Transfers of Annuity Fund Deposits...........    13,728,910        53,560,270          120,587          359,442
    Net Transfers Between Sub-accounts...........             0                 0          399,021          386,477
    Surrenders...................................    (5,598,492)      (11,179,436)         (52,699)         (58,308)
                                                    -----------      ------------       ----------         --------
    Net Increase (Decrease) In Net Assets
      Resulting From Capital Share
      Transactions...............................     8,130,418        42,380,834          466,909          687,611
                                                    -----------      ------------       ----------         --------
TOTAL INCREASE (DECREASE) IN
  NET ASSETS.....................................    13,025,684        42,267,806          654,057          685,372
NET ASSETS:
    Beginning of Period..........................    43,534,767         1,266,961          730,684           45,312
                                                    -----------      ------------       ----------         --------
    End of Period................................   $56,560,451      $ 43,534,767       $1,384,741        $ 730,684
                                                    ===========      ============       ==========         ========
 
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       16
<PAGE>   19
 
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------
 
                          CLASS 2 SUB-ACCOUNTS INVESTING IN:
- ---------------------------------------------------------------------------------------
                NBAMT                              NBAMT                     NBAMT   
        LIMITED MATURITY BOND                     BALANCED                  PARTNERS  
    ------------------------------     ------------------------------     -------------  
    PERIOD ENDED     JAN. 20* THRU     PERIOD ENDED     JAN. 4* THRU      JUN. 12* THRU
    JUN. 30, 1995    DEC. 31, 1994     JUN. 30, 1995    DEC. 31, 1994     JUN. 30, 1995
    -------------    -------------     -------------    -------------     -------------
    <S>              <C>               <C>              <C>               <C>
     $  110,755       $   (12,808)      $   15,393        $  (3,771)         $   (10)
          6,124            (3,549)           8,990           (6,628)               0
          7,977            13,949          135,959           (8,253)             571
     ----------        ----------       ----------         --------          -------
        124,856            (2,408)         160,342          (18,652)             561
     ----------        ----------       ----------         --------          -------
        454,822         3,541,332          180,266          981,291            2,287
       (511,099)         (548,125)         107,761           29,127           43,984
       (190,611)         (708,773)         (47,336)         (51,778)               0
     ----------        ----------       ----------         --------          -------
       (246,888)        2,284,434          240,691          958,640           46,271
     ----------        ----------       ----------         --------          -------
       (122,032)        2,282,026          401,033          939,988           46,832
      2,282,026                 0          939,988                0                0
     ----------        ----------       ----------         --------          -------
     $2,159,994       $ 2,282,026       $1,341,021        $ 939,988          $46,832
     ==========        ==========       ==========         ========          =======
 
- ---------------------------------------------------------------------------------------
</TABLE>
 
                                       17
<PAGE>   20
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
STATEMENTS OF CHANGES IN NET ASSETS (CONT'D)
(UNAUDITED)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
 
                                                                            CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                          -----------------------------------------------------------------------
                                                                        AAF                                    AAF
                                                                SMALL CAPITALIZATION                          GROWTH
                                                          --------------------------------       --------------------------------
                                                          PERIOD ENDED        YEAR ENDED         PERIOD ENDED        YEAR ENDED
                                                          JUN. 30, 1995      DEC. 31, 1994       JUN. 30, 1995      DEC. 31, 1994
                                                          -------------      -------------       -------------      -------------
<S>                                                       <C>                <C>                 <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net Investment Income (Loss)........................   $   (9,418)        $   (13,011)        $   (3,555)        $    (9,474)
    Net Realized Gain (Loss)............................      584,570             (51,309)           145,610             (16,829)
    Net Unrealized Gain (Loss) On Investments...........       (9,215)             92,257            282,694              77,643
                                                           ----------          ----------         ----------          ----------
    Net Increase (Decrease) In Net Assets Resulting
      From Operations...................................      565,937              27,937            424,749              51,340
                                                           ----------          ----------         ----------          ----------
CAPITAL SHARE TRANSACTIONS:
    Transfers of Annuity Fund Deposits..................      236,978           1,642,052            162,367           1,155,761
    Net Transfers Between Sub-accounts..................      429,573             436,497            (11,992)            828,667
    Surrenders..........................................     (191,736)           (425,334)          (215,967)           (258,833)
                                                           ----------          ----------         ----------          ----------
    Net Increase (Decrease) In Net Assets Resulting
      From Capital Share Transactions...................      474,815           1,653,215            (65,592)          1,725,595
                                                           ----------          ----------         ----------          ----------
TOTAL INCREASE (DECREASE) IN
  NET ASSETS............................................    1,040,752           1,681,152            359,157           1,776,935
NET ASSETS:
    Beginning of Period.................................    1,863,209             182,057          1,823,987              47,052
                                                           ----------          ----------         ----------          ----------
    End of Period.......................................   $2,903,961         $ 1,863,209         $2,183,144         $ 1,823,987
                                                           ==========          ==========         ==========          ==========
 
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       18
<PAGE>   21
 
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------
 
                             CLASS 2 SUB-ACCOUNTS INVESTING IN:
    -------------------------------------------------------------------------------------
                                               AST - SELIGMAN             AST - SELIGMAN
             AAF - MIDCAP                        HENDERSON                   HENDERSON
                GROWTH                      INTERNATIONAL EQUITY           INAT'L SMALL
    ------------------------------     ------------------------------           CAP
    PERIOD ENDED      YEAR ENDED       PERIOD ENDED      YEAR ENDED         MAY 1* THRU
    JUN. 30, 1995    DEC. 31, 1994     JUN. 30, 1995    DEC. 31, 1994      JUN. 30, 1995
    -------------    -------------     -------------    -------------     ---------------
    <S>               <C>               <C>              <C>               <C>
     $   (3,606)       $  (4,115)       $   (8,604)      $   (16,752)         $   (75)
         23,212            2,520           (13,592)           30,239              314
        173,393           29,711           (21,992)          (62,399)             177
     ----------        ---------        ----------       -----------          -------
        192,999           28,116           (44,188)          (48,912)             416
     ----------        ---------        ----------       -----------          -------
        164,261          472,855           113,522         2,070,903            1,028
        358,927          159,097          (167,750)          982,813           59,308
        (55,478)         (62,011)         (286,785)       (1,068,514)              10
     ----------        ---------        ----------       -----------          -------
        467,710          569,941          (341,013)        1,985,202           60,346
     ----------        ---------        ----------       -----------          -------
        660,709          598,057          (385,201)        1,936,290           60,762
        632,773           34,716         2,064,427           128,137                0
     ----------        ---------        ----------       -----------          -------
     $1,293,482        $ 632,773        $1,679,226       $ 2,064,427          $60,762
     ==========        =========        ==========       ===========          =======
 
- -----------------------------------------------------------------------------------------
</TABLE>
 
                                       19
<PAGE>   22
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2

STATEMENTS OF CHANGES IN NET ASSETS (CONT'D)
(UNAUDITED)
 
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                            CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                          -----------------------------------------------------------------------
                                                                        AST                                    AST
                                                            LORD ABBETT GROWTH & INCOME                   JANCAP GROWTH
                                                          --------------------------------       --------------------------------
                                                          PERIOD ENDED        YEAR ENDED         PERIOD ENDED        YEAR ENDED
                                                          JUN. 30, 1995      DEC. 31, 1994       JUN. 30, 1995      DEC. 31, 1994
                                                          ------------       -------------       ------------       -------------
<S>                                                       <C>                <C>                 <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net Investment Income (Loss)........................   $   28,043          $   (8,786)        $      293          $  (13,589)
    Net Realized Gain (Loss)............................      106,954              (6,088)            35,346             (53,045)
    Net Unrealized Gain (Loss) On Investments...........      291,012              22,685            334,874               1,921
                                                           ----------          ----------         ----------          ----------
    Net Increase (Decrease) In Net Assets Resulting
      From Operations...................................      426,009               7,811            370,513             (64,713)
                                                           ----------          ----------         ----------          ----------
CAPITAL SHARE TRANSACTIONS:
    Transfers of Annuity Fund Deposits..................      573,614           1,634,907            190,477           1,644,051
    Net Transfers Between Sub-accounts..................      612,262           1,067,560            203,553             568,663
    Surrenders..........................................     (205,166)           (378,934)          (225,490)           (537,584)
                                                           ----------          ----------         ----------          ----------
    Net Increase (Decrease) In Net Assets Resulting
      From Capital Share Transactions...................      980,710           2,323,533            168,540           1,675,130
                                                           ----------          ----------         ----------          ----------
TOTAL INCREASE (DECREASE) IN
  NET ASSETS............................................    1,406,719           2,331,344            539,053           1,610,417
NET ASSETS:
    Beginning of Period.................................    2,430,516              99,172          1,792,311             181,894
                                                           ----------          ----------         ----------          ----------
    End of Period.......................................   $3,837,235          $2,430,516         $2,331,364          $1,792,311
                                                           ==========          ==========         ==========          ==========
 
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       20
<PAGE>   23
 
 
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------
                                    CLASS 2 SUB-ACCOUNTS INVESTING IN:
- --------------------------------------------------------------------------------------------------------
                 AST                          AST - FEDERATED                    AST - FEDERATED
             MONEY MARKET                      UTILITY INCOME                       HIGH YIELD
    ------------------------------     ------------------------------     ------------------------------
    PERIOD ENDED      YEAR ENDED       PERIOD ENDED      YEAR ENDED       PERIOD ENDED     JAN. 17* THRU
    JUN. 30, 1995    DEC. 31, 1994     JUN. 30, 1995    DEC. 31, 1994     JUN. 30, 1995    DEC. 31, 1994
    -------------    -------------     -------------    -------------     -------------    -------------
<S>                  <C>               <C>              <C>               <C>              <C>
    $   208,248       $   142,930       $   41,690       $    (3,368)      $   49,561        $   (7,781)
              0               137           (4,733)          (25,279)          29,547            (8,632)
              0                 0           64,259           (11,262)         114,799            (3,175)
    -----------      ------------      -----------      ------------      -----------      ------------
        208,248           143,067          101,216           (39,909)         193,907           (19,588)
    -----------      ------------      -----------      ------------      -----------      ------------
      6,074,692        20,561,899          197,912         1,064,461          561,054         1,045,785
     (5,786,932)       (9,404,298)         338,952           118,585          981,492           403,588
     (1,166,974)       (2,645,914)        (168,332)         (345,397)        (405,675)         (259,122)
    -----------      ------------      -----------      ------------      -----------      ------------
       (879,214)        8,511,687          368,532           837,649        1,136,871         1,190,251
    -----------      ------------      -----------      ------------      -----------      ------------
       (670,966)        8,654,754          469,748           797,740        1,330,778         1,170,663
      9,015,790           361,036          802,456             4,716        1,170,663                 0
    -----------      ------------      -----------      ------------      -----------      ------------
    $ 8,344,824       $ 9,015,790       $1,272,204       $   802,456       $2,501,441        $1,170,663
    ===========      ============      ===========      ============      ===========      ============
 
- -------------------------------------------------------------------------------------------------------
</TABLE>
 
                                       21
<PAGE>   24
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2

STATEMENTS OF CHANGES IN NET ASSETS (CONT'D)
(UNAUDITED)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
 
                                                                            CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                          -----------------------------------------------------------------------
                                                                   AST - PHOENIX                          AST - PHOENIX
                                                                   BALANCED ASSET                         CAPITAL GROWTH
                                                          --------------------------------       --------------------------------
                                                          PERIOD ENDED        YEAR ENDED         PERIOD ENDED       JAN. 11* THRU
                                                          JUN. 30, 1995      DEC. 31, 1994       JUN. 30, 1995      DEC. 31, 1994
                                                          -------------      -------------       -------------      -------------
<S>                                                       <C>                <C>                 <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net Investment Income (Loss)........................   $   23,829          $   (9,076)         $    375           $  (1,788)
    Net Realized Gain (Loss)............................       15,377              (7,044)            7,040              (6,905)
    Net Unrealized Gain (Loss) On Investments...........       50,050               8,709            25,689              (4,589)
                                                           ----------          ----------          --------           ---------  
    Net Increase (Decrease) In Net Assets Resulting
      From Operations...................................       89,256              (7,411)           33,104             (13,282)
                                                           ----------          ----------          --------           ---------  
CAPITAL SHARE TRANSACTIONS:
    Transfers of Annuity Fund Deposits..................      121,263           1,671,380            55,907             242,064
    Net Transfers Between Sub-accounts..................      (11,513)            163,736           (41,569)             78,148
    Surrenders..........................................     (270,571)           (751,000)          (14,983)            (93,215)
                                                           ----------          ----------          --------           ---------  
    Net Increase (Decrease) In Net Assets Resulting
      From Capital Share Transactions...................     (160,821)          1,084,116              (645)            226,997
                                                           ----------          ----------          --------           ---------  
TOTAL INCREASE (DECREASE) IN
  NET ASSETS............................................      (71,565)          1,076,705            32,459             213,715
NET ASSETS:
    Beginning of Period.................................    1,138,795              62,090           213,715                   0
                                                           ----------          ----------          --------           ---------  
    End of Period.......................................   $1,067,230          $1,138,795          $246,174           $ 213,715
                                                           ==========          ==========          ========           =========  
 
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       22
<PAGE>   25
 
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------
 
                            CLASS 2 SUB-ACCOUNTS INVESTING IN:
- ---------------------------------------------------------------------------------------
                                                                          AST - T. ROWE
         AST - T. ROWE PRICE                AST - T. ROWE PRICE           PRICE NATURAL
           ASSET ALLOCATION                 INTERNATIONAL EQUITY            RESOURCES              
    -------------------------------     ------------------------------    -------------
    PERIOD ENDED      JAN. 4* THRU      PERIOD ENDED     JAN. 4* THRU      MAY 19* THRU
    JUN. 30, 1995     DEC. 31, 1994     JUN. 30, 1995    DEC. 31, 1994     JUN. 30, 1995
    -------------     -------------     -------------    -------------     -------------
    <S>              <C>               <C>              <C>               <C>
     $    9,118        $  (8,353)       $  (10,898)      $   (20,516)        $   (10)
         15,789           (6,772)          (68,813)           (6,516)              0
         61,137            9,104           199,420           (71,869)            214
     ----------        ---------        ----------       -----------         -------   
         86,044           (6,021)          119,709           (98,901)            204
     ----------        ---------        ----------       -----------         -------   
         93,622          980,530           334,657         2,584,608               0
            487           85,064           233,817         1,175,638          23,071
       (136,917)        (333,630)         (310,502)         (801,814)              0
     ----------        ---------        ----------       -----------         -------   
        (42,808)         731,964           257,972         2,958,432          23,071
     ----------        ---------        ----------       -----------         -------   
         43,236          725,943           377,681         2,859,531          23,275
        725,943                0         2,859,531                 0               0
     ----------        ---------        ----------       -----------         -------   
     $  769,179        $ 725,943        $3,237,212       $ 2,859,531         $23,275
     ==========        =========        ==========       ===========         =======    
 
- ---------------------------------------------------------------------------------------
</TABLE>
 
                                       23
<PAGE>   26
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
 
STATEMENTS OF CHANGES IN NET ASSETS (CONT'D)
(UNAUDITED)

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------
                                                                    CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                    -------------------------------------------------------------------
                                                            AST - FOUNDERS                       AST - INVESCO
                                                         CAPITAL APPRECIATION                    EQUITY INCOME
                                                    -------------------------------     -------------------------------
                                                    PERIOD ENDED      JAN. 10* THRU     PERIOD ENDED      JAN. 4* THRU
                                                    JUN. 30, 1995     DEC. 31, 1994     JUN. 30, 1995     DEC. 31, 1994
                                                    -------------     -------------     -------------     -------------
<S>                                                 <C>               <C>               <C>               <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net Investment Income (Loss).................     $    5,054        $   (4,937)       $   11,916        $  (12,916)
    Net Realized Gain (Loss).....................         71,659            26,811            17,137           (18,005)
    Net Unrealized Gain (Loss) On Investments....        133,797            54,117           187,041           (11,342)
                                                      ----------        ----------        ----------        ----------
    Net Increase (Decrease) In Net Assets
      Resulting From Operations..................        210,510            75,991           216,094           (42,263)
                                                      ----------        ----------        ----------        ----------
CAPITAL SHARE TRANSACTIONS:
    Transfers of Annuity Fund Deposits...........        289,334           788,882           183,554         1,625,871
    Net Transfers Between Sub-accounts...........        553,442           286,927           147,753           358,856
    Surrenders...................................       (106,970)         (122,594)         (121,050)         (493,300)
                                                      ----------        ----------        ----------        ----------
    Net Increase (Decrease) In Net Assets
      Resulting From Capital Share
      Transactions...............................        735,806           953,215           210,257         1,491,427
                                                      ----------        ----------        ----------        ----------
TOTAL INCREASE (DECREASE) IN
  NET ASSETS.....................................        946,316         1,029,206           426,351         1,449,164
NET ASSETS:
    Beginning of Period..........................      1,029,206                 0         1,449,164                 0
                                                      ----------        ----------        ----------        ----------
    End of Period................................     $1,975,522        $1,029,206        $1,875,515        $1,449,164
                                                      ==========        ==========        ==========        ==========
 
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       24
<PAGE>   27
<TABLE>
<CAPTION>
 
- ---------------------------------------------------------------------------------------
 
                            CLASS 2 SUB-ACCOUNTS INVESTING IN:
- ---------------------------------------------------------------------------------------
                                        AST - PIMCO      
             AST - PIMCO                  LIMITED                 AST - SCUDDER
          TOTAL RETURN BOND            MATURITY BOND           INTERNATIONAL BOND
    ------------------------------     -------------     ------------------------------
    PERIOD ENDED     JAN. 6* THRU       MAY 8* THRU      PERIOD ENDED     MAY 18* THRU
    JUN. 30, 1995    DEC. 31, 1994     JUN. 30, 1995     JUN. 30, 1995    DEC. 31, 1994
    -------------    -------------     -------------     -------------    -------------
     <S>               <C>                <C>              <C>              <C>
     $   46,569        $  (18,563)        $    (88)        $  3,154         $   (731)
         32,213           (17,517)              13              785              (85)
        213,273           (11,821)            (409)          14,692           (2,877)
     ----------        ----------         --------         --------         --------
        292,055           (47,901)            (484)          18,631           (3,693)
     ----------        ----------         --------         --------         --------
      1,006,040         2,260,277           55,138          101,203          142,551
      1,417,404           765,338          182,861           56,393          144,045
       (515,507)         (507,138)               0          (12,560)         (41,103)
     ----------        ----------         --------         --------         --------
      1,907,937         2,518,477          237,999          145,036          245,493
     ----------        ----------         --------         --------         --------
      2,199,992         2,470,576          237,515          163,667          241,800
      2,470,576                 0                0          241,800                0
     ----------        ----------         --------         --------         --------
     $4,670,568        $2,470,576         $237,515         $405,467         $241,800
     ==========        ==========         ========         ========         ========
 
- ---------------------------------------------------------------------------------------
</TABLE>
 
                                       25
<PAGE>   28
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2

STATEMENTS OF CHANGES IN NET ASSETS (CONT'D)
(UNAUDITED)

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
                                                                    CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                    -------------------------------------------------------------------
                                                              AST - EAGLE                        AST - BERGER
                                                             GROWTH EQUITY                      CAPITAL GROWTH
                                                    -------------------------------     -------------------------------
                                                    PERIOD ENDED      JUL. 5* THRU      PERIOD ENDED      NOV. 23* THRU
                                                    JUN. 30, 1995     DEC. 31, 1994     JUN. 30, 1995     DEC. 31, 1994
                                                    -------------     -------------     -------------     -------------
<S>                                                 <C>               <C>               <C>               <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net Investment Income (Loss).................      $   (248)         $    (89)         $ (1,024)         $    (4)
    Net Realized Gain (Loss).....................           516               881               857                0
    Net Unrealized Gain (Loss) On Investments....         6,608               571            36,993               31
                                                       --------           -------          --------          -------
    Net Increase (Decrease) In Net Assets
      Resulting From Operations..................         6,876             1,363            36,826               27
                                                       --------           -------          --------          -------
CAPITAL SHARE TRANSACTIONS:
    Transfers of Annuity Fund Deposits...........         2,662            29,250           106,472            1,127
    Net Transfers Between Sub-accounts...........       100,320            (1,565)          530,071           32,874
    Surrenders...................................        (6,010)          (12,912)          (23,667)               0
                                                       --------           -------          --------          -------
    Net Increase (Decrease) In Net Assets
      Resulting From Capital Share Transactions..        96,972            14,773           612,876           34,001
                                                       --------           -------          --------          -------
TOTAL INCREASE (DECREASE) IN
  NET ASSETS.....................................       103,848            16,136           649,702           34,028
NET ASSETS:
    Beginning of Period..........................        16,136                 0            34,028                0
                                                       --------           -------          --------          -------
    End of Period................................      $119,984          $ 16,136          $683,730          $34,028
                                                       ========          ========          ========          =======
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       26
<PAGE>   29
<TABLE>
<CAPTION>
 
- -----------------------------------------------------------------------------------------------------------
 
                                      CLASS 2 SUB-ACCOUNTS INVESTING IN:
- -----------------------------------------------------------------------------------------------------------
                  AVP                                 AVP                                 AVP
             ST MULTI-MKT.                      PREMIER GROWTH                      GROWTH & INCOME
    -------------------------------     -------------------------------     -------------------------------
    PERIOD ENDED      JAN. 23* THRU     PERIOD ENDED       YEAR ENDED       PERIOD ENDED       YEAR ENDED
    JUN. 30, 1995     DEC. 31, 1994     JUN. 30, 1995     DEC. 31, 1994     JUN. 30, 1995     DEC. 31, 1994
    -------------     -------------     -------------     -------------     -------------     -------------
       <S>               <C>               <C>               <C>               <C>               <C>
       $ (1,054)         $  5,745          $ (1,861)         $ (3,114)         $  4,313          $  3,911
        (18,988)           (5,466)           35,782              (147)           26,073            (2,671)
         20,809           (20,879)          144,064            (3,563)           94,429            (5,389)
       --------          --------          --------          --------          --------          --------
            767           (20,600)          177,985            (6,824)          124,815            (4,149)
       --------          --------          --------          --------          --------          --------
         18,027           379,028            92,343           448,844            64,259           360,030
         25,494           (19,980)           86,969           317,165            12,667           341,456
        (25,765)          (59,083)         (175,057)          (73,311)          (55,871)          (40,389)
       --------          --------          --------          --------          --------          --------
         17,756           299,965             4,255           692,698            21,055           661,097
       --------          --------          --------          --------          --------          --------
         18,523           279,365           182,240           685,874           145,870           656,948
        279,365                 0           730,914            45,040           661,540             4,592
       --------          --------          --------          --------          --------          --------
       $297,888          $279,365          $913,154          $730,914          $807,410          $661,540
       ========          ========          ========          ========          ========          ========
 
- -----------------------------------------------------------------------------------------------------------
</TABLE>
 
                                       27
<PAGE>   30
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
 
STATEMENTS OF CHANGES IN NET ASSETS (CONT'D)
(UNAUDITED)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
 
                                                                   CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                   ------------------------------------------------------------------
                                                           AVP - U.S. GOV'T                         AVP
                                                        HIGH GRADE SECURITIES                   TOTAL RETURN
                                                   --------------------------------     ------------------------------
                                                    PERIOD ENDED     JAN. 10* THRU      PERIOD ENDED     FEB. 17* THRU
                                                   JUN. 30, 1995     DEC. 31, 1994      JUN. 30, 1995    DEC. 31, 1994
                                                   --------------    -------------      ------------     -------------        
                                                                                
<S>                                                 <C>              <C>               <C>              <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net Investment Income (Loss).................     $   8,537        $  13,156        $     233         $    (316)
    Net Realized Gain (Loss).....................        56,633          (26,858)           1,392              (259)
    Net Unrealized Gain (Loss) On Investments....        26,231           (1,643)          14,705            (2,375)
                                                       --------        ---------        ---------         ---------
    Net Increase (Decrease) In Net Assets
      Resulting From Operations..................        91,401          (15,345)          16,330            (2,950)
                                                       --------        ---------        ---------         ---------
CAPITAL SHARE TRANSACTIONS:
    Transfers of Annuity Fund Deposits...........        46,283          496,927           15,168            75,384
    Net Transfers Between Sub-accounts...........      (173,788)         481,516           (5,300)           90,311
    Surrenders...................................      (137,946)        (152,979)         (34,497)           (5,773)
                                                       --------        ---------        ---------         ----------
    Net Increase (Decrease) In Net Assets
      Resulting From Capital Share Transactions..      (265,451)         825,464          (24,629)          159,922
                                                       --------        ---------        ---------         ---------
TOTAL INCREASE (DECREASE) IN
  NET ASSETS.....................................      (174,050)         810,119           (8,299)          156,972
NET ASSETS:
    Beginning of Period..........................       810,119                0          156,972                 0
                                                       --------        ---------        ---------         ---------
    End of Period................................     $ 636,069        $ 810,119        $ 148,673         $ 156,972
                                                      ==========       =========        =========         =========
 
- -------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       28
<PAGE>   31
 
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------

                                   CLASS 2 SUB-ACCOUNTS INVESTING IN:
- --------------------------------------------------------------------------------------------------------
                 AVP                                SVL                           SVL - CAPITAL
            INTERNATIONAL                           BOND                              GROWTH
    ------------------------------     ------------------------------     ------------------------------
    PERIOD ENDED     JAN. 24* THRU     PERIOD ENDED      YEAR ENDED      PERIOD ENDED     JAN. 21* THRU
   JUN. 30, 1995     DEC. 31, 1994    JUN. 30, 1995    DEC. 31, 1994    JUN. 30, 1995     DEC. 31, 1994
   -------------     -------------    -------------    --------------   -------------     -------------
                             
     <S>               <C>               <C>              <C>               <C>              <C>
      $    (588)       $  (1,206)        $  8,597         $  21,533         $   (489)        $    (718)
         (7,195)          14,916            8,751           (19,614)           4,995            (2,035)
         10,599          (11,504)          47,510           (14,556)          14,865               601
      ---------        ---------         --------         ---------         --------         ---------
          2,816            2,206           64,858           (12,637)          19,371            (2,152)
      ---------        ---------         --------         ---------         --------         ---------
          3,175          372,251           41,114           655,147                0           153,772
       (108,142)          19,060          (11,629)          241,053           (1,328)            1,344
        (39,219)         (35,517)         (93,746)         (177,113)         (11,305)          (19,928)
      ---------        ---------         --------         ---------         --------         --------- 
       (144,186)         355,794          (64,261)          719,087          (12,633)          135,188
      ---------        ---------         --------         ---------         --------         --------- 
       (141,370)         358,000              597           706,450            6,738           133,036
        358,000                0          712,511             6,061          133,036                 0
      ---------        ---------         --------         ---------        ---------         ---------
      $ 216,630        $ 358,000         $713,108         $ 712,511        $ 139,774         $ 133,036
      =========        =========         ========         =========        =========         =========
 
- ------------------------------------------------------------------------------------------------------
</TABLE>
 
                                       29
<PAGE>   32
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
 
STATEMENTS OF CHANGES IN NET ASSETS (CONT'D)
(UNAUDITED)
 
<TABLE>
<CAPTION>

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

                                                                   CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                    -----------------------------------------------------------------
                                                                 SVL                                SVL
                                                               BALANCED                        INTERNATIONAL
                                                    ------------------------------     ------------------------------
                                                    PERIOD ENDED     FEB. 4* THRU       PERIOD ENDED      JAN. 5* THRU
                                                   JUN. 30, 1995    DEC. 31, 1994      JUN. 30, 1995     DEC. 31, 1994
                                                   -------------    -------------      -------------     -------------
<S>                                                  <C>                <C>             <C>              <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net Investment Income (Loss).................     $    268          $    850        $   (5,985)      $    (8,010)
    Net Realized Gain (Loss).....................        2,353            (1,628)           (7,861)            3,955
    Net Unrealized Gain (Loss) On Investments....        4,416               569            96,907           (37,761)
                                                      --------          --------        ----------       -----------
    Net Increase (Decrease) In Net Assets
      Resulting from Operations..................        7,037              (209)           83,061           (41,816)
                                                      --------          --------        ----------       -----------
CAPITAL SHARE TRANSACTIONS:
    Transfers of Annuity Fund Deposits...........        3,624            96,871           294,280         1,137,777
    Net Transfers Between Sub-accounts...........          206             4,832           693,151           394,584
    Surrenders...................................      (29,967)          (37,607)          (71,603)         (191,571)
                                                      --------          --------        ----------       -----------
    Net Increase (Decrease) In Net Assets
      Resulting From Capital Share Transactions..      (26,137)           64,096           915,828         1,340,783
                                                      --------          --------         ---------       -----------
TOTAL INCREASE (DECREASE) IN
  NET ASSETS.....................................      (19,100)           63,887           998,889         1,298,967
NET ASSETS:
    Beginning of Period..........................       63,887                 0         1,298,967                 0
                                                      --------          --------         ---------       -----------
    End of Period................................     $ 44,787          $ 63,887        $2,297,856       $ 1,298,967
                                                      ========          ========        ==========       ===========
 
- --------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       30
<PAGE>   33
<TABLE>
<CAPTION> 
- ----------------------------------------------------------------------------------

                        CLASS 2 SUB-ACCOUNTS INVESTING IN:
- ----------------------------------------------------------------------------------
                   JAS                                   JAS - AGGRESSIVE
                  GROWTH                                      GROWTH
    ----------------------------------          ----------------------------------
    PERIOD ENDED         JAN. 10* THRU          PERIOD ENDED          YEAR ENDED
   JUN. 30, 1995         DEC. 31, 1994         JUN. 30, 1995         DEC. 31, 1994
   -------------         -------------         -------------         -------------
      <S>                  <C>                   <C>                  <C>
     $     282             $  (1,457)            $    6,287            $   1,689
        21,087                (2,092)                71,498               21,165
        57,579                 1,295                (13,780)              71,191
     ---------             ---------            -----------            ---------
        78,948                (2,254)                64,005               94,045
     ---------             ---------            -----------            ---------
       164,007               359,108                139,877              501,246
       208,906                72,716                 12,212              313,628
       (33,828)              (67,052)               (28,419)             (97,676)
     ---------             ---------            -----------            ---------
       339,085               364,772                123,670              717,198
     ---------             ---------            -----------            ---------
       418,033               362,518                187,675              811,243
       362,518                     0                842,780               31,537
     ---------             ---------            -----------            ---------
     $ 780,551             $ 362,518            $ 1,030,455            $ 842,780
     =========             =========            ===========            =========
 
- --------------------------------------------------------------------------------
</TABLE>
 
                                       31
<PAGE>   34
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
 
STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)
(UNAUDITED)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
 
                                                                   CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                    -----------------------------------------------------------------
                                                           JAS - WORLDWIDE                          JAS
                                                                GROWTH                            BALANCED
                                                    ------------------------------     ------------------------------
                                                    PERIOD ENDED     JAN. 5* THRU      PERIOD ENDED     JAN. 25* THRU
                                                    JUN. 30, 1995    DEC. 31, 1994     JUN. 30, 1995    DEC. 31, 1994
                                                    -------------    -------------     -------------    -------------
<S>                                                 <C>              <C>               <C>              <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net Investment Income (Loss).................     $ (1,253)         $ (2,599)        $  1,370          $    239
    Net Realized Gain (Loss).....................        2,038              (351)            (164)               81
    Net Unrealized Gain (Loss) On Investments....       30,842            (1,996)          23,587            (6,245)
                                                      --------          --------         --------          --------
    Net Increase (Decrease) In Net Assets
      Resulting From Operations..................       31,627            (4,946)          24,793            (5,925)
                                                      --------          --------         --------          --------
CAPITAL SHARE TRANSACTIONS:
    Transfers of Annuity Fund Deposits...........       93,436           280,655            2,195           264,388
    Net Transfers Between Sub-accounts...........      102,656            60,543           (8,512)          (10,505)
    Surrenders...................................      (52,189)          (69,779)         (26,300)             (581)
                                                      --------          --------         --------          --------
    Net Increase (Decrease) In Net Assets
      Resulting From Capital Share Transactions..      143,903           271,419          (32,617)          253,302
                                                      --------          --------         --------          --------
TOTAL INCREASE (DECREASE) IN
  NET ASSETS.....................................      175,530           266,473           (7,824)          247,377
NET ASSETS:
    Beginning of Period..........................      266,473                 0          247,377                 0
                                                      --------          --------         --------          --------
    End of Period................................     $442,003          $266,473         $239,553          $247,377
                                                      ========          ========         ========          ========
 
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
 
See Notes to Financial Statements.
 
* Date Operations Commenced.
 
                                       32
<PAGE>   35
 
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------
 
                        CLASS 2 SUB-ACCOUNTS INVESTING IN:
- -----------------------------------------------------------------------------------
              JAS - FLEXIBLE                             JAS - SHORT-TERM
                  INCOME                                       BOND
    ----------------------------------          -----------------------------------
    PERIOD ENDED          YEAR ENDED            PERIOD ENDED          JAN. 26* THRU
    JUN. 30, 1995        DEC. 31, 1994          JUN. 30, 1995         DEC. 31, 1994
    -------------        -------------          -------------         -------------
    <S>                  <C>                    <C>                   <C>
      $ 10,747             $  13,725             $    25,812            $   8,126
           582                (6,726)                 17,615                  223
        40,033               (18,327)                 (8,875)              (6,252)
      --------             ---------             -----------            ---------
        51,362               (11,328)                 34,552                2,097
      --------             ---------             -----------            ---------
        10,771               578,188               1,356,632              899,382
       (14,505)               36,510              (1,068,654)            (461,945)
       (34,460)             (189,798)                (17,344)              (4,071)
      --------             ---------             -----------            ---------
       (38,194)              424,900                 270,634              433,366
      --------             ---------             -----------            ---------
        13,168               413,572                 305,186              435,463
       447,121                33,549                 435,463                    0
      --------             ---------             -----------            ---------
      $460,289             $ 447,121             $   740,649            $ 435,463
      ========             =========             ===========            =========
 
- -----------------------------------------------------------------------------------
</TABLE>
 
                                       33
<PAGE>   36
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
 
NOTES TO
FINANCIAL STATEMENTS
(UNAUDITED)
 
- --------------------------------------------------------------------------------
 
1.  ORGANIZATION
 
American Skandia Life Assurance Corporation Variable Account B -- Class 2 (the
"Account") is a separate investment account of American Skandia Life Assurance
Corporation ("American Skandia"). The Account is registered with the SEC under
the Investment Company Act of 1940 as a unit investment trust. The Account
commenced operations December 16, 1993.
 
As of June 30, 1995 the Account consisted of forty-two sub-accounts, each of
which invests only in a single corresponding portfolio of either the Neuberger
and Berman Advisers Management Trust, The Alger American Fund, the American
Skandia Trust, The Alliance Variable Products Series Fund, Inc., the Scudder
Variable Life Investment Fund or the Janus Aspen Series (the "Trusts").
Neuberger and Berman Management, Inc. is the advisor for the Neuberger and
Berman Advisers Management Trust. Fred Alger Management, Inc. is the advisor for
The Alger American Fund. American Skandia Investment Services Incorporated is
the investment manager for the American Skandia Trust, while Seligman Henderson
Co., Inc., Lord Abbett & Co., Janus Capital Corporation, Federated Investment
Counseling, Phoenix Investment Counsel, Inc., J. P. Morgan Investment Management
Incorporated, T. Rowe Price Associates Inc., Rowe Price-Fleming International,
Inc., Founders Asset Management, Inc., INVESCO Trust Company, Pacific Investment
Management Company, Scudder, Stevens & Clark, Inc., Eagle Asset Management, Inc.
and Berger Associates, Inc. are the sub-advisors. Alliance Capital Management
L.P. is the advisor for The Alliance Variable Products Series Fund, Inc.
Scudder, Stevens & Clark, Inc. is the advisor for the Scudder Variable Life
Investment Fund. Janus Capital Corporation is the advisor for the Janus Aspen
Series. The investment advisors are paid fees for their services by the
respective Trusts.
 
The following four Class 2 sub-accounts have commenced operation in 1995: the
NBAMT-Partners on June 12, 1995; the AST-Seligman Henderson International Small
Cap on May 1, 1995; the AST-T. Rowe Price Natural resources on May 19, 1995; and
the AST-PIMCO Limited Maturity Bond on May 8, 1995.
 
Effective May 1, 1995 the AST-Henderson International Growth sub-account changed
its name to AST-Seligman Henderson International Equity
 
2.  VALUATION OF INVESTMENTS
 
The market value of the investments in the sub-accounts is based on the net
asset values of the Trust shares held at the end of the current period.
Transactions are accounted for on the trade date and dividend income is
recognized on an accrual basis. Realized gains and losses on sales of
investments are determined on a first-in first-out basis.
 
3.  INCOME TAXES
 
American Skandia does not expect to incur any Federal income tax liability on
earnings, or realized capital gains attributable to the Account, therefore, no
charges for Federal income taxes are currently deducted from the Account. If
American Skandia incurs income taxes attributable to the Account, or determines
that such taxes will be incurred, it may make a charge for such taxes against
the Account.
 
Under current laws, American Skandia may incur state and local income taxes (in
addition to premium tax) in several states. The company does not anticipate that
these will be significant. However, American Skandia may make charges to the
Account in the event that the amount of these taxes change.
 
                                       34
<PAGE>   37
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
 
NOTES TO
FINANCIAL STATEMENTS (CONT'D)
(UNAUDITED)
 
- --------------------------------------------------------------------------------
 
4.  CONTRACT CHARGES
 
The following contract charges are paid to American Skandia:
 
     Mortality and Expense Risk Charges -- Charged daily against the Account at
     an annual rate of .65% of the net assets.
 
     Administrative Fees -- Charged daily against the Account at an annual rate
     of .25% of the net assets.
 
     Maintenance Fee -- A maintenance fee equaling the lesser of $35 or 2% may
     be assessed against: (a) the initial Purchase Payment; and (b) each Annuity
     Year after the first, the Account Value. It applies to the initial Purchase
     Payment only if less than $50,000. It is assessed as of the first Valuation
     Period of each Annuity Year after the first only if, at that time, the
     Account Value of the Annuity is less than $50,000.
 
                                       35
<PAGE>   38
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
 
NOTES TO
FINANCIAL STATEMENTS (CONT'D)
(UNAUDITED)
 
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
 
5.  CHANGES IN THE UNITS OUTSTANDING
                                                          -----------------------------------------------------------------
                                                                         CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                          -----------------------------------------------------------------
                                                                                                  NBAMT - LIMITED
                                                                NBAMT - GROWTH                     MATURITY BOND
                                                          ----------------------------  -----------------------------------
                                                          PERIOD ENDED    YEAR ENDED       PERIOD ENDED       JAN. 20* THRU
                                                          JUN. 30, 1995  DEC. 31, 1994     JUN. 30, 1995      DEC. 31, 1994
                                                          -------------  -------------  -------------------   -------------
<S>                                                       <C>            <C>            <C>                   <C>
Units Outstanding Beginning of the Period.................     76,158         4,425           231,497                   0
Units Purchased...........................................     10,876        36,682            44,333             359,217
Units Transferred Between Sub-accounts....................     36,876        41,144           (50,074)            (55,815)
Units Surrendered.........................................     (4,873)       (6,093)          (18,761)            (71,905)
                                                              -------       -------           -------            --------
Units Outstanding End of the Period.......................    119,037        76,158           206,995             231,497
                                                              =======       =======           =======            ========
 
<CAPTION>
                                                          -----------------------------------------------------------------
                                                                         CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                          -----------------------------------------------------------------
                                                                      AAF                    AST - SELIGMAN HENDERSON
                                                                 MIDCAP GROWTH                 INTERNATIONAL EQUITY
                                                          ----------------------------  -----------------------------------
                                                          PERIOD ENDED    YEAR ENDED       PERIOD ENDED        YEAR ENDED
                                                          JUN. 30, 1995  DEC. 31, 1994     JUN. 30, 1995      DEC. 31, 1994
                                                          -------------  -------------  -------------------   -------------
<S>                                                       <C>            <C>            <C>                   <C>
Units Outstanding Beginning of the Period.................     61,104         3,255           199,313              12,521
Units Purchased...........................................     13,611        47,595            11,050             197,417
Units Transferred Between Sub-accounts....................     28,835        16,888           (17,543)             91,134
Units Surrendered.........................................     (4,917)       (6,634)          (29,315)           (101,759)
                                                              -------       -------           -------            --------
Units Outstanding End of the Period.......................     98,633        61,104           163,505             199,313
                                                              =======       =======           =======            ========
<CAPTION>
                                                          -----------------------------------------------------------------
                                                                         CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                          -----------------------------------------------------------------
                                                                AST - FEDERATED                   AST - FEDERATED
                                                                UTILITY INCOME                      HIGH YIELD
                                                          ----------------------------  -----------------------------------
                                                          PERIOD ENDED    YEAR ENDED       PERIOD ENDED       JAN. 17* THRU
                                                          JUN. 30, 1995  DEC. 31, 1994     JUN. 30, 1995      DEC. 31, 1994
                                                          -------------  -------------  -------------------   -------------
<S>                                                       <C>            <C>            <C>                   <C>
Units Outstanding Beginning of the Period.................     86,555           467           122,508                   0
Units Purchased...........................................     20,359       110,844            55,644             107,541
Units Transferred Between Sub-accounts....................     34,699        12,204            98,726              41,664
Units Surrendered.........................................    (17,342)      (36,960)          (40,415)            (26,697)
                                                              -------       -------           -------            --------
Units Outstanding End of the Period.......................    124,271        86,555           236,463             122,508
                                                              =======       =======           =======            ========
<CAPTION>
                                                          -------------------------------------------------
                                                                 CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                          -------------------------------------------------
                                                              AST - T. ROWE PRICE       AST - T. ROWE PRICE
                                                             INTERNATIONAL EQUITY        NATURAL RESOURCES 
                                                          ----------------------------  -------------------
                                                          PERIOD ENDED   JAN. 4* THRU      MAY 19* THRU
                                                          JUN. 30, 1995  DEC. 31, 1994     JUN. 30, 1995
                                                          -------------  -------------  -------------------
<S>                                                       <C>            <C>            <C>                   
Units Outstanding Beginning of the Period.................    301,423             0                 0
Units Purchased...........................................     35,641       264,699                 0
Units Transferred Between Sub-accounts....................     25,987       120,989             2,310
Units Surrendered.........................................    (33,775)      (84,265)                0
                                                              -------       -------           -------
Units Outstanding End of the Period.......................    329,276       301,423             2,310
                                                              =======       =======           =======
 
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
* Date Operations Commenced.
 
                                       36
<PAGE>   39
 
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------

       --------------------------------------------------------------------------------------------------------------
                                             CLASS 2 SUB-ACCOUNTS INVESTING IN:
       --------------------------------------------------------------------------------------------------------------
                                                      NBAMT                   AAF - SMALL
                  NBAMT - BALANCED                  PARTNERS                CAPITALIZATION              
       --------------------------------------     -------------     -------------------------------     
           PERIOD ENDED         JAN. 4* THRU      JUN. 12* THRU     PERIOD ENDED       YEAR ENDED      
          JUN. 30, 1995         DEC. 31, 1994     JUN. 30, 1995     JUN. 30, 1995     DEC. 31, 1994     
       --------------------     -------------     -------------     -------------     -------------    
       <S>                      <C>               <C>               <C>               <C>              
               97,266                    0                 0           187,387            17,264            
               17,665               99,729               214            20,202           169,945             
                9,920                3,025             4,133            36,021            47,423            
               (4,602)              (5,488)                0           (21,175)          (47,245)           
              -------              -------           -------           -------           -------           
              120,249               97,266             4,347           222,435           187,387           
              =======              =======           =======           =======           =======           
 
<CAPTION>


                   AAF- GROWTH
       ---------------------------------- 
        PERIOD ENDED          YEAR ENDED
       JUN. 30, 1995         DEC. 31, 1994
       -------------         -------------
       <S>                    <C>
          177,825                4,589
           13,854              117,603
           (1,296)              82,538
          (19,566)             (26,905)
          -------              -------
          170,817              177,825
          =======              =======


<CAPTION>

       --------------------------------------------------------------------------------------------------------------
                                             CLASS 2 SUB-ACCOUNTS INVESTING IN:
       --------------------------------------------------------------------------------------------------------------
       AST - SELIGMAN HEND.          AST - LORD ABBETT                                                   
         INAT'L SMALL CAP             GROWTH & INCOME                     AST - JANCAP GROWTH             
       --------------------     -------------------------------     -------------------------------     
           MAY 1* THRU          PERIOD ENDED       YEAR ENDED       PERIOD ENDED       YEAR ENDED       
          JUN. 30, 1995         JUN. 30, 1995     DEC. 31, 1994     JUN. 30, 1995     DEC. 31, 1994     
       --------------------     -------------     -------------     -------------     -------------    
       <S>                      <C>               <C>               <C>               <C>              
                    0              238,128             9,793           187,924            17,956           
                  103               51,574           161,906            18,365           166,950          
                5,880               51,646           104,811            18,403            59,974          
                    0              (18,667)          (38,382)          (22,732)          (56,956)        
              -------              -------           -------           -------           -------          
                5,983              322,681           238,128           201,960           187,924          
              =======              =======           =======           =======           =======           

<CAPTION>

             AST - MONEY MARKET
    ------------------------------------
     PEIOD ENDED            YEAR ENDED
    JUN. 30, 1995          DEC. 31, 1994
    -------------          -------------
      <S>                  <C>
      880,903                   36,093
      586,341                2,038,930
     (557,193)                (931,463)
     (112,867)                (262,657)
     --------                ---------
      797,184                  880,903
      =======                =========
 

<CAPTION>
       --------------------------------------------------------------------------------------------------------------
                                             CLASS 2 SUB-ACCOUNTS INVESTING IN:
       --------------------------------------------------------------------------------------------------------------
                   AST - PHOENIX                           AST - PHOENIX                    AST - T. ROWE PRICE
                   BALANCED ASSET                         CAPITAL GROWTH                     ASSET ALLOCATION
       --------------------------------------     -------------------------------     -------------------------------
           PERIOD ENDED          YEAR ENDED       PERIOD ENDED      JAN. 11* THRU     PERIOD ENDED      JAN. 4* THRU
          JUN. 30, 1995         DEC. 31, 1994     JUN. 30, 1995     DEC. 31, 1994     JUN. 30, 1995     DEC. 31, 1994
       --------------------     -------------     -------------     -------------     -------------     -------------
       <S>                      <C>               <C>               <C>               <C>               <C>
              114,927                6,185            23,203                 0            74,058                  0
               11,946              168,492             5,418            24,865             8,837             99,783
               (1,433)              16,570            (4,160)            8,251              (367)             8,434
              (26,356)             (76,320)           (1,472)           (9,913)          (13,581)           (34,159)
              -------              -------           -------           -------           -------           --------
               99,084              114,927            22,989            23,203            68,947             74,058
              =======              =======           =======           =======           =======           ========


<CAPTION>
       --------------------------------------------------------------------------------------------------------------
                                             CLASS 2 SUB-ACCOUNTS INVESTING IN:
       --------------------------------------------------------------------------------------------------------------
                   AST - FOUNDERS                          AST - INVESCO                     AST - PIMCO TOTAL
                 CAP'L APPRECIATION                        EQUITY INCOME                        RETURN BOND
       --------------------------------------     -------------------------------     -------------------------------
           PERIOD ENDED         JAN. 10* THRU     PERIOD ENDED      JAN. 4* THRU      PERIOD ENDED      JAN. 6* THRU
          JUN. 30, 1995         DEC. 31, 1994     JUN. 30, 1995     DEC. 31, 1994     JUN. 30, 1995     DEC. 31, 1994
       --------------------     -------------     -------------     -------------     -------------     -------------
       <S>                      <C>               <C>               <C>               <C>               <C>
               96,278                    0           150,719                 0           256,950                  0
               25,285               79,701            17,234           165,131            97,365            231,757
               44,986               29,469            12,914            36,322           138,912             77,945
               (9,289)             (12,892)          (11,683)          (50,734)          (51,254)           (52,752)
              -------              -------           -------           -------           -------           --------
              157,260               96,278           169,184           150,719           441,973            256,950
              =======              =======           =======           =======           =======           ========
 
<CAPTION>
     AST - PIMCO LTD.             AST - SCUDDER
      MATURITY BOND             INTERNATIONAL BOND
     ----------------     -------------------------------
       MAY 8* THRU        PERIOD ENDED      MAY 18* THRU
      JUN. 30, 1995       JUN. 30, 1995     DEC. 31, 1994
     ----------------     -------------     -------------
<S>    <C>                <C>               <C>
                 0            25,171                 0
             5,511            10,316            14,630
            18,158             5,636            14,871
                 0            (1,152)           (4,330)
         ---------            ------           -------
            23,669            39,971            25,171
         =========            ======           =======
 
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
 
                                       37
<PAGE>   40
 
AMERICAN SKANDIA LIFE ASSURANCE CORPORATION
VARIABLE ACCOUNT B -- CLASS 2
 
NOTES TO
FINANCIAL STATEMENTS (CONCLUDED)
(UNAUDITED)
 
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
                                                           -----------------------------------------------------------
                                                                       CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                           -----------------------------------------------------------
                                                                   AST - EAGLE                    AST - BERGER
                                                                  GROWTH EQUITY                  CAPITAL GROWTH
                                                           ----------------------------   ----------------------------
                                                           PERIOD ENDED   JUL. 5* THRU    PERIOD ENDED   NOV. 23* THRU
                                                           JUN. 30, 1995  DEC. 31, 1994   JUN. 30, 1995  DEC. 31, 1994
                                                           -------------  -------------   -------------  -------------
<S>                                                         <C>            <C>             <C>            <C>
Units Outstanding Beginning of the Period..................     1,634              0           3,419              0
Units Purchased............................................       254          2,931          10,268            117
Units Transferred Between Sub-accounts.....................     9,560              0          51,147          3,302
Units Surrendered..........................................      (581)        (1,297)         (2,367)             0
                                                               ------          ------         -------         ------
Units Outstanding End of the Period........................    10,867          1,634          62,467          3,419
                                                               ======          ======         =======         ======
 
<CAPTION>
                                                           -----------------------------------------------------------     
                                                                       CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                           -----------------------------------------------------------
                                                                  AVP - TOTAL RETURN            AVP - INTERNATIONAL
                                                           -----------------------------------------------------------
                                                           PERIOD ENDED   FEB. 17* THRU   PERIOD ENDED   JAN. 24* THRU
                                                           JUN. 30, 1995  DEC. 31, 1994   JUN. 30, 1995  DEC. 31, 1994
                                                           -------------  -------------   -------------  -------------
<S>                                                        <C>            <C>             <C>            <C>
Units Outstanding Beginning of the Period..................    16,344              0          33,633              0
Units Purchased............................................     1,465          7,662             290         34,799
Units Transferred Between Sub-accounts.....................      (656)         9,258         (10,151)         2,055
Units Surrendered..........................................    (3,420)          (576)         (3,831)        (3,221)
                                                               ------         ------         -------         ------
Units Outstanding End of the Period........................    13,733         16,344          19,941         33,633
                                                               ======         ======         =======         ======
<CAPTION>
                                                           -----------------------------------------------------------
                                                                       CLASS 2 SUB-ACCOUNTS INVESTING IN:
                                                           -----------------------------------------------------------
                                                                   JAS - GROWTH             JAS - AGGRESSIVE GROWTH
                                                           -----------------------------------------------------------
                                                           PERIOD ENDED   JAN. 10* THRU   PERIOD ENDED    YEAR ENDED
                                                           JUN. 30, 1995  DEC. 31, 1994   JUN. 30, 1995  DEC. 31, 1994
                                                           -------------  -------------   -------------  -------------
<S>                                                        <C>            <C>             <C>            <C>
Units Outstanding Beginning of the Period..................    34,594              0          62,288          2,674
Units Purchased............................................    14,671         34,196          10,377         42,847
Units Transferred Between Sub-accounts.....................    19,495          6,714           1,259         24,792
Units Surrendered..........................................    (3,074)        (6,316)         (2,123)        (8,025)
                                                               ------         ------          ------         ------
Units Outstanding End of the Period........................    65,686         34,594          71,801         62,288
                                                               ======         ======          ======         ======
 
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
 
* Date Operations Commenced.
 
                                       38
<PAGE>   41
 
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                                             CLASS 2 SUB-ACCOUNTS INVESTING IN:
- --------------------------------------------------------------------------------------------------------------------------
        AVP - ST                                                    AVP - GROWTH                AVP - U.S. GOV'T
        MULTI-MKT                 AVP - PREMIER GROWTH                & INCOME                   HIGH GRADE SECS.
- ----------------------------  ----------------------------  ----------------------------  ----------------------------
PERIOD ENDED   JAN. 23* THRU  PERIOD ENDED    YEAR ENDED    PERIOD ENDED    YEAR ENDED    PERIOD ENDED   JAN. 10* THRU
JUN. 30, 1995  DEC. 31, 1994  JUN. 30, 1995  DEC. 31, 1994  JUN. 30, 1995  DEC. 31, 1994  JUN. 30, 1995  DEC. 31, 1994
- -------------  -------------  -------------  -------------  -------------  -------------  -------------  -------------
<S>              <C>            <C>            <C>            <C>           <C>            <C>            <C>
   30,330               0         75,250          4,437        65,886            449         85,679              0
    1,960          38,258          8,252         45,774         5,327         35,995          4,768         51,331
    2,614          (2,001)         7,869         32,488         1,116         33,535        (16,463)        50,457
   (2,965)         (5,927)       (17,500)        (7,449)       (4,931)        (4,093)       (13,535)       (16,109)
   ------         -------        -------         ------        ------         ------        -------        -------
   31,939          30,330         73,871         75,250        67,398         65,886         60,449         85,679
   ======         =======        =======         ======        ======         ======       ========        =======
 

<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
                                             CLASS 2 SUB-ACCOUNTS INVESTING IN:
- --------------------------------------------------------------------------------------------------------------------------
                                      SVL - CAPITAL                                                    SVL
          SVL - BOND                     GROWTH                     SVL - BALANCED                INTERNATIONAL
- ----------------------------  ----------------------------  ----------------------------  ----------------------------
PERIOD ENDED    YEAR ENDED    PERIOD ENDED   JAN. 21* THRU  PERIOD ENDED   FEB. 17* THRU  PERIOD ENDED    JAN. 5* THRU
JUN. 30, 1995  DEC. 31, 1994  JUN. 30, 1995  DEC. 31, 1994  JUN. 30, 1995  DEC. 31, 1994  JUN. 30, 1995  DEC. 31 1994
- -------------  -------------  -------------  -------------  -------------  -------------  -------------  -------------
<S>             <C>            <C>            <C>            <C>            <C>            <C>           <C>
   75,644             604          9,998              0         6,471               0        122,549             0
    4,036          68,497              0         11,338           338           9,808         28,128       104,506
   (1,186)         25,324            (98)            95            29             544         65,116        35,725
   (9,608)        (18,781)          (841)        (1,435)       (2,883)         (3,881)        (6,907)      (17,682)
   ------         -------        -------         ------        ------         -------       --------       -------
   68,886          75,644          9,059          9,998         3,955           6,471        208,886       122,549
   ======         =======        =======         ======        ======         =======       ========       =======


<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
                                             CLASS 2 SUB-ACCOUNTS INVESTING IN:
- --------------------------------------------------------------------------------------------------------------------------
      JAS - WORLDWIDE                                             JAS - FLEXIBLE              JAS - SHORT-TERM
          GROWTH                     JAS - BALANCED                    INCOME                     BOND
- ----------------------------  ----------------------------  ----------------------------  -----------------------------
PERIOD ENDED   JAN. 5* THRU   PERIOD ENDED   JAN. 25* THRU  PERIOD ENDED    YEAR ENDED    PERIOD ENDED   JAN. 26* THRU
JUN. 30, 1995  DEC. 31, 1994  JUN. 30, 1995  DEC. 31, 1994  JUN. 30, 1995  DEC. 31, 1994  JUN. 30, 1995  DEC. 31, 1994
- -------------  -------------  -------------  -------------  -------------  -------------  -------------  -------------
<S>             <C>            <C>            <C>               <C>          <C>           <C>            <C>
   22,365               0         23,225              0           45,477         3,334        43,662             0
    7,600          23,302            197         24,241            1,047        57,696       132,694        90,465
    8,565           4,869           (794)          (963)          (1,333)        3,546      (103,837)      (46,404)
   (4,355)         (5,806)        (2,431)           (53)          (3,371)      (19,099)       (1,716)         (399)
   ------          ------         ------         ------           ------       -------      --------       -------
   34,175          22,365         20,197         23,225           41,820        45,477        70,803        43,662
   ======          ======         ======         ======           ======       =======      ========       =======

 
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
                                       39
<PAGE>   42

[EDGAR REFERENCE - IN THE PRINTED VERSION OF THIS REPORT THE UNAUDITED JUNE 30, 
1995 FINANCIAL STATEMENTS OF THE ALGER AMERICAN FUND FOLLOW AT THIS POINT. THE 
FINANCIAL STATEMENTS WERE FILED WITH THE COMMISSION VIA THE EDGAR FORMAT ON 
SEPTEMBER 1, 1995; FORM TYPE N-30D; FILE #811-5550. THE FINANCIAL STATEMENTS 
INCLUDE INFORMATION ON PORTFOLIOS WHICH ARE NOT AVAILABLE TO OWNERS OF THE 
ADVISORS SELECT ANNUITY, THE ADVISORS CHOICE ANNUITY NOR THE ADVISORS DESIGN 
ANNUITY.]

<PAGE>   43

[EDGAR REFERENCE - IN THE PRINTED VERSION OF THIS REPORT THE UNAUDITED JUNE 30,
1995 FINANCIAL STATEMENTS OF THE NEUBERGER & BERMAN ADVISORS MANAGEMENT TRUST
FOLLOW AT THIS POINT. THE FINANCIAL STATEMENTS WERE FILED WITH THE COMMISSION
VIA THE EDGAR FORMAT ON AUGUST 28,1995; FORM TYPE N-30D; FILE #811-04255. THE
FINANCIAL STATEMENTS INCLUDE INFORMATION ON PORTFOLIOS WHICH ARE NOT AVAILABLE
TO OWNERS OF THE ADVISORS SELECT ANNUITY, THE ADVISORS CHOICE ANNUITY, NOR THE
ADVISORS DESIGN ANNUITY.]


<PAGE>   44
 
                             AMERICAN SKANDIA TRUST
 
                               SEMI-ANNUAL REPORT

                                 JUNE 30, 1995

                                  (UNAUDITED)
<PAGE>   45
 
AMERICAN SKANDIA TRUST
SELIGMAN HENDERSON INTERNATIONAL EQUITY PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                      ---------   ------------
<S>                                   <C>         <C>
FOREIGN SECURITIES -- 89.4%
AUSTRALIA -- 2.7%
    Broken Hill Proprietary Co.
      LTD. ..........................   258,500   $  3,180,973
    MIM Holdings LTD. ...............   992,000      1,226,345
    News Corp. ......................   365,901      2,043,326
                                                  ------------
                                                     6,450,644
                                                  ------------
DENMARK -- 1.1%
    Teledanmark Series "B"...........    49,000      2,727,517
                                                  ------------
FRANCE -- 7.8%
    AXA SA...........................    50,607      2,734,780
    Carrefour Supermarch SA..........     5,600      2,870,284
    Danone Corp. ....................    16,500      2,777,056
    L'Oreal..........................    11,000      2,761,174
    Lafarge -- Coppee SA.............    29,869      2,323,822
    Societe Generale.................    25,000      2,923,705
    Societe Nationale Elf
      Aquitaine......................    35,784      2,645,992
                                                  ------------
                                                    19,036,813
                                                  ------------
GERMANY -- 4.2%
    Bayer AG.........................    11,000      2,734,288
    Deutsche Bank AG.................    48,000      2,364,070
    Karstadt.........................     5,000      2,191,365
    Lufthansa........................    20,600      2,984,147
                                                  ------------
                                                    10,273,870
                                                  ------------
HONG KONG -- 2.1%
    Hong Kong Telecommunications
      LTD. .......................... 1,158,800      2,291,184
    Swire Pacific LTD. "A"...........   368,000      2,805,820
                                                  ------------
                                                     5,097,004
                                                  ------------
INDONESIA -- 1.3%
    Gadjah Tungal.................... 2,209,000      3,174,848
                                                  ------------
ITALY -- 0.8%
    Assicurazione Genrali............    84,000      1,974,809
                                                  ------------
JAPAN -- 31.1%
    Aoyama Trading Co. LTD. .........    72,500      1,215,108
    CSK Corp. .......................   175,000      4,048,392
    Daiwa House Industry Co. LTD. ...   250,000      3,835,940
    East Japan Railway...............     1,665      8,548,539
    Fuji Bank LTD. ..................   186,000      3,754,028
    Kao Corp. .......................   199,000      2,395,751
    Mitsubishi Materials Corp. ......   796,000      3,570,139
    Mitsui Hightech..................     4,000         94,423
    Nippon Paper Industries Ord. ....   502,000      3,258,778
    Nippon Telegraph & Telephone.....       985      8,254,352
    Nippon TV Network................    10,210      2,301,694
    Nomura Securities................   217,000      3,790,617
    Pioneer Electronic Corp. ........   449,000      7,631,278
    Sumitomo Sitix Corp. ............   129,000      1,385,541
    Sumitomo Trust & Banking.........   322,000      3,914,547
    Toshiba Corp. ................... 1,322,000      8,379,038
    Toyo Ink.........................   185,000      1,026,261
    Yamaha Corp. ....................   725,000      7,915,314
                                                  ------------
                                                    75,319,740
                                                  ------------
MALAYSIA -- 1.3%
    Malayan Banking BHD..............   193,500      1,532,123
    Proton Perusahaan Otomobil.......   448,000      1,617,395
                                                  ------------
                                                     3,149,518
                                                  ------------
MEXICO -- 0.2%
    Grupo Financiero Banamex "B".....   225,000        341,007
    Grupo Financiero Banamex "L".....    11,250         17,050
                                                  ------------
                                                       358,057
                                                  ------------
NETHERLANDS -- 3.5%
    ABN AMRO Holdings NV.............       800          3,278
    AKZO Nobel NV....................    22,000      2,629,154
    Elsevier NV......................   248,000      2,928,567
    Internationale Nederlanden
      Bank NV........................    50,968      2,818,583
    Internationale Nederlanden
      (Warrants)*....................     1,646          3,611
                                                  ------------
                                                     8,383,193
                                                  ------------
NORWAY -- 2.1%
    Kvaerner Industries "B"..........    51,398      2,252,103
    Norsk Hydro AS...................    67,000      2,810,695
                                                  ------------
                                                     5,062,798
                                                  ------------
SINGAPORE -- 2.3%
    Jurong Shipyard..................   467,000      3,342,878
    United Overseas Bank LTD. .......   247,860      2,341,984
                                                  ------------
                                                     5,684,862
                                                  ------------
SPAIN -- 2.1%
    Banco de Santander SA............    73,666      2,905,147
    Uralita SA*......................   190,000      2,291,047
                                                  ------------
                                                     5,196,194
                                                  ------------
SWEDEN -- 2.4%
    Ericsson "B" Free................   160,000      3,189,968
    Stora Kopparbergs Bergslags
      Series "B".....................   187,500      2,539,428
                                                  ------------
                                                     5,729,396
                                                  ------------
SWITZERLAND -- 4.8%
    Brown, Boveri & Cie..............     2,750      2,847,463
    Nestle SA........................     2,800      2,916,261
    Roche Genusscheine Hldgs. .......       450      2,900,452
    Zuerich Versicherung Bearer......     2,300      2,890,983
                                                  ------------
                                                    11,555,159
                                                  ------------
</TABLE>
 
                                        1
<PAGE>   46
 
AMERICAN SKANDIA TRUST
SELIGMAN HENDERSON INTERNATIONAL EQUITY PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                      ---------   ------------
<S>                                   <C>         <C>
THAILAND -- 1.5%
    Siam Cement*.....................    31,000   $  1,979,178
    Siam Commercial Bank.............   182,000      1,740,004
                                                  ------------
                                                     3,719,182
                                                  ------------
UNITED KINGDOM -- 18.1%
    BAT Industries PLC...............   465,000      3,557,975
    British Petroleum Co. ...........   510,000      3,654,853
    BTR PLC..........................   754,829      3,836,406
    Caradon PLC......................   530,000      1,989,724
    Central European Growth
      Fund***........................ 1,680,000      1,042,267
    Central European Growth Fund
      (Warrants)*....................   258,000         32,833
    Delta Group Ord. ................   268,000      2,067,671
    Farnell Electronics PLC..........   290,000      2,924,773
    FKI Babcock PLC..................   890,000      2,251,086
    FKI Babcock Rights*..............   222,500        118,571
    Granada Group PLC................   410,000      3,965,449
    Legal & General Group Ord. ......   370,000      3,131,254
    Reuters Holdings PLC.............   530,000      4,417,861
    Tesco............................   940,000      4,336,414
    Unilever PLC.....................   198,000      4,008,002
    WPP Group Ord. .................. 1,350,000      2,598,508
                                                  ------------
                                                    43,933,647
                                                  ------------
TOTAL FOREIGN SECURITIES
  (COST $210,152,716)................              216,827,251
                                                  ------------
 
AMERICAN DEPOSITORY RECEIPTS -- 1.1%
    Grupo Carso SA*..................   110,000      1,201,860
    Sociedad Anoni...................    80,000      1,510,000
                                                  ------------
TOTAL AMERICAN DEPOSITORY RECEIPTS
  (COST $3,435,327)..................                2,711,860
                                                  ------------
 
GLOBAL DEPOSITORY RECEIPTS -- 2.0%
    Hindalco Industries..............    75,000      2,184,750
    Hocheng Group Corp. .............    75,000        918,750
    Samsung Electronics..............    34,000      1,810,500
                                                  ------------
TOTAL GLOBAL DEPOSITORY RECEIPTS
  (COST $4,966,265)..................                4,914,000
                                                  ------------
</TABLE>
 
<TABLE>
<CAPTION>
                                          PAR
                              MATURITY   (000)       VALUE
                              ---------  ------   ------------
<S>                           <C>        <C>      <C>
FOREIGN BONDS -- 0.0%
    International
      Nederlanden (NETH)
      10.00%
        (COST $4,406).......  03/15/01   $    7   $      5,140
                                                  ------------
 
CORPORATE BONDS -- 1.6%
    Daewoo Corp. 3.50%......  12/31/04      665        384,037
    Gujarat Ambuja Cement
      3.50%.................  06/30/99    1,450      1,981,977
    Teco Electric & Machine
      Corp. 2.75%...........  04/15/04    1,480      1,376,400
                                                  ------------
TOTAL CORPORATE BONDS
  (COST $3,660,337)....................              3,742,414
                                                  ------------
TOTAL INVESTMENTS
  (COST $222,219,051**) -- 94.1%.......            228,200,665
OTHER ASSETS LESS
  LIABILITIES -- 5.9%..................             14,330,961
                                                  ------------
NET ASSETS -- 100.0%...................           $242,531,626
                                                   ===========
The aggregate unrealized appreciation (depreciation) on a tax
  basis is as follows:
    Gross appreciation.................           $ 19,893,501
    Gross depreciation.................            (13,911,887)
                                                  ------------
    Net appreciation...................           $  5,981,614
                                                   ===========
                   COUNTRY ABBREVIATIONS                  
- ----------------------------------------------------------
NETH - Netherlands
</TABLE>
 
- --------------------------------------------------------------------------------
Unless otherwise noted, all foreign securities are common stock.
 
  * Non-income producing securities.
 ** Also cost for Federal income tax purposes.
*** Closed-end fund.
 
See Notes to Financial Statements.
 
                                        2
<PAGE>   47
 
AMERICAN SKANDIA TRUST
LORD ABBETT GROWTH & INCOME PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                      SHARES         VALUE
                                     ---------    ------------
<S>                                  <C>          <C>
COMMON STOCK -- 81.4%
AEROSPACE -- 3.4%
    Boeing Co. ....................     30,000    $  1,878,750
    Raytheon Co. ..................     20,000       1,552,500
    Rockwell International
      Corp. .......................     25,000       1,143,750
                                                  ------------
                                                     4,575,000
                                                  ------------
AUTOMOBILES -- 0.8%
    General Motors Corp. ..........     24,550       1,150,781
                                                  ------------
AUTOMOTIVE PARTS-EQUIPMENT -- 1.3%
    Genuine Parts Co. .............     45,000       1,704,375
                                                  ------------
BANKING -- 2.7%
    BankAmerica Corp. .............     20,000       1,052,500
    Comerica Inc. .................     40,000       1,285,000
    George Mason Bankshares,
      Inc. ........................     30,000         600,000
    Keycorp New....................     25,000         784,375
                                                  ------------
                                                     3,721,875
                                                  ------------
BUSINESS SERVICES -- 1.4%
    H & R Block, Inc. .............     45,000       1,850,625
                                                  ------------
BUSINESS SUPPLIES -- 1.9%
    Snap-On, Inc. .................     65,000       2,518,750
                                                  ------------
CHEMICALS -- 3.4%
    Dow Chemical Co. ..............     20,000       1,437,500
    James River Corp. .............     50,000       1,381,250
    M.A. Hanna Co. ................     72,000       1,872,000
                                                  ------------
                                                     4,690,750
                                                  ------------
COMMUNICATIONS -- 1.1%
    Harris Corp. ..................     30,000       1,548,750
                                                  ------------
COMPUTERS -- 0.5%
    Apple Computer, Inc.*..........     15,000         696,562
                                                  ------------
CONGLOMERATES -- 2.3%
    Minnesota Mining &
      Manufacturing Co. ...........     55,000       3,148,750
                                                  ------------
DIVERSIFIED -- 2.4%
    Crane Co. .....................     35,000       1,268,750
    National Services Industries,
      Inc. ........................     70,000       2,021,250
                                                  ------------
                                                     3,290,000
                                                  ------------
DRUGS -- 1.4%
    Merck & Co., Inc. .............     40,000       1,960,000
                                                  ------------
ELECTRONICS -- 3.4%
    AMP, Inc. .....................     40,000       1,690,000
    Emerson Electric Co. ..........     40,000       2,860,000
                                                  ------------
                                                     4,550,000
                                                  ------------
FINANCIAL SERVICES -- 3.0%
    Ahmanson H.F. Co. .............     60,000       1,320,000
    American Express Co. ..........     40,000       1,405,000
    St. Paul Capital...............     25,450       1,329,763
                                                  ------------
                                                     4,054,763
                                                  ------------
FOODS -- 8.9%
    Archer-Daniels Midland Co. ....    120,000       2,235,000
    Conagra, Inc. Cl-E.............     65,000       2,299,375
    Dean Foods Co. ................     90,000       2,520,000
    Hershey Foods Corp. ...........     30,000       1,657,500
    Sara Lee Corp. ................     45,000       1,282,500
    Supervalu, Inc. ...............     70,000       2,038,750
                                                  ------------
                                                    12,033,125
                                                  ------------
HOSPITAL MANAGEMENT -- 1.1%
    Baxter International, Inc. ....     40,000       1,455,000
                                                  ------------
INSURANCE -- 8.6%
    Aetna Life & Casualty Co. .....     25,000       1,571,875
    CHUBB Corp. ...................     35,000       2,804,375
    Cigna Corp. ...................     28,000       2,173,500
    Lincoln National Corp. ........     50,000       2,187,500
    Transamerica Corp. ............     50,000       2,912,500
                                                  ------------
                                                    11,649,750
                                                  ------------
MACHINERY & HEAVY EQUIPMENT -- 0.8%
    Goulds Pumps, Inc. ............     50,000       1,087,500
                                                  ------------
OFFICE EQUIPMENT -- 1.4%
    Moore Corp., LTD. .............     88,000       1,947,000
                                                  ------------
OIL & GAS -- 7.1%
    Chevron Corp. .................     65,000       3,030,625
    Coastal Corp. .................     72,000       2,187,000
    Equitable Resources, Inc. .....     80,000       2,310,000
    Exxon Corp. ...................     30,000       2,118,750
                                                  ------------
                                                     9,646,375
                                                  ------------
PHOTO-OPTICS -- 1.8%
    Perkin Elmer Corp. ............     70,000       2,485,000
                                                  ------------
PRINTING & PUBLISHING -- 2.8%
    Deluxe Corp.*..................     45,000       1,490,625
    Donnelley R.R. & Sons Co. .....     65,000       2,340,000
                                                  ------------
                                                     3,830,625
                                                  ------------
RESTAURANTS -- 0.8%
    Brinker International Inc.*....     60,000       1,035,000
                                                  ------------
RETAIL MERCHANDISING -- 2.6%
    Dayton-Hudson Corp. ...........     15,000       1,076,250
    Sears Roebuck & Co. ...........     40,000       2,395,000
                                                  ------------
                                                     3,471,250
                                                  ------------
RUBBER & PLASTIC -- 1.1%
    Standard Products Co. .........     70,000       1,522,500
                                                  ------------
</TABLE>
 
                                        3
<PAGE>   48
 
AMERICAN SKANDIA TRUST
LORD ABBETT GROWTH & INCOME PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                      SHARES         VALUE
                                     ---------    ------------
<S>                                  <C>          <C>
SAVINGS & LOAN ASSOCIATIONS -- 1.0%
    Great Western Financial
      Corp. .......................     65,000    $  1,340,625
                                                  ------------
TELECOMMUNICATIONS -- 3.7%
    American Telephone and
      Telegraph Co., (New).........     50,000       2,656,250
    MCI Communications Corp. ......    110,000       2,420,000
                                                  ------------
                                                     5,076,250
                                                  ------------
TEXTILES -- 1.0%
    Warnaco Group..................     70,000       1,400,000
                                                  ------------
UTILITIES-ELECTRIC -- 3.0%
    Ohio Edison Co. ...............     75,000       1,696,875
    Potomac Electric Power Co. ....     40,000         860,000
    Public Service Co. ............     45,000       1,462,500
                                                  ------------
                                                     4,019,375
                                                  ------------
UTILITIES-GAS -- 3.7%
    Cinergy Corp. .................    110,000       2,887,500
    Consolidated Natural Gas
      Co. .........................     55,000       2,076,250
                                                  ------------
                                                     4,963,750
                                                  ------------
WASTE MANAGEMENT -- 3.0%
    Browning-Ferris Industries,
      Inc. ........................     70,000       2,528,750
    WMX Technologies, Inc. ........     55,000       1,560,625
                                                  ------------
                                                     4,089,375
                                                  ------------
TOTAL COMMON STOCK
  (COST $98,739,756)...............                110,513,481
                                                  ------------
 
PREFERRED STOCK -- 6.1%
BUSINESS SERVICES -- 1.2%
    General Motors Convertible PFD.
      $3.25 Cl-C...................     25,000       1,575,000
                                                  ------------
METALS & MINING -- 1.2%
    Cyprus Amax Minerals
      Convertible PFD. $4.00.......     25,000       1,575,000
                                                  ------------
OIL & GAS -- 2.3%
    Atlantic Richfield 9.00%.......     70,000       1,820,000
    Unocal Corporation Convertible
      PFD. $3.50...................     25,000       1,331,250
                                                  ------------
                                                     3,151,250
                                                  ------------

PACKAGING & PAPER PRODUCTS -- 1.4%
    Sonoco Products Co. Convertible
      PFD. $2.25...................     35,000       1,942,500
                                                  ------------
TOTAL PREFERRED STOCK
  (COST $7,967,805)................                  8,243,750
                                                  ------------
 
AMERICAN DEPOSITORY RECEIPTS -- 3.3%
AIRLINES -- 1.5%
    British Airways PLC............     30,000       2,017,500
                                                  ------------
HEALTH -- 1.8%
    Smithkline Beecham PLC.........     55,000       2,488,750
                                                  ------------
TOTAL AMERICAN DEPOSITORY RECEIPTS
  (COST $3,479,148)................                  4,506,250
                                                  ------------
 
SHORT TERM INVESTMENTS -- 9.5%
    Temporary Investment
      Cash Fund....................  6,403,427       6,403,427
    Temporary Investment Fund......  6,403,426       6,403,426
                                                  ------------
      (COST $12,806,853)...........                 12,806,853
                                                  ------------
TOTAL INVESTMENTS
  (COST $122,993,562**) -- 100.3%..                136,070,334
LIABILITIES IN EXCESS OF
  OTHER ASSETS -- (0.3%)...........                   (366,215)
                                                  ------------
NET ASSETS -- 100.0%...............               $135,704,119
                                                  ============
The aggregate unrealized appreciation (depreciation) on a tax
  basis is as follows:
    Gross appreciation........................    $ 13,642,837
    Gross depreciation........................        (566,065)
                                                  ------------
    Net appreciation..........................    $ 13,076,772
                                                  ============
</TABLE>
 
- --------------------------------------------------------------------------------
 
 * Non-income producing securities.
** Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                        4
<PAGE>   49
 
AMERICAN SKANDIA TRUST
JANCAP GROWTH PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                        SHARES       VALUE
                                      ----------  ------------
<S>                                   <C>         <C>
COMMON STOCK -- 86.9%
AEROSPACE-DEFENSE -- 1.2%
    Lockheed Martin Corp. ...........     60,225  $  3,801,703
                                                  ------------
BANKING -- 4.6%
    Chase Manhattan Corp. ...........     63,850     3,000,950
    Chemical Banking Corp. ..........     44,125     2,084,906
    Citicorp.........................     87,445     5,060,879
    First Bank Systems, Inc. ........     82,375     3,377,375
    First Interstate Bancorp.........     15,825     1,269,956
                                                  ------------
                                                    14,794,066
                                                  ------------
BEVERAGES & BOTTLING -- 5.9%
    Coca-Cola Co. ...................    148,600     9,473,250
    Pepsico, Inc. ...................    204,475     9,329,172
                                                  ------------
                                                    18,802,422
                                                  ------------
BUILDING & REAL ESTATE -- 0.4%
    MDC Holdings, Inc. ..............    189,500     1,184,375
                                                  ------------
BUSINESS SERVICES -- 6.6%
    Diebold, Inc. ...................     59,500     2,588,250
    First Data Corp. ................    182,500    10,379,688
    General Motors Corp. Cl-E........    189,650     8,249,775
                                                  ------------
                                                    21,217,713
                                                  ------------
CHEMICALS -- 1.0%
    Hercules, Inc. ..................     67,700     3,300,375
                                                  ------------
COMMUNICATIONS -- 1.7%
    Lin Television Corp.*............        812        27,304
    US Robotics, Inc. ...............     48,700     5,308,300
                                                  ------------
                                                     5,335,604
                                                  ------------
COMPUTERS -- 5.2%
    Adobe Systems, Inc. .............     50,000     2,900,000
    International Business
      Machines.......................     35,000     3,360,000
    Microsoft Corp.*.................    113,750    10,280,156
                                                  ------------
                                                    16,540,156
                                                  ------------
CONSUMER GOODS & SERVICES -- 6.8%
    Coleman Co., Inc.*...............     75,875     2,693,563
    Dial Corp. ......................         25           619
    Duracell International, Inc. ....     69,000     2,984,250
    Lowe's Companies, Inc. ..........    291,900     8,720,513
    Mattel, Inc. ....................    281,250     7,312,500
                                                  ------------
                                                    21,711,445
                                                  ------------
CONTAINERS -- 2.2%
    Crown Cork & Seal Co., Inc.*.....    137,275     6,880,909
                                                  ------------
DRUGS -- 5.7%
    Amgen, Inc.*.....................     59,900     4,818,206
    Merck & Co., Inc. ...............    103,200     5,056,800
    Pfizer, Inc. ....................     90,375     8,348,391
                                                  ------------
                                                    18,223,397
                                                  ------------
ENTERTAINMENT -- 2.8%
    Circus Circus Enterprises,
      Inc. ..........................     15,925       561,356
    Heritage Media Corp.*............      8,000       231,000
    Walt Disney Corp. ...............    148,050     8,235,281
                                                  ------------
                                                     9,027,637
                                                  ------------
 
FINANCIAL SERVICES -- 10.4%
    Countrywide Credit Ind., Inc. ...    160,925     3,379,425
    Federal Home Loan Mortgage
      Association....................     70,075     4,817,656
    Federal National Mortgage
      Association....................     90,215     8,514,041
    Lehman Brothers Holdings,
      Inc. ..........................     66,525     1,455,234
    Merrill Lynch & Co., Inc. .......    213,100    11,187,750
    Schwab, Charles Corp. (New)......     91,350     3,962,306
                                                  ------------
                                                    33,316,412
                                                  ------------
FOOD PROCESSING -- 0.6%
    Nabisco Holdings Corp. ..........     69,675     1,881,225
                                                  ------------
FOREST PRODUCTS -- 1.1%
    Georgia Pacific Corp. ...........     40,875     3,545,906
                                                  ------------
MANUFACTURING-DIVERSIFIED -- 0.0%
    Datalogix International*.........      4,625       112,734
                                                  ------------
MEDICAL -- 0.4%
    Vivra, Inc.*.....................     49,700     1,348,113
                                                  ------------
METALS & STEELS -- 2.4%
    Phelps Dodge Corp. ..............    129,675     7,650,825
                                                  ------------
NATURAL RESOURCE -- 0.6%
    Boise Cascade Corp. .............     51,100     2,069,550
                                                  ------------
PAPER & PAPER PRODUCTS -- 0.9%
    Willamette Industries, Inc. .....     50,300     2,791,650
                                                  ------------
PRINTING & PUBLISHING -- 1.0%
    Gartner Group, Inc. New Cl-A*....    100,000     2,900,000
    Infinity Broadcast Corp. Cl-A*...     11,475       382,978
                                                  ------------
                                                     3,282,978
                                                  ------------
TECHNOLOGY -- 23.7%
    Alliance Semiconductor Corp.*....     56,100     2,748,900
    Altera Corp.*....................    214,700     9,285,775
    Applied Materials, Inc.*.........     84,375     7,308,984
    BDM International Inc. ..........      6,400       130,400
    Cisco Systems*...................     44,850     2,267,728
    General Instruments Corp.*.......     51,925     1,992,622
    Hewlett Packard Co. .............    161,450    12,028,025
    Intel Corp. .....................    135,850     8,601,003
    Intuit, Inc.*....................    100,000     7,600,000
    LSI Logic Corp.*.................     95,400     3,732,525
    National Instruments Corp.*......     32,450       575,988
    National Semiconductor Corp.*....    118,725     3,294,619
    Oracle Systems Corp.*............     37,632     1,453,536
    Silicon Graphics, Inc. ..........     40,725     1,623,909
</TABLE>
 
                                        5
<PAGE>   50
 
AMERICAN SKANDIA TRUST
JANCAP GROWTH PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                        SHARES       VALUE
                                      ----------  ------------
<S>                                   <C>         <C>
TECHNOLOGY (CONT'D)
    Texas Instruments, Inc. .........     74,750  $ 10,007,156
    Xilinx, Inc.*....................     35,800     3,365,200
                                                  ------------
                                                    76,016,370
                                                  ------------
WASTE MANAGEMENT -- 1.7%
    Browning-Ferris Industries,
      Inc. ..........................    153,415     5,542,117
                                                  ------------
TOTAL COMMON STOCK
  (COST $227,979,623)................              278,377,682
                                                  ------------
 
PREFERRED STOCK -- 0.1%
FINANCIAL SERVICES
    American Express
      (COST $252,360)................      6,000       291,000
                                                  ------------
 
AMERICAN DEPOSITORY RECEIPTS -- 5.0%
ELECTRONICS -- 3.8%
    Nokia Corp. PFD. ADR.............     92,718     5,528,311
    Philips Electronics N.V. ........    161,000     6,882,750
                                                  ------------
                                                    12,411,061
                                                  ------------
FINANCIAL SERVICES -- 0.4%
    Reuters Holding PLC ADR..........     22,725     1,139,091
                                                  ------------
HEALTH -- 0.6%
    Smithkline Beecham PLC ADR.......     43,300     1,959,325
                                                  ------------
TELECOMMUNICATIONS -- 0.2%
    Ericsson, (L.N.) Telephone
      Co. ...........................     33,000       660,000
                                                  ------------
TOTAL AMERICAN DEPOSITORY RECEIPTS
  (COST $11,626,750).................               16,169,477
                                                  ------------
 
FOREIGN SECURITIES -- 3.1%
COMPUTER SERVICES & SOFTWARE
    Sap AG Vorzug -- (DEM)
      (COST $5,779,963)..............      7,781     9,864,824
                                                  ------------
</TABLE>
<TABLE>
<CAPTION>
                                          PAR
                             MATURITY    (000)       VALUE
                             ---------  -------   ------------
<S>                          <C>        <C>       <C>
COMMERCIAL PAPER -- 4.9%
    FORD MOTOR CREDIT CO.
      6.05%
        (COST $15,794,689).. 07/03/95   $15,800   $ 15,794,689
                                                   -----------
 
U.S. GOVERNMENT AGENCY OBLIGATIONS -- 1.3%
    Federal National
      Mortgage Association
      Discount Note 5.90%
        (COST $3,992,134)..  07/13/95     4,000      3,992,134
                                                   -----------

</TABLE>
<TABLE>
<CAPTION>
                                        SHARES
                                        -------
<S>                                     <C>       <C>
SHORT TERM INVESTMENTS -- 0.0%
    Temporary Investment Cash Fund....   51,664         51,664
    Temporary Investment Fund.........   51,664         51,664
                                                   -----------
      (COST $103,328).................                 103,328
                                                   -----------
TOTAL INVESTMENTS
  (COST $265,528,847**) -- 101.3%.....             324,593,134
LIABILITIES IN EXCESS OF
  OTHER ASSETS -- (1.3%)..............              (4,315,382)
                                                   -----------
NET ASSETS -- 100.0%..................            $320,277,752
                                                   ===========
The aggregate unrealized appreciation (depreciation) on a tax
  basis is as follows:
    Gross appreciation................            $ 59,911,041
    Gross depreciation................                (846,754)
                                                   -----------
    Net appreciation..................            $ 59,064,287
                                                   ===========
                   COUNTRY ABBREVIATIONS                  
- ----------------------------------------------------------
DEM - Germany
</TABLE>
 
- --------------------------------------------------------------------------------
 * Non-income producing securities.
** Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                        6
<PAGE>   51
 
AMERICAN SKANDIA TRUST
AST MONEY MARKET PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                          PAR
                             MATURITY    (000)       VALUE
                             ---------  -------   ------------
<S>                          <C>        <C>       <C>
COMMERCIAL PAPER -- 38.8%
FINANCIAL -- 29.5%
    Abbey National Corp.
      6.12%................. 09/20/95   $17,000   $ 16,765,910
    American Express Credit
      Corp. 5.99%........... 07/03/95    10,000      9,996,672
    Ameritech Corp.
      5.99%................. 07/26/95    10,000      9,958,403
    Canadian Imperial
      Holdings
      6.03%................. 07/05/95     5,000      4,996,650
    Canadian Wheat Board
      6.17%................. 09/27/95     2,000      1,969,836
    Chevron Oil Finance Co.
      5.89%................. 07/07/95    16,000     15,984,293
    Commerz Bank U.S.
      Finance
      5.95%................. 07/11/95    10,000      9,983,472
    Ford Motor Credit Co.
      5.96%................. 07/10/95     8,000      7,988,080
    General Electric Capital
      Corp.
      6.20%................. 07/03/95     9,000      8,996,900
    UBS Finance Inc.
      6.17%................. 07/05/95    12,000     11,991,773
                                                   -----------
                                                    98,631,989
                                                   -----------
FOOD -- 7.8%
    Heinz (H.J.) Co.
      5.95%................. 07/10/95    16,000     15,976,200
    Nestle Capital Corp.
      5.95%................. 07/07/95    10,000      9,990,083
                                                   -----------                                                  
                                                    25,966,283
                                                   -----------
UTILITIES -- 1.5%
    Southern California
      Edison Co.
      6.00%................. 08/01/95     5,000      4,974,167
TOTAL COMMERCIAL PAPER
  (COST $129,572,439).......                       129,572,439
                                                   -----------
 
CERTIFICATES OF DEPOSIT -- 21.8%
YANKEE DOLLAR CERTIFICATES
  OF DEPOSIT
    ABN AMRO Bank
      6.26%................. 08/04/95     5,000      5,000,226
    Commerzbank AG
      6.08%................. 07/05/95     2,000      1,999,962
    Dia Ichi Kangyo Bank NY
      6.03%................. 07/05/95    15,000     15,000,017
    Industrial Bank of Japan
      6.11%................. 08/07/95    15,000     15,000,773
    Mitsubishi Bank-New York
      6.00%................. 07/14/95   $15,000     15,000,000
    NBD Bank NA
      5.95%................. 05/30/96     8,000      8,021,287
    Rabo Bank Nederland
      5.68%................. 08/21/95     2,000      2,000,073
    Sanwa Bank LTD.
      5.95%................. 07/06/95     3,000      2,999,968
    Societe Generale
      6.06%................. 08/01/95     5,000      5,000,000
      6.60%................. 04/12/96     3,000      3,002,725
                                                   -----------
TOTAL CERTIFICATES OF
  DEPOSIT (COST
  $73,025,031)..............                        73,025,031
                                                   -----------
 
U.S. TREASURY BILLS -- 2.8%
    5.25%................... 05/02/96     5,000      4,776,875
    5.25%................... 05/02/96     5,000      4,776,663
TOTAL U.S. TREASURY BILLS
  (COST $9,553,538).........                         9,553,538
                                                   -----------
 
CORPORATE BONDS -- 0.6%
CONSUMER PRODUCTS
    General Electric Capital
      Corp.
      5.66% (COST
      $1,999,990)........... 08/31/95     2,000      1,999,990
                                                   -----------
 
MEDIUM TERM NOTES -- 1.5%
FINANCIAL
    Ford Motor Credit Co.
      6.12% (COST
      $4,975,634)........... 12/11/95     5,000      4,975,634
                                                   -----------
 
VARIABLE RATE DISCOUNT NOTES -- 9.0%
FINANCIAL
    Student Loan Marketing
      Association Floating
      Rate Note
      5.83%................. 07/01/96    15,000     14,989,262
    Federal National
      Mortgage Association
      6.07%................. 07/01/95    10,000      9,999,699
    General Electric Capital
      Corp.
      6.03%................. 07/30/95     5,000      5,000,000
                                                   -----------
TOTAL VARIABLE RATE DISCOUNT
  NOTES (COST
  $29,988,961)..............                        29,988,961
                                                   -----------
 
U.S. GOVERNMENT AGENCY OBLIGATIONS -- 25.7%
FEDERAL FARM CREDIT
  BANK -- 3.0%
    6.07%................... 06/03/96    10,000      9,991,129
                                                   -----------
</TABLE>
 
                                        7
<PAGE>   52
 
AMERICAN SKANDIA TRUST
AST MONEY MARKET PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                          PAR
                             MATURITY    (000)       VALUE
                             ---------  -------   ------------
<S>                          <C>        <C>       <C>
FEDERAL HOME LOAN
  BANK -- 0.7%
    6.01%................... 05/15/96   $ 2,245   $  2,244,387
FEDERAL HOME LOAN MORTGAGE
  CORP. -- 14.1%
    6.10%................... 07/03/95    14,695     14,690,020
    5.90%................... 07/20/95     8,430      8,403,750
    5.89%................... 07/20/95    15,380     15,332,190
    5.90%................... 07/27/95     6,738      6,709,289
    6.06%................... 03/21/96     2,000      1,911,120
                                                  ------------ 
                                                    47,046,369
                                                  ------------ 
FEDERAL NATIONAL MORTGAGE
  ASSOCIATION -- 7.9%
    5.91%................... 07/06/95     7,000      6,994,254
    5.90%................... 07/26/95     5,000      4,979,514
    5.86%................... 08/21/95     9,665      9,584,764
    5.94%................... 10/26/95     5,000      4,903,475
                                                  ------------ 
                                                    26,462,007
                                                  ------------ 
TOTAL U.S. GOVERNMENT AGENCY
  OBLIGATIONS (COST $85,743,892)......              85,743,892
                                                  ------------ 
TOTAL INVESTMENTS (COST
  $334,859,485*) -- 100.2%............             334,859,485
LIABILITIES IN EXCESS OF OTHER
  ASSETS -- (0.2%)....................                (737,850)
                                                  ------------ 
NET ASSETS -- 100.0%..................            $334,121,635
                                                  ============
</TABLE>
 
- --------------------------------------------------------------------------------
 
* Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                        8
<PAGE>   53
 
AMERICAN SKANDIA TRUST
FEDERATED UTILITY INCOME PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                       -------    -----------
<S>                                    <C>        <C>
COMMON STOCK -- 65.7%
ENERGY -- 3.9%
    Sonat Inc. ......................   77,100    $ 2,351,550
    Westcoast Energy, Inc. ..........   76,700      1,131,325
                                                  -----------
                                                    3,482,875
                                                  -----------
HEALTHCARE -- 1.9%
    Meditrust SBI....................   51,200      1,747,200
                                                  -----------
NATURAL GAS -- 5.7%
    MCN Corp. .......................   72,900      1,439,775
    Pacific Enterprises, Inc. .......   81,400      1,994,300
    Panhandle Eastern Corp. .........   21,800        531,375
    Williams Companies, Inc. ........   30,800      1,074,150
                                                  -----------
                                                    5,039,600
                                                  -----------
OIL & GAS -- 1.4%
    Exxon Corp. .....................   18,000      1,271,250
                                                  -----------
REAL ESTATE -- 1.4%
    Simon Property Group, Inc. ......   41,000      1,030,125
    South West Property Trust,
      Inc. ..........................   18,600        213,900
                                                  -----------
                                                    1,244,025
                                                  -----------
TELECOMMUNICATIONS -- 4.0%
    AT&T Corp. ......................   41,100      2,183,437
    BellSouth Corp. .................   21,200      1,346,200
                                                  -----------
                                                    3,529,637
                                                  -----------
TELEPHONES -- 4.9%
    GTE Corp. .......................   46,300      1,579,987
    Pacific Telesis Group............   46,100      1,233,175
    U.S. West, Inc. .................   36,100      1,502,662
                                                  -----------
                                                    4,315,824
                                                  -----------
UTILITIES-COMBINATION -- 2.2%
    CMS Energy Corp. ................   79,200      1,950,300
                                                  -----------
UTILITIES-ELECTRIC -- 32.4%
    Baltimore Gas & Electric Co. ....   53,700      1,342,500
    Cinergy Corp. ...................   67,600      1,774,500
    DPL, Inc. .......................   66,600      1,473,525
    DQE, Inc. .......................   76,650      1,801,275
    Duke Power Co. ..................   30,800      1,278,200
    Florida Progress Corp. ..........   35,900      1,121,875
    FPL Group, Inc. .................   52,000      2,008,500
    General Public Utilities
      Corp. .........................   56,500      1,680,875
    Illinova Corp. ..................   70,000      1,776,250
    NIPSCO Industries, Inc. .........   50,700      1,723,800
    Pacificorp.......................   79,300      1,486,875
    PECO Energy Co. .................   73,600      2,033,200
    Pinnacle West Capital Co. .......   77,400      1,896,300
    Public Service Enterprise........   38,000      1,054,500
    Southern Co. ....................   77,000      1,722,875
    Texas Utilities Co. .............   13,100        450,312
 
    UGI Corp. .......................   36,500        771,063
    Utilicorp United, Inc. ..........   56,300      1,583,438
    Western Resources, Inc. .........   56,300      1,738,263
                                                  -----------
                                                   28,718,126
                                                  -----------
UTILITIES-GAS -- 3.9%
    Consolidated Natural Gas Co. ....   27,200      1,026,800
    Enron Corp. .....................   46,100      1,619,262
    Enron Global Power & Pipelines...   35,100        833,625
                                                  -----------
                                                    3,479,687
                                                  -----------
UTILITIES-TELEPHONE -- 4.0%
    British Telecommunications.......    3,100        194,525
    SBC Communications, Inc. ........   40,700      1,938,338
    Southern New England
      Telecommunications Corp. ......   39,800      1,402,950
                                                  -----------
                                                    3,535,813
                                                  -----------
TOTAL COMMON STOCK
  (COST $56,108,014).................              58,314,337
                                                  -----------
 
PREFERRED STOCK -- 16.6%
BEVERAGES & TOBACCO -- 1.9%
    RJR Nabisco Holdings Corp.
      Convertible PFD. Cl-C, $.60....  277,200      1,697,850
                                                  -----------
ELECTRICAL EQUIPMENT -- 2.5%
    Westinghouse Electric Corp.
      Participating Equity PFD. Cl-C
      $1.30..........................  150,000      2,231,250
                                                  -----------
ENERGY -- 1.0%
    Occidental Petroleum Corp.
      Convertible PFD. $3.88.........   15,400        891,275
                                                  -----------
FINANCIAL -- 2.3%
    SunAmerica Inc. $2.78 Convertible
      PFD. Cl-C......................   31,200      1,435,200
    SunAmerica Inc. Adjustable Rate
      Cumulative PFD. Cl-C...........    6,100        616,100
                                                  -----------
                                                    2,051,300
                                                  -----------
FOREST PRODUCTS -- 1.5%
    James River Corp.
      DECS 9.00%.....................   55,000      1,361,250
                                                  -----------
HOME FURNISHINGS/
  HOUSEWARES -- 0.7%
    Kaufman & Broad $1.52 Convertible
      PFD. Cl-B......................   41,000        635,500
                                                  -----------
INSURANCE -- 0.6%
    Allstate Corp $2.30..............   12,300        501,225
                                                  -----------
METALS & MINING -- 1.5%
    Reynolds Metals Co.
      Prides $3.31...................   26,600      1,283,450
                                                  -----------
</TABLE>
 
                                        9
<PAGE>   54
 
AMERICAN SKANDIA TRUST
FEDERATED UTILITY INCOME PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                       -------    -----------
<S>                                    <C>        <C>
OIL & GAS -- 1.9%
    Enserch Corp. Adjustable Rate
      PFD. Cl-E......................    9,400    $   874,200
    Williams Companies $3.50,
      Convertible Preferred..........   12,500        789,063
                                                  -----------
                                                    1,663,263
                                                  -----------
STEEL -- 0.4%
    USX Corp. Adjustable Rate
      PFD. ..........................    6,700        332,488
                                                  -----------
UTILITIES-ELECTRIC -- 2.3%
    Niagra Mohawk Power Corp.
      Adjustable Rate PFD. Cl-C......   33,050        776,675
    Texas Utilities Inc. Convertible
      $6.50 PFD. Cl-A................      530         46,110
    Texas Utilities Inc. Convertible
      $7.00 PFD. Cl-B................    8,530        793,290
    Toledo Edison Co. Adjustable Rate
      PFD. Cl-B......................   20,400        433,500
                                                  -----------
                                                    2,049,575
                                                  -----------
TOTAL PREFERRED STOCK
  (COST $14,440,862).................              14,698,426
                                                  -----------
 
AMERICAN DEPOSITORY RECEIPTS -- 5.2%
ELECTRIC POWER -- 0.8%
    National Power PLC...............   54,600        675,675
                                                  -----------
MULTI-INDUSTRY -- 1.2%
    Hanson Trust PLC.................   61,000      1,075,125
                                                  -----------
TELECOMMUNICATIONS -- 3.2%
    Cointel Prides...................   35,000      1,828,750
    Hong Kong Telecommunications
      LTD. ..........................    5,000         99,375
    Telefonica de Espana.............   23,200        899,000
                                                  -----------
                                                    2,827,125
                                                  -----------
TOTAL AMERICAN DEPOSITORY RECEIPTS
  (COST $4,972,214)..................               4,577,925
                                                  -----------
</TABLE>
<TABLE>
<CAPTION>
                                          PAR
                             MATURITY    (000)
                             --------   -------
<S>                          <C>        <C>        <C>
CORPORATE BONDS -- 5.9%
FINANCE -- 0.7%
    Equitable Cos., Inc.,
      Convertible
      Subordinated
      Debenture
      6.125%...............  12/15/24   $   625        641,406
                                                   -----------
OIL -- 1.3%
    Pennzoil Exchange
      Debenture 6.50%......  01/15/03     1,000      1,195,000
                                                   -----------
 
<CAPTION>
                                          PAR
                             MATURITY    (000)        VALUE
                             --------   -------    -----------
<S>                          <C>        <C>        <C>
PACKAGING & PAPER PRODUCTS -- 1.6%
    Riverwood International
      Corp. 6.75%..........  09/15/03   $ 1,000    $ 1,386,250
                                                   -----------
TELECOMMUNICATIONS -- 2.3%
    Rogers Communication,
      Inc. 2.00%...........  11/26/05     1,630        863,900
    Telekom Malaysia
      Berhad, Convertible
      4.00%................  10/03/04     1,200      1,164,000
                                                   -----------
                                                     2,027,900
                                                   -----------
TOTAL CORPORATE BONDS
  (COST $4,831,247)..................                5,250,556
                                                   -----------
ZERO COUPON BONDS -- 1.6%
    Roche Holdings Inc.
      Convertible Lyon
      6.99%
        (COST $1,265,675)... 04/20/10     3,500      1,417,500
                                                   -----------
REPURCHASE AGREEMENT -- 4.7%
    HSBC Securities Inc.
      5.90%, dated 06/30/95
      matures on 07/03/95,
      repurchase price
      $4,197,063
      (Collateralized by
      U.S. Treasury Notes,
      par value $4,240,000,
      market value
      $4,313,131, due on
      02/15/96)
        (COST $4,195,000)... 07/03/95     4,195      4,195,000
                                                   -----------
TOTAL INVESTMENTS
  (COST $85,813,012*) -- 99.7%.......               88,453,744
OTHER ASSETS LESS
  LIABILITIES -- 0.3%................                  294,039
                                                   -----------
NET ASSETS -- 100.0%.................              $88,747,783
                                                   ===========
The aggregate unrealized appreciation (depreciation) on a tax
  basis is as follows:
    Gross appreciation...............              $ 4,141,148
    Gross depreciation...............               (1,500,416)
                                                   -----------
    Net appreciation.................              $ 2,640,732
                                                   ===========
</TABLE>
 
- --------------------------------------------------------------------------------
 
* Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                       10
<PAGE>   55
 
AMERICAN SKANDIA TRUST
AST PHOENIX BALANCED ASSET PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                      ---------   ------------
<S>                                   <C>         <C>
COMMON STOCK -- 46.2%
AEROSPACE-DEFENSE -- 1.7%
    Boeing Co. ......................    18,000   $  1,127,250
    Lockheed Martin Corp. ...........    25,000      1,578,125
                                                  ------------
                                                     2,705,375
                                                  ------------
AIRLINES -- 0.9%
    Delta Air Lines, Inc. ...........    18,000      1,327,500
                                                  ------------
BANKING -- 2.6%
    Bankers Trust New York Corp. ....    25,000      1,550,000
    Citicorp.........................    25,000      1,446,875
    U.S. Bancorp.....................    40,000        962,500
                                                  ------------
                                                     3,959,375
                                                  ------------
CHEMICALS -- 0.8%
    Engelhard Corp. .................    30,000      1,286,250
                                                  ------------
COMPUTERS -- 2.2%
    Digital Equipment Corp.*.........    40,000      1,630,000
    Honeywell, Inc. .................    40,000      1,725,000
                                                  ------------
                                                     3,355,000
                                                  ------------
COMPUTER SERVICES & SOFTWARE -- 4.1%
    Borland International, Inc.*.....    90,000      1,158,750
    Computer Associates
      International..................    20,000      1,355,000
    Microsoft Corp.*.................    17,000      1,536,375
    Silicon Graphics, Inc.*..........    40,000      1,595,000
    Sybase Inc.*.....................    26,000        763,750
                                                  ------------
                                                     6,408,875
                                                  ------------
CONGLOMERATES -- 1.1%
    ITT Corp. .......................    14,000      1,645,000
                                                  ------------
CONSTRUCTION -- 0.8%
    Foster Wheeler Corp. ............    35,000      1,233,750
                                                  ------------
CONSUMER GOODS & SERVICES -- 1.0%
    General Electric Co. ............    28,000      1,578,500
                                                  ------------
CONTAINERS -- 1.1%
    Crown Cork & Seal Co., Inc.*.....    35,000      1,754,375
                                                  ------------
DRUGS -- 2.5%
    American Home Products Corp. ....    16,500      1,276,687
    Amgen, Inc.*.....................    15,000      1,206,562
    Warner Lambert Co. ..............    16,000      1,382,000
                                                  ------------
                                                     3,865,249
                                                  ------------
ELECTRONICS -- 4.0%
    Cypress Semiconductor Corp.*.....    40,000      1,620,000
    Motorola, Inc. ..................    23,700      1,590,861
    Schlumberger LTD. Curacao........    27,800      1,727,075
    S3 Inc. .........................    36,000      1,296,000
                                                  ------------
                                                     6,233,936
                                                  ------------
 
ENERGY -- 1.1%
    Fluor Corp. .....................    33,000      1,716,000
                                                  ------------
ENVIRONMENTAL INSTRUMENTS -- 1.0%
    Thermo Electron Corp.*...........    39,000      1,569,750
                                                  ------------
FINANCIAL -- 2.9%
    Equifax, Inc. ...................    50,000      1,668,750
    Golden West Financial Corp. .....    25,000      1,178,125
    Merrill Lynch & Co., Inc. .......    31,000      1,627,500
                                                  ------------
                                                     4,474,375
                                                  ------------
FOODS -- 0.7%
    CPC International, Inc. .........    18,000      1,111,500
                                                  ------------
INSURANCE -- 2.5%
    Aetna Life & Casualty Co. .......    35,000      2,200,625
    American International
      Group, Inc. ...................    14,000      1,596,000
                                                  ------------
                                                     3,796,625
                                                  ------------
MACHINERY & HEAVY EQUIPMENT -- 1.3%
    Caterpillar, Inc. ...............    32,000      2,056,000
                                                  ------------
MEDICAL & MEDICAL SERVICES -- 0.8%
    Abbott Laboratories..............    32,000      1,296,000
                                                  ------------
MEDIA -- 1.1%
    Capital Cities ABC, Inc. ........    15,000      1,620,000
                                                  ------------
OIL -- 2.8%
    Baker Hughes, Inc. ..............    65,000      1,332,500
    Chevron Corp. ...................    35,000      1,631,875
    Texaco, Inc. ....................    21,000      1,378,125
                                                  ------------
                                                     4,342,500
                                                  ------------
OIL EQUIPMENT & SERVICES -- 0.5%
    Ensco International, Inc.*.......    50,000        793,750
                                                  ------------
OTHER INDUSTRIAL MATERIALS -- 1.0%
    Minnesota Mining &
      Manufacturing Co. .............    28,300      1,620,175
                                                  ------------
RETAIL MERCHANDISING -- 2.5%
    Kroger Co.*......................    55,000      1,478,125
    Nine West Group Inc.*............    26,900        981,850
    Walgreen Co. ....................    25,000      1,253,125
                                                  ------------
                                                     3,713,100
                                                  ------------
TELECOMMUNICATIONS -- 5.2%
    AT&T Corp. ......................    26,000      1,381,250
    Bell Atlantic Corp. .............    25,000      1,400,000
    GTE Corp. .......................    35,000      1,194,375
    Qualcomm Inc.*...................    36,400      1,258,075
    Tele-Communications Inc.*........    60,000      1,406,250
    US Robotics Inc.*................    12,000      1,308,000
                                                  ------------
                                                     7,947,950
                                                  ------------
TOTAL COMMON STOCK
  (COST $65,639,558).................               71,410,910
                                                  ------------
</TABLE>
 
                                       11
<PAGE>   56
 
AMERICAN SKANDIA TRUST
AST PHOENIX BALANCED ASSET PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                      ---------   ------------
<S>                                   <C>         <C>
AMERICAN DEPOSITORY RECEIPTS -- 2.1%
OIL
    British Petroleum Co. ...........    18,000   $  1,541,250
    Royal Dutch Petroleum Co. .......    13,500      1,645,313
                                                  ------------
TOTAL AMERICAN DEPOSITORY RECEIPTS
  (COST $2,698,058)..................                3,186,563
                                                  ------------
</TABLE>
<TABLE>
<CAPTION>
                                          PAR
                             MATURITY    (000)
                             ---------  -------
<S>                          <C>        <C>       <C>
CORPORATE BONDS -- 0.3%
INDUSTRIAL
    Albany International
      Corp. 5.25%
        (COST $428,594)....  03/15/02   $   480        463,200
                                                  ------------
 
U.S. GOVERNMENT AGENCY OBLIGATIONS -- 0.2%
GOVERNMENT NATIONAL
  MORTGAGE ASSOCIATION
      7.50%
        (COST $302,683)....  08/15/23       312        314,478
                                                  ------------
 
U.S. TREASURY OBLIGATIONS -- 37.0%
U.S. TREASURY
  BONDS -- 13.7%
    7.63%..................  02/15/25     4,600      5,196,344
    7.25%..................  05/15/04     6,000      6,411,479
    7.50%..................  11/15/16     4,000      4,360,280
    6.25%..................  08/15/23     5,500      5,201,239
                                                  ------------
                                                    21,169,342
                                                  ------------
U.S. TREASURY
  NOTES -- 23.3%
    6.50%..................  05/15/05     7,000      7,152,529
    4.75%..................  02/15/97     4,000      3,934,000
    6.88%..................  03/31/97     6,600      6,712,001
    5.13%..................  03/31/98     4,800      4,710,096
    5.13%..................  04/30/98     2,500      2,451,300
    5.13%..................  12/31/98     4,000      3,898,440
    5.50%..................  04/15/00     4,000      3,922,360
    6.25%..................  02/15/03     3,200      3,211,232
                                                  ------------
                                                    35,991,958
                                                  ------------
TOTAL U.S. TREASURY OBLIGATIONS
  (COST $57,409,874).......                         57,161,300
                                                  ------------
COMMERCIAL PAPER -- 13.8%
BREWERIES &
  DISTILLERS -- 2.9%
    Anheuser-Busch Cos.,
      Inc. 5.89%...........  07/10/95     4,520      4,513,344
                                                  ------------
 
<CAPTION>
                                          PAR
                             MATURITY    (000)       VALUE
                             ---------  -------   ------------
<S>                          <C>        <C>       <C>
BROKERAGE -- 1.6%
    Goldman, Sachs & Co.
      5.95%................  07/20/95   $ 2,470   $  2,462,244
                                                  ------------
CHEMICALS -- 2.8%
    Dupont (E.I.) de
      Nemours & Co.
      5.98%................  07/13/95     4,300      4,291,429
                                                  ------------
FINANCIAL -- 1.3%
    General Electric
      Capital Corp.
      5.95%................  07/18/95     2,000      1,994,381
                                                  ------------
FOODS -- 2.2%
    Campbell Soup Co.
      5.93%................  07/07/95     2,160      2,157,865
    McDonald's Corp.
      6.00%................  07/06/95     1,204      1,202,997
                                                  ------------
                                                     3,360,862
                                                  ------------
MANUFACTURING -- 1.9%
    Minnesota Mining &
      Mfg. Co.
      6.00%................  07/12/95     3,010      3,004,482
                                                  ------------
OIL -- 0.9%
    Exxon Imperial U.S.,
      Inc.
      5.95%................  07/12/95       505        504,082
      6.05%................  07/12/95       820        818,484
                                                  ------------
                                                     1,322,566
                                                  ------------
TELEPHONES -- 0.2%
    GTE North, Inc.
      5.98%................  07/06/95       320        319,734
                                                  ------------
TOTAL COMMERCIAL PAPER
  (COST $21,269,042).......                         21,269,042
                                                  ------------
TOTAL INVESTMENTS
(COST $147,747,809**) -- 99.6%........             153,805,493
OTHER ASSETS LESS
  LIABILITIES -- 0.4%.................                 660,685
                                                  ------------
NET ASSETS -- 100.0%..................            $154,466,178
                                                   ===========
The aggregate unrealized appreciation (depreciation) on a tax
  basis is as follows:
    Gross appreciation................            $  7,244,605
    Gross depreciation................              (1,186,921)
                                                  ------------
    Net appreciation..................            $  6,057,684
                                                   ===========
</TABLE>
 
- --------------------------------------------------------------------------------
 * Non-income producing securities.
** Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                       12
<PAGE>   57
 
AMERICAN SKANDIA TRUST
FEDERATED HIGH YIELD PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                           PAR
                               MATURITY   (000)       VALUE
                               ---------  ------   -----------
<S>                            <C>        <C>      <C>
CORPORATE BONDS -- 85.5%
AEROSPACE -- 0.3%
    Tracor, Senior Subordinate
      Notes
      10.875%................. 08/15/01   $  125   $   128,750
                                                    ----------
AUTOMOTIVE PARTS-
  EQUIPMENT -- 3.5%
    Aftermarket Technology
      Co., Senior Subordinate
      Notes
      12.00%.................. 08/01/04      500       532,500
    Doehler-Jarvis, Inc.,
      Senior Notes
      11.88%.................. 06/01/02      250       265,625
    Lear Seating Corp.,
      Subordinate Notes
      8.25%................... 02/01/02      450       427,500
    Motor Wheel Corp.
      11.50%.................. 03/01/00      250       216,250
                                                    ----------
                                                     1,441,875
                                                    ----------
BANKING -- 2.0%
    Dime Bancorp, Inc., Senior
      Note
      10.50%.................. 11/15/05      500       537,500
    First Nationwide Holdings
      Senior Notes
      12.25%.................. 05/15/01      250       268,750
                                                    ----------
                                                       806,250
                                                    ----------
BROADCASTING -- 6.4%
    Ackerly Communications,
      Inc. Senior Secured
      Notes
      10.75%.................. 10/01/03      125       131,875
    Chancellor Broadcasting
      Co., Senior Subordinate
      Notes
      12.50%.................. 10/01/04      250       251,250
    Granite Broadcasting,
      Senior Subordinate
      Debenture
      10.38%.................. 05/15/05      500       501,250
    Pegasus Media, Unit
      12.50%.................. 07/01/05      150       150,000
    Sinclair Broadcast Group,
      Senior Subordinate Notes
      10.00%.................. 12/15/03      500       505,000
    Videotron Group LTD.
      10.63%.................. 02/15/05      500       530,000
    Young Broadcasting
      11.75%.................. 11/15/04      250       275,000
    Young Broadcasting, Senior
      Subordinate Note
      10.13%.................. 02/15/05      250       252,500
                                                    ----------
                                                     2,596,875
                                                    ----------
 
BUSINESS EQUIPMENT -- 1.4%
    Monarch Marketing Senior
      Note
      12.50%.................. 07/01/03      375       377,812
    United Stationers, Senior
      Subordinate Notes
      12.75%.................. 05/01/05      200       204,000
                                                    ----------
                                                       581,812
                                                    ----------
CABLE TELEVISION -- 3.4%
    Cablevision Series B,
      Senior Notes
      9.25%................... 04/01/08      250       260,625
    CF Cable TV, Inc.
      11.63%.................. 02/15/05      500       531,250
    International Cabletel,
      Inc., Senior Deferred
      Notes
      5.99%................... 10/15/03      500       330,000
    Rogers Cable Systems,
      Senior Notes
      10.00%.................. 03/15/02      250       258,750
                                                    ----------
                                                     1,380,625
                                                    ----------
CHEMICALS -- 3.9%
    Arcadian Partners L.P.,
      Senior Notes, Series B
      10.75%.................. 05/01/05      550       559,625
    Laroche Industries, Senior
      Subordinate Notes
      13.00%.................. 08/15/04      300       308,250
    Polymer Group, Inc.
      12.25%.................. 07/15/02      700       710,500
                                                    ----------
                                                     1,578,375
                                                    ----------
CONSUMER NON-DURABLES -- 1.9%
    Container Corp. of
      America, Senior Notes
      9.75%................... 04/01/03      250       248,125
    Curtice-Burns Foods, Inc.,
      Senior Subordinate Notes
      12.25%.................. 02/01/05      500       532,500
                                                    ----------
                                                       780,625
                                                    ----------
CONSUMER PRODUCTS -- 1.2%
    Revlon Consumer Products
      Notes
      9.375%.................. 04/01/01      500       483,750
                                                    ----------
CONTAINERS & GLASS
  PRODUCTS -- 5.1%
    Owens Illinois Inc.,
      Senior Subordinate Notes
      9.95%................... 10/15/04      750       772,500
    Owens Illinois, Inc.
      10.50%.................. 06/15/02      100       104,500
</TABLE>
 
                                       13
<PAGE>   58
 
AMERICAN SKANDIA TRUST
FEDERATED HIGH YIELD PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                           PAR
                               MATURITY   (000)       VALUE
                               ---------  ------   -----------
<S>                            <C>        <C>      <C>
CONTAINERS & GLASS PRODUCTS (CONT'D)
    Sea Containers, Senior
      Notes
      9.50%................... 07/01/03   $  375   $   367,500
    Sea Containers, Senior
      Subordinate Debenture
      Notes, Series B
      12.50%.................. 12/01/04      125       136,250
    Silgan Corp., Senior
      Subordinate Notes
      11.75%.................. 06/15/02      170       181,050
    Trans Ocean Container
      Corp., Senior
      Subordinate Notes
      12.25%.................. 07/01/04      250       253,750
    U.A. Can Co., Senior
      Subordinate Notes
      13.50%.................. 01/15/02      250       278,750
                                                    ----------
                                                     2,094,300
                                                    ----------
ECOLOGICAL SERVICES &
  EQUIPMENT -- 1.8%
    Allied Waste Industries,
      Inc., Senior Subordinate
      Notes
      10.75%.................. 02/01/04      225       237,375
    Mid-American Waste
      Systems, Inc., Senior
      Subordinate Notes
      12.25%.................. 02/15/03      500       512,500
                                                    ----------
                                                       749,875
                                                    ----------
FINANCIAL -- 0.6%
    American Life Holding Co.,
      Senior Subordinate Notes
      11.25%.................. 09/15/04      250       260,625
                                                    ----------
FOOD & DRUG RETAILERS -- 1.2%
    Pathmark Stores, Senior
      Subordinate Notes
      9.63%................... 05/01/03      500       490,625
                                                    ----------
FOOD SERVICES -- 3.3%
    Flagstar Corp. Senior
      Notes
      10.88%.................. 12/01/02      125       116,562
    Flagstar Corp., Senior
      Notes
      10.75%.................. 09/15/01      375       352,500
    Flagstar Corp., Senior
      Subordinate Debenture
      Notes
      11.25%.................. 11/01/04      125        99,375
    PMI Acquisition Corp.,
      Senior Subordinate Notes
      10.25%.................. 09/01/03      750       768,750
                                                    ----------
                                                     1,337,187
                                                    ----------
 
FOOD PRODUCTS -- 1.2%
    Doskocil Co., Senior
      Subordinate Notes
      9.75%................... 07/15/00      250       243,750
    Specialty Foods Corp.,
      Senior Subordinate Notes
      11.25%.................. 08/15/03      250       241,250
                                                    ----------
                                                       485,000
                                                    ----------
FOREST PRODUCTS -- 0.6%
    Repap New Brunswick
      9.875%.................. 07/15/00      250       253,750
                                                    ----------
HEALTHCARE -- 2.9%
    Amerisource Corp., Senior
      Debenture Notes
      11.25%.................. 07/15/05      134       149,650
    Integrated Health Service,
      Senior Subordinate Note
      9.63%................... 05/31/02      500       507,500
    National Medical, Senior
      Subordinate Notes
      10.13%.................. 03/01/05      500       531,250
                                                    ----------
                                                     1,188,400
                                                    ----------
HOME VIDEOS -- 1.1%
    Triangle Pacific, Senior
      Notes
      10.50%.................. 08/01/03      450       461,250
                                                    ----------
HOTELS/RESTAURANTS -- 0.6%
    Motels of America, Inc.,
      Senior Subordinate Notes
      12.00%.................. 04/15/04      250       252,813
                                                    ----------
INDUSTRIAL -- 4.3%
    Cabot Safety Acquisition
      Senior Subordinate Note
      12.50%.................. 07/15/05      250       253,125
    Hosiery Corp. of
      America, Inc.
      13.75%.................. 08/01/02      250       255,000
    Icon Health & Fitness
      13.00%.................. 07/15/02      250       256,250
    S.D. Warren Co.
      12.00%.................. 12/15/04      250       270,000
    Sherritt Gordon LTD.,
      Senior Notes
      9.75%................... 04/01/03      525       507,937
    Sherritt, Inc. Debenture
      10.50%.................. 03/31/14      250       243,750
                                                    ----------
                                                     1,786,062
                                                    ----------
LEISURE TIME -- 0.6%
    Affinity Group, Inc.,
      Senior Subordinated
      Notes
      11.50%.................. 10/15/03      250       250,312
                                                    ----------
</TABLE>
 
                                       14
<PAGE>   59
 
AMERICAN SKANDIA TRUST
FEDERATED HIGH YIELD PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                           PAR
                               MATURITY   (000)       VALUE
                               ---------  ------   -----------
<S>                            <C>        <C>      <C>
MACHINERY & HEAVY
  EQUIPMENT -- 2.4%
    Pace Industries Inc.,
      Delaware Senior Notes,
      Series B
      10.63%.................. 12/01/02   $  125   $   118,750
    Primeco, Inc., Senior
      Subordinate Notes
      12.75%.................. 03/01/05      500       511,250
    Waters Corp., Senior
      Subordinate Notes
      12.75%.................. 09/30/04      350       368,375
                                                    ----------
                                                       998,375
                                                    ----------
MANUFACTURING -- 1.4%
    American Standard, Senior
      Debenture Notes
      11.38%.................. 05/15/04      250       275,625
    Fairfield Manufacturing
      Co.
      11.38%.................. 07/01/01      300       285,000
                                                    ----------
                                                       560,625
                                                    ----------
MEDIA -- 2.9%
    Allbritton Communications
      Co., Senior Subordinate
      Notes
      11.50%.................. 08/15/04      150       159,000
    Continental Cablevision,
      Senior Debenture Notes
      9.50%................... 08/01/13      500       518,750
    New World Television,
      Inc., Senior Secured
      Notes
      11.00%.................. 06/30/05      500       523,750
                                                    ----------
                                                     1,201,500
                                                    ----------
OIL -- 0.6%
    WRT Energy Corp., Unit
      13.88%.................. 03/01/02      250       248,750
                                                    ----------
OIL & GAS -- 2.9%
    Falcon Drilling Co., Inc.
      Senior Subordinate Notes
      12.50%.................. 03/15/05      250       260,625
    Falcon Drilling Co., Inc.,
      Senior Subordinate Notes
      9.75%................... 01/15/01      250       247,500
    Giant Industries Co.,
      Senior Subordinate Notes
      9.75%................... 11/15/03      450       439,875
    H.S. Resources, Inc.,
      Senior Subordinate Notes
      9.88%................... 12/01/03      250       243,750
                                                    ----------
                                                     1,191,750
                                                    ----------

OTHER INDUSTRIAL
  MATERIALS -- 3.2%
    Exide Corp., Senior Notes
      10.00%.................. 04/15/05      475       490,438
    Foamex L.P., Senior Notes
      11.25%.................. 10/01/02      250       250,000
    ICF Kaiser International
      12.00%.................. 12/31/03      250       236,875
    Truck Components, Inc.,
      Senior Notes
      12.25%.................. 06/30/01      300       331,500
                                                    ----------
                                                     1,308,813
                                                    ----------
PACKAGING & PAPER
  PRODUCTS -- 0.8%
    Riverwood International
      Corp.
      11.25%.................. 06/15/02      300       327,750
                                                    ----------
PAPER & FOREST
  PRODUCTS -- 2.5%
    Domtar, Inc., Notes
      12.00%.................. 04/15/01      200       230,000
      11.25%.................. 09/15/17      250       267,500
    Stone Container Corp.,
      Senior Notes
      9.88%................... 02/01/01      250       249,375
      11.50%.................. 10/01/04      250       266,875
                                                    ----------
                                                     1,013,750
                                                    ----------
PERSONAL ITEMS -- 1.7%
    Playtex Family Products
      9.00%................... 12/15/03      750       708,750
                                                    ----------
PRINTING & PUBLISHING -- 0.7%
    Webcraft Technologies,
      Inc., Senior Subordinate
      Notes
      9.38%................... 02/15/02      300       264,000
                                                    ----------
RETAIL FOOD CHAINS -- 2.0%
    Penn Traffic Co., Senior
      Subordinated Notes
      9.63%................... 04/15/05      500       472,500
    Ralph's Grocery Co. Senior
      Note
      10.45%.................. 06/15/04      350       350,000
                                                    ----------
                                                       822,500
                                                    ----------
RETAILING -- 1.2%
    Brylane Capital Corp.
      10.00%.................. 09/01/03      500       475,000
                                                    ----------
SERVICES -- 0.3%
    Solon Automated Services,
      Inc., Senior Notes
      12.75%.................. 07/15/01      125       123,125
                                                    ----------
</TABLE>
 
                                       15
<PAGE>   60
 
AMERICAN SKANDIA TRUST
FEDERATED HIGH YIELD PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                           PAR
                               MATURITY   (000)       VALUE
                               ---------  ------   -----------
<S>                            <C>        <C>      <C>
SPECIALTY CHEMICALS -- 1.7%
    Harris Chemical Inc.
      1.59%................... 07/15/01   $  500   $   460,000
    Uniroyal Technology Units
      11.75%.................. 06/01/03      250       226,250
                                                    ----------
                                                       686,250
                                                    ----------
STEEL -- 4.3%
    Bayou Steel Corp., First
      Mortgage Notes
      10.25%.................. 03/01/01      250       231,875
    Carbide Graphite Group,
      Senior Notes
      11.50%.................. 09/01/03      250       263,750
    Envirosource, Inc., Senior
      Notes
      9.75%................... 06/15/03      500       448,750
    Geneva Steel, Senior Notes
      9.50%................... 01/15/04      125        89,375
    GS Technologies Operating
      Co., Inc., Senior Notes
      12.00%.................. 09/01/04      475       471,438
    Northwestern Steel & Wire
      Co., Senior Notes
      9.50%................... 06/15/01      250       235,000
                                                    ----------
                                                     1,740,188
                                                    ----------
SURFACE TRANSPORTATION -- 0.8%
    Trism, Inc., Senior
      Subordinate Notes
      10.75%.................. 12/15/00      325       318,500
                                                    ----------
TELECOMMUNICATIONS -- 2.8%
    Nextel Communications,
      Senior Discount Notes
      11.53%.................. 08/15/04      725       358,875
    Panamsat L.P., Senior
      Subordinate Discount
      Notes
      8.31%................... 08/01/03      500       357,500
    USA Mobile Communications
      Corp.
      9.50%................... 02/01/04      500       437,500
                                                    ----------
                                                     1,153,875
                                                    ----------
TEXTILES -- 2.5%
    Dan River Inc. Senior
      Subordinate Note
      10.13%.................. 12/15/03      500       497,500
    Westpoint Stevens, Inc.,
      Senior Subordinate
      Debenture Notes
      9.38%................... 12/15/05      550       534,875
                                                    ----------
                                                     1,032,375
                                                    ----------
 
TRANSPORT -- 1.3%
    Gearbulk Holdings, LTD.
      11.25%.................. 12/01/04      500       532,500
                                                    ----------
UTILITIES-ELECTRIC -- 1.6%
    California Energy Co.,
      Inc., Senior Discount
      Notes
      9.87%................... 01/15/04      750       643,125
                                                    ----------
MISCELLANEOUS -- 0.6%
    Pronet Inc. Senior
      Subordinate Note
      11.88%.................. 06/15/05      250       252,500
                                                    ----------
TOTAL CORPORATE BONDS
  (COST $34,394,724)..........                      34,993,137
                                                    ----------
 
ZERO COUPON BONDS -- 8.4%
BROADCASTING -- 1.1%
    Australis Media
      8.62%................... 05/15/03      500       263,750
    NWCG Holding Corp., Senior
      Discount Notes
      13.20%.................. 06/15/99      300       188,250
                                                    ----------
                                                       452,000
                                                    ----------
CABLE TELEVISION -- 0.9%
    Diamond Cable Co., Senior
      Discount Notes
      5.84%................... 09/30/04      250       164,375
    People's Choice - T.V.
      Unit
      6.43%................... 06/01/04      450       214,875
                                                    ----------
                                                       379,250
                                                    ----------
CHEMICALS -- 1.2%
    G I Holdings Corp.
      11.52%.................. 10/01/98      700       474,250
                                                    ----------
MANUFACTURING -- 0.9%
    American Standard, Senior
      Subordinate Notes
      5.81%................... 06/01/05      500       382,500
                                                    ----------
METALS & STEELS -- 0.6%
    Acme Metals Inc., Senior
      Discount Notes
      13.50%.................. 08/01/04      350       264,250
                                                    ----------
OIL & GAS -- 1.2%
    Clark R&M Holdings,
      Senior Notes
      10.50%.................. 02/15/00      750       470,625
                                                    ----------
PRINTING & PUBLISHING -- 1.4%
    Affiliated Newspaper
      Investments
      11.76%.................. 07/01/06    1,000       590,000
                                                    ----------
</TABLE>
 
                                       16
<PAGE>   61
 
AMERICAN SKANDIA TRUST
FEDERATED HIGH YIELD PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                           PAR
                               MATURITY   (000)       VALUE
                               ---------  ------   -----------
<S>                            <C>        <C>      <C>
RECREATION -- 1.1%
    Six Flags Theme Parks,
      Senior Subordinate
      Discount Note
      3.58%................... 06/15/05   $  600   $   435,000
                                                    ----------
TOTAL ZERO COUPON BONDS
  (COST $3,375,846)...........                       3,447,875
                                                    ----------
 
FOREIGN BONDS -- 0.8%
TELECOMMUNICATIONS
    Rogers Cablevision LTD.,
      Senior Secured Notes --
      (CAN)
      9.65% (COST $323,074)... 01/15/14      500       313,114
                                                    ----------
 
REPURCHASE AGREEMENTS -- 2.6%
    HSBC Securities, Inc.
      5.90%, dated 06/30/95
      matures on 07/03/95,
      repurchase price
      $1,060,521
      (Collateralized by U.S.
      Treasury Note, par value
      $1,070,000, market value
      $1,078,505,
      due 05/15/97)
        (COST $1,060,000)..... 07/03/95    1,060     1,060,000
                                                    ----------
 
COMMON STOCK -- 0.3%
CHEMICALS -- 0.0%
    Uniroyal (Warrants)*......             2,500         5,000
                                                    ----------
<CAPTION>
                                          SHARES   
                                          ------   
<S>                            <C>        <C>      
CONSUMER PRODUCTS -- 0.0%
    Hosiery Corp. America
      Cl-A....................               250             0
                                                    ----------
<CAPTION>
                                          SHARES      VALUE
                                          ------    ----------
<S>                            <C>        <C>      <C>
PRINTING & PUBLISHING -- 0.1%
    Affiliated Newspaper
      Investments, Inc. ......             1,000   $    25,000
                                                    ----------
RETAIL FOOD CHAINS -- 0.2%
    Grand Union Co. ..........             7,069        95,432
                                                    ----------
HEALTH CARE -- 0.0%
    Icon Health and Fitness
      Warrants*...............               250         6,250
                                                    ----------
TOTAL COMMON STOCK
  (COST $412,028).............                         131,682
                                                    ----------
 
PREFERRED STOCK -- 0.3%
TELECOMMUNICATIONS
    Panamsat Corp., Senior
      Preferred
      12.75% (COST
      $125,000)...............               125       127,188
                                                    ----------
TOTAL INVESTMENTS
  (COST $39,690,672**) -- 97.9%.........            40,072,996
OTHER ASSETS LESS LIABILITIES -- 2.1%...               864,909
                                                    ----------
NET ASSETS -- 100.0%....................           $40,937,905
                                                    ==========
The aggregate unrealized appreciation (depreciation) on a tax
  basis is as follows:
    Gross appreciation..................           $ 1,222,897
    Gross depreciation..................              (840,573)
                                                    ----------
    Net appreciation....................           $   382,324
                                                    ==========
                   COUNTRY ABBREVIATIONS
- ----------------------------------------------------------
CAN - Canada
</TABLE>
 
- --------------------------------------------------------------------------------
 * Non-income producing securities.
** Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                       17
<PAGE>   62
 
AMERICAN SKANDIA TRUST
AST PHOENIX CAPITAL GROWTH PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                        SHARES       VALUE
                                      ----------  ------------
<S>                                   <C>         <C>
COMMON STOCK -- 91.7%
AEROSPACE -- 1.2%
    Boeing Co. ......................      4,000  $    250,500
                                                  ------------
AIRLINES -- 1.1%
    AMR Corp.*.......................      3,000       223,875
                                                  ------------
BANKING -- 2.0%
    Citicorp.........................      7,200       416,700
                                                  ------------
CHEMICALS -- 3.9%
    Monsanto Co. ....................      5,000       450,625
    Morton International, Inc. ......     12,000       351,000
                                                  ------------
                                                       801,625
                                                  ------------
COMPUTERS -- 3.6%
    Compaq Computer Corp.*...........      8,000       363,000
    Honeywell, Inc. .................      9,000       388,125
                                                  ------------
                                                       751,125
                                                  ------------
COMPUTER SERVICES & SOFTWARE -- 6.2%
    Bay Networks Inc.*...............      4,500       186,188
    Cisco Systems*...................      8,800       444,950
    Intel Corp. .....................      3,400       215,262
    Oak Technology, Inc.*............     12,000       441,000
                                                  ------------
                                                     1,287,400
                                                  ------------
CONSTRUCTION -- 1.8%
    J. Ray McDermott SA..............     17,000       376,125
                                                  ------------
CONSUMER DURABLES -- 1.5%
    Eastman Kodak Co. ...............      5,000       303,125
                                                  ------------
DRUGS -- 3.6%
    Amgen, Inc.*.....................      4,800       386,100
    Merck & Co., Inc. ...............      7,500       367,500
                                                  ------------
                                                       753,600
                                                  ------------
ELECTRICAL EQUIPMENT -- 1.9%
    General Instrument Corp. ........     10,000       383,750
                                                  ------------
ELECTRONICS -- 2.4%
    National Semiconductor Corp.*....     18,000       499,500
                                                  ------------
ENTERTAINMENT -- 1.9%
    Walt Disney Co. .................      7,000       389,375
                                                  ------------
FINANCIAL SERVICES -- 4.2%
    Dean Witter Discover & Co. ......      9,500       446,500
    Student Loan Marketing...........      9,000       421,875
                                                  ------------
                                                       868,375
                                                  ------------
FOODS -- 2.2%
    Ralston Purina Group.............      9,000       459,000
                                                  ------------
HEALTHCARE -- 2.5%
    Columbia Healthcare, Corp. ......     12,000       519,000
                                                  ------------
 
HOSPITAL -- INFORMATION
  SYSTEM -- 1.1%
    HBO & Co. .......................      4,000       218,000
                                                  ------------
HOUSEWARES -- 1.7%
    American Home Products Corp. ....      4,600       355,925
                                                  ------------
INSURANCE -- 8.4%
    Aetna Life & Casualty Co. .......      8,500       534,437
American International Group, Inc....      2,800       319,200
    General Re Corp. ................      3,600       481,950
    Travelers Group, Inc. ...........      9,000       393,750
                                                  ------------
                                                     1,729,337
                                                  ------------
MEDICAL -- 3.4%
    Baxter International, Inc. ......     11,000       400,125
    St. Jude Medical, Inc. ..........      6,000       300,750
                                                  ------------
                                                       700,875
                                                  ------------
MEDIA -- 2.5%
    Evergreen Media Corp.*...........     20,000       520,000
                                                  ------------
OFFICE EQUIPMENT -- 2.0%
    Office Depot, Inc.*..............     15,000       421,875
                                                  ------------
OIL & GAS-EQUIPMENT &
  SERVICES -- 7.1%
    Apache Corp. ....................     13,000       355,875
    BJ Services Co.*.................     20,000       455,000
    Petroleum Geo Services*..........     10,000       287,500
    Schlumberger LTD, Curacao........      6,000       372,750
                                                  ------------
                                                     1,471,125
                                                  ------------
PAPER & FOREST PRODUCTS -- 1.4%
    Bowater, Inc. ...................      6,500       291,688
                                                  ------------
RESTAURANTS -- 1.9%
    Boston Chicken, Inc. ............     16,000       387,000
                                                  ------------
RETAIL -- MERCHANDISING -- 6.3%
    Federated Department Stores,
      Inc.*..........................     15,000       386,250
    Safeway Inc. Co. New*............      6,000       224,250
    Staples, Inc. ...................     12,000       346,500
    Wal Mart Stores, Inc. ...........     13,000       347,750
                                                  ------------
                                                     1,304,750
                                                  ------------
TELECOMMUNICATIONS -- 10.3%
    Ascend Communications, Inc. .....      9,600       484,800
    Cascade Communications...........     11,000       475,750
    Glenayre Technologies, Inc. .....      8,000       408,000
    Paging Network Inc.*.............     13,000       445,250
    US Robotics Inc. ................      3,000       327,000
                                                  ------------
                                                     2,140,800
                                                  ------------
TOBACCO -- 2.0%
    Philip Morris Cos., Inc. ........      5,500       409,063
                                                  ------------
</TABLE>
 
                                       18
<PAGE>   63
 
AMERICAN SKANDIA TRUST
AST PHOENIX CAPITAL GROWTH PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                        SHARES       VALUE
                                      ----------  ------------
<S>                                   <C>         <C>
WASTE MANAGEMENT -- 3.6%
    Browning-Ferris Industries,
      Inc. ..........................     10,500  $    379,312
    WMX Technologies, Inc. ..........     13,000       368,875
                                                  ------------
                                                       748,187
                                                  ------------
TOTAL COMMON STOCK
  (COST $17,469,521).................               18,981,700
                                                  ------------
 
AMERICAN DEPOSITORY RECEIPTS -- 3.1%
OIL & GAS -- 2.1%
    Royal Dutch Petroleum Co. .......      3,600       438,750
                                                  ------------
TELECOMMUNICATIONS -- 1.0%
    Ericsson, (L.N.) Telephone
      Co. ...........................     10,800       216,000
                                                  ------------
TOTAL AMERICAN DEPOSITORY RECEIPTS
  (COST $557,307)....................                  654,750
                                                  ------------
FOREIGN SECURITIES -- 0.5%
TELECOMMUNICATIONS
    DDI Corp. -- (JPN)
      (COST $96,098).................         12        96,312
                                                  ------------
</TABLE>
<TABLE>
<CAPTION>
                                            PAR
                                 MATURITY   (000)
                                 ---------  ----
<S>                              <C>        <C>    <C>
COMMERCIAL PAPER -- 3.9%
OIL -- 3.3%
    Exxon Imperial U.S., Inc.
      5.97%....................  07/10/95   $680       678,985
                                                   -----------
 
<CAPTION>
                                            PAR
                                 MATURITY   (000)     VALUE
                                 ---------  ----   -----------
<S>                              <C>        <C>    <C>
TELECOMMUNICATIONS -- 0.6%
    Bell South
      Telecommunications
      5.95%....................  07/21/95   $120   $   119,603
                                                   -----------
TOTAL COMMERCIAL PAPER
  (COST $798,588).........................             798,588
                                                   -----------
TOTAL INVESTMENTS
  (COST $18,921,514**) -- 99.2%...........          20,531,350
OTHER ASSETS LESS LIABILITIES -- 0.8%.....             172,225
                                                   -----------
NET ASSETS -- 100.0%......................         $20,703,575
                                                    ==========
The aggregate unrealized appreciation (depreciation) on a tax
  basis is as follows:
    Gross appreciation..........................   $ 1,731,041
    Gross depreciation..........................      (121,205)
                                                   -----------
    Net appreciation............................   $ 1,609,836
                                                    ==========
                   COUNTRY ABBREVIATIONS
- ----------------------------------------------------------
JPN - Japan
</TABLE>
 
- --------------------------------------------------------------------------------
 * Non-income producing securities.
** Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                       19
<PAGE>   64
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE ASSET ALLOCATION PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                         SHARES      VALUE
                                         -------  -----------
<S>                                      <C>      <C>
COMMON STOCK -- 40.0%
AEROSPACE -- 0.7%
    Allied-Signal, Inc. ................   2,100  $    93,450
    Boeing Co. .........................   1,500       93,937
    Northrop Corp. .....................   1,200       62,550
                                                  ------------
                                                      249,937
                                                  ------------
AUTOMOBILES -- 0.2%
    General Motors Corp. ...............   1,400       65,625
                                                  ------------
AUTOMOTIVE PARTS-EQUIPMENT -- 0.6%
    Gentex Corp.*.......................     600       11,850
    Genuine Parts Co. ..................   1,000       37,875
    Superior Industries
      International, Inc. ..............     600       18,675
    TRW, Inc. ..........................   1,800      143,775
                                                  ------------
                                                      212,175
                                                  ------------
BEVERAGES & BOTTLING -- 1.2%
    Anheuser-Busch Co., Inc. ...........   3,000      170,625
    Coca-Cola Co. ......................   2,200      140,250
    Pepsico, Inc. ......................   2,400      109,500
                                                  ------------
                                                      420,375
                                                  ------------
BUILDING & REAL ESTATE -- 0.0%
    Masco Corp. ........................     600       16,200
                                                  ------------
BUSINESS SERVICES -- 0.8%
    Browning-Ferris Industries, Inc. ...   1,500       54,187
    Jefferson Smurfit Corp.*............   9,000      118,125
    Sanifill, Inc.*.....................   2,000       62,750
    Wallace Computer Service, Inc. .....     700       26,862
                                                  ------------
                                                      261,924
                                                  ------------
CHEMICALS -- 2.3%
    Dupont (E.I.) de Nemours............   1,400       96,250
    Geon Co. ...........................     700       20,125
    Great Lakes Chemical Corp. .........   2,400      144,600
    Loctite Corp. ......................   1,100       50,050
    Lyondell Petrochemical Co. .........     800       20,500
    Merck & Co., Inc. ..................   2,000       98,000
    Minnesota Mining &
      Manufacturing Co. ................   1,200       68,700
    Monsanto Co. .......................   1,000       90,125
    Morton International, Inc. .........   2,400       70,200
    Olin Corp. .........................     900       46,350
    Pall Corp. .........................   1,200       26,700
    Rohm & Haas Co. ....................     500       27,437
    Wellman, Inc. ......................     400       10,950
                                                  ------------
                                                      769,987
                                                  ------------
COMMUNICATIONS -- 0.5%
    General Motors Corp. Cl-E...........     400       17,400
    McGraw Hill Co., Inc. ..............   1,800      136,575
                                                  ------------
                                                      153,975
                                                  ------------
COMPUTERS -- 1.5%
    Autodesk, Inc. .....................   1,700       73,100
    Automatic Data Processing, Inc. ....     700       44,012
 
    Chipcom Corp.*......................     800       19,000
    Compaq Computer Corp.*..............   2,000       90,750
    Computer Associates International...     700       47,425
    Komag, Inc.*........................   2,000      104,000
    Microsoft Corp.*....................     900       81,337
    Sun Microsystems, Inc.*.............   1,300       63,050
                                                  ------------
                                                      522,674
                                                  ------------
COMPUTER SERVICES & SOFTWARE -- 0.3%
    Novell, Inc.*.......................   1,200       23,925
    Parametric Technology Corp.*........     500       24,875
    Reynolds & Reynolds Co., Cl-A.......   2,300       67,850
                                                  ------------
                                                      116,650
                                                  ------------
CONSUMER GOODS & SERVICES -- 0.6%
    Philips Electronics.................   3,600      153,900
    Service Corp. International.........   1,200       37,950
                                                  ------------
                                                      191,850
                                                  ------------
CONSUMER DURABLES -- 0.5%
    Black & Decker Corp. ...............   1,200       37,050
    Eastman Kodak Co. ..................   1,500       90,937
    York International Corp. ...........   1,300       58,500
                                                  ------------
                                                      186,487
                                                  ------------
CONSUMER PRODUCTS -- 1.2%
    Brunswick Corp. ....................   2,000       34,000
    Colgate-Palmolive Co. ..............   1,500      109,687
    Jones Apparel Group*................     600       17,925
    Legget & Platt, Inc. ...............     300       13,200
    Philip Morris Cos., Inc. ...........   1,100       81,812
    Procter & Gamble Co. ...............   1,800      129,375
    Springs Industries, Inc. ...........     200        7,450
                                                  ------------
                                                      393,449
                                                  ------------
COSMETICS-TOILETRY -- 0.1%
    International Flavors &
      Fragrances, Inc. .................     400       19,900
                                                  ------------
DRUGS -- 1.4%
    American Home Products Corp. .......   2,000      154,750
    Bristol-Meyers Squibb Co. ..........   3,400      231,625
    Pfizer, Inc. .......................   1,100      101,612
                                                  ------------
                                                      487,987
                                                  ------------
ELECTRICAL EQUIPMENT -- 1.6%
    Emerson Electric Co. ...............   2,800      200,200
    General Electric Co. ...............   3,100      174,762
    Hubbell, Inc. ......................   3,150      177,975
                                                  ------------
                                                      552,937
                                                  ------------
ELECTRONICS -- 2.7%
    Advanced Micro Devices, Inc.*.......   3,900      141,862
    American Power Conversion Corp.*....   1,000       22,875
    Analog Devices, Inc.*...............   1,900       64,600
</TABLE>
 
                                       20
<PAGE>   65
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE ASSET ALLOCATION PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                         SHARES      VALUE
                                         -------  -----------
<S>                                      <C>      <C>
ELECTRONICS (CONT'D)
    Arrow Electronics, Inc.*............     700  $    34,825
    Cypress Semiconductor Corp.*........   2,200       89,100
    Hewlett Packard Co. ................     800       59,600
    Honeywell, Inc. ....................   1,500       64,687
    Intel Corp. ........................   1,600      101,300
    Lam Research Corp.*.................   1,100       70,400
    Motorola, Inc. .....................   1,000       67,125
    Teradyne, Inc.*.....................   1,300       84,987
    Varian Associates, Inc. ............     700       38,675
    Xilinx, Inc.*.......................     800       75,200
                                                  ------------
                                                      915,236
                                                  ------------
ENERGY SERVICES -- 0.4%
    Halliburton Co. ....................     800       28,600
    Schlumberger LTD. ..................   1,600       99,400
                                                  ------------
                                                      128,000
                                                  ------------
ENTERTAINMENT & LEISURE -- 0.8%
    Mirage Resorts Inc.*................   2,600       79,625
    Viacom, Inc.*.......................     400       18,600
    Viacom Inc. B (non Voting)*.........   1,200       55,650
    Walt Disney Co. ....................   2,000      111,250
    Webb (Del) Corp. ...................     900       20,925
                                                  ------------
                                                      286,050
                                                  ------------
FINANCIAL-BANK & TRUST -- 2.7%
    BayBanks, Inc. .....................     600       47,550
    Chase Manhattan Corp. ..............   1,400       65,800
    Chemical Banking Corp. .............   1,500       70,875
    CoreStates Financial Corp.*.........   2,000       69,750
    Crestar Financial Corp. ............     500       24,500
    First American Corp.*...............     400       14,350
    First Bank System, Inc. ............   1,000       41,000
    First Union Corp. ..................   1,800       81,450
    KeyCorp.............................   2,500       78,438
    Mellon Bank Corp. ..................   1,500       62,438
    Midlantic Corp., Inc. ..............     400       16,000
    Morgan (J.P.) & Co., Inc. ..........     900       63,113
    NationsBank Corp. ..................   1,400       75,076
    Norwest Corp.*......................   1,500       43,120
    Southern National Corp. ............   1,740       41,760
    Southtrust Corp. ...................   1,200       27,750
    UJB Financial Corp. ................   1,700       51,638
    West One Bancorp....................   1,600       53,400
                                                  ------------
                                                      928,008
                                                  ------------
FINANCIAL SERVICES -- 1.3%
    AMBAC, Inc. ........................   1,600       64,200
    American Express....................   1,700       59,712
    Federal National Mortgage
      Association.......................   1,000       94,375
    H & R Block, Inc. ..................   2,300       94,588
    Household International, Inc. ......   1,100       54,450
    Salomon, Inc. ......................     400       16,050
    Travelers Group, Inc. ..............   1,000       43,750
                                                  ------------
                                                      427,125
                                                  ------------
 
FOOD & BEVERAGES -- 0.8%
    Conagra, Inc. ......................   1,300       45,338
    CPC International, Inc. ............     500       30,875
    General Mills, Inc. ................     900       46,238
    Hershey Foods Corp. ................     800       44,200
    Ralston-Purina Group................     600       30,600
    Sara Lee Corp. .....................   3,100       88,350
                                                  ------------
                                                      285,601
                                                  ------------
FOOD PROCESSING -- 0.2%
    Archer-Daniels Midland Co. .........   3,000       55,875
                                                  ------------
HEALTHCARE -- 0.0%
    Healthsource, Inc.*.................     400       14,000
                                                  ------------
HOME BUILDER -- 0.1%
    Clayton Homes, Inc. ................     800       13,100
    Oakwood Homes Corp. ................     600       15,375
                                                  ------------
                                                       28,475
                                                  ------------
HOSPITAL SUPPLIES/HOSPITAL
  MANAGEMENT -- 1.1%
    Abbott Laboratories.................   2,300       93,150
    Becton Dickinson & Co. .............     500       29,125
    Columbia Healthcare, Corp. .........   2,064       89,268
    Foxmeyer Health Corp.*..............   1,500       26,813
    Pacificare Health Systems, Inc.*....     400       20,300
    Sunrise Medical, Inc.*..............     700       21,788
    United Healthcare Corp.*............   2,000       82,750
    U.S. Healthcare, Inc. ..............     600       18,375
    Wellpoint Health*...................     300        8,475
                                                  ------------
                                                      390,044
                                                  ------------
HOTEL GAMING -- 0.0%
    President Riverboat Warrants*.......     883        2,649
                                                  ------------
INSURANCE -- 1.4%
    American International
      Group, Inc. ......................   1,600      182,400
    American Re Corp. ..................   1,300       48,425
    Hartford Steam Boiler Inspection &
      Insurance Co. ....................   1,400       62,125
    MGIC Investment Corp. ..............   1,200       56,250
    National Re Corp. ..................     800       26,800
    Selective Insurance Group, Inc. ....   1,000       33,000
    Torchmark Corp. ....................   2,100       79,275
                                                  ------------
                                                      488,275
                                                  ------------
INSURANCE (LIFE) -- 0.1%
    Security Connecticut Corp. .........   1,200       30,900
                                                  ------------
INVESTMENT -- 0.5%
    Standard & Poor's Depository
      Receipts..........................   3,000      163,219
                                                  ------------
</TABLE>
 
                                       21
<PAGE>   66
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE ASSET ALLOCATION PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                         SHARES      VALUE
                                         -------  -----------
<S>                                      <C>      <C>
MACHINERY -- 0.8%
    FMC Corp.*..........................     900  $    60,525
    KLA Instruments Corp.*..............     900       69,525
    Trimas Corp. .......................   2,900       66,700
    Watts Industries, Inc. .............   2,900       72,681
                                                  ------------
                                                      269,431
                                                  ------------
MEDIA & COMMUNICATIONS -- 0.7%
    Capital Cities ABC, Inc. ...........     400       43,200
    Comcast Corp. ......................   1,700       31,556
    Dun & Bradstreet Corp. .............     800       42,000
    Gannett, Inc. ......................     700       37,975
    Infinity Broadcasting Corp.*........     600       20,025
    Time Warner, Inc. ..................   1,400       57,575
                                                  ------------
                                                      232,331
                                                  ------------
METALS & MINING -- 0.3%
    Alumax, Inc.*.......................   1,600       49,800
    Aluminum Co. of America.............   1,000       50,125
    Coeur D'alene Mines Corp. ..........     800       13,900
                                                  ------------
                                                      113,825
                                                  ------------
OIL & GAS -- 2.7%
    Amerada Hess Corp. .................   2,200      107,525
    Atlantic Richfield Co. .............     800       87,800
    Exxon Corp. ........................   2,000      141,250
    Helmerich & Payne, Inc. ............   2,000       59,000
    Mobil Corp. ........................   2,100      201,600
    Phillips Petroleum Co. .............   1,800       60,075
    Questar Corp. ......................     400       11,500
    Smith International, Inc.*..........   4,500       75,375
    Sonat, Inc. ........................   1,200       36,600
    Union Texas Petroleum
      Holding, Inc. ....................   3,300       69,713
    USX Marathon Corp. .................   2,800       55,300
                                                  ------------
                                                      905,738
                                                  ------------
PAPER & FOREST PRODUCTS -- 0.5%
    Bowater, Inc. ......................     700       31,413
    Georgia Pacific Corp. ..............     400       34,700
    International Paper Co. ............     400       34,300
    Kimberly-Clark Corp. ...............     700       41,913
    Weyerhaeuser Co. ...................     500       23,563
                                                  ------------
                                                      165,889
                                                  ------------
PHARMACEUTICALS -- 0.5%
    Amgen, Inc.*........................   1,100       88,481
    Liposome Co., Inc.*.................   1,100       11,963
    Perrigo Co.*........................   5,000       55,313
                                                  ------------
                                                      155,757
                                                  ------------
RAILROADS -- 0.3%
    Burlington Northern, Inc. ..........     500       31,688
    Consolidated Rail Corp. ............     400       22,250
    CSX Corp. ..........................     500       37,563
                                                  ------------
                                                       91,501
                                                  ------------
RESTAURANTS -- 1.1%
    Brinker International, Inc.*........   3,800       65,550
    Cracker Barrel Old Country
      Store, Inc. ......................   1,800       37,125
 
    Darden Restaurants, Inc.*...........     900        9,788
    Lone Star Steakhouse & Saloon*......   1,900       57,594
    McDonald's Corp. ...................   2,000       78,250
    Sbarro, Inc. .......................   4,950      115,088
                                                  ------------
                                                      363,395
                                                  ------------
SPECIALTY MERCHANDISERS -- 2.5%
    Circuit City Stores, Inc. ..........   3,500      110,688
    Dayton-Hudson Corp. ................   1,800      129,150
    Gap, Inc. ..........................   2,100       73,238
    Heilig-Meyers Co. ..................   2,000       51,000
    Kroger Corp.*.......................   3,000       80,625
    May Department Stores Co. ..........   2,000       83,250
    Penney (J.C.) Co., Inc. ............   1,000       48,000
    Petrie Stores Corp. ................   2,700       18,225
    Price Costco, Inc.*.................   3,000       48,750
    Tandy Corp. ........................   1,000       51,875
    Toys 'R' Us, Inc.*..................   3,650      106,763
    Waban Inc.*.........................     600        8,925
    Wal Mart Stores, Inc. ..............   1,600       42,800
                                                  ------------
                                                      853,289
                                                  ------------
TELECOMMUNICATIONS -- 2.5%
    Ameritech Corp. ....................   1,000       44,000
    Aspect Telecommunications Corp. ....     300       13,425
    AT&T Corp. .........................   3,700      196,563
    Bell Atlantic Corp. ................     900       50,400
    BellSouth Corp. ....................   1,000       63,500
    Glenayre Technologies, Inc.*........   1,050       53,550
    GTE Corp. ..........................   2,600       88,725
    Pacific Telesis Group...............   2,000       53,500
    SBC Communications, Inc. ...........   2,400      114,300
    Southern New England
      Telecommunications Corp. .........   1,400       49,350
    Tellabs, Inc.*......................   1,000       48,125
    U.S. West, Inc. ....................   1,600       66,600
                                                  ------------
                                                      842,038
                                                  ------------
TRANSPORT -- 0.5%
    Union Pacific Corp. ................   1,800       99,675
    WMX Technologies Inc. ..............   2,700       76,613
                                                  ------------
                                                      176,288
                                                  ------------
TRANSPORTATION EQUIPMENT -- 0.5%
    GATX Corp. .........................   1,400       65,975
    PHH Corp. ..........................   2,100       93,450
    TNT Freightways Corp. ..............     600       11,925
                                                  ------------
                                                      171,350
                                                  ------------
UTILITIES-ELECTRIC -- 1.3%
    Duke Power Co. .....................     900       37,350
    Entergy Corp. ......................   2,600       62,725
    FPL Group, Inc. ....................     800       30,900
</TABLE>
 
                                       22
<PAGE>   67
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE ASSET ALLOCATION PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                         SHARES      VALUE
                                         -------  -----------
<S>                                      <C>      <C>
UTILITIES-ELECTRIC (CONT'D)
    Niagara Mohawk Power Corp. .........   5,500  $    81,125
    Public Service Co. of
      New Mexico*.......................   2,800       39,900
    SCEcorp.............................   5,600       95,900
    Texas Utilities Co. ................   1,400       48,125
    Unicom Corp. .......................   1,900       50,587
                                                  ------------
                                                      446,612
                                                  ------------
UTILITIES-GAS -- 0.2%
    Atlanta Gas Light Co. ..............   1,900       66,025
                                                  ------------
TOTAL COMMON STOCK
  (COST $11,946,624)....................           13,619,058
                                                  ------------
 
PREFERRED STOCK -- 0.0%
INDUSTRIAL
    Teledyne, Inc. PFD. Series E
      (COST $513).......................      72        1,053
                                                  ------------
 
AMERICAN DEPOSITORY RECEIPTS -- 4.7%
AUTOMOBILES -- 0.1%
    Honda Motor LTD. ...................   1,600       49,200
                                                  ------------
BUSINESS SERVICES -- 0.3%
    Reuters Holding PLC.................   1,900       95,237
                                                  ------------
CHEMICALS -- 0.2%
    AKZO Nobel N.V. Sponsored...........   1,000       59,875
                                                  ------------
CONSUMER GOODS & SERVICES -- 0.1%
    Hanson PLC..........................   2,700       47,588
    U.S. Industries Inc.*...............     135        1,839
                                                  ------------
                                                       49,427
                                                  ------------
FOOD PROCESSING -- 0.4%
    Cadbury Schweppes PLC...............   1,459       43,405
    Unilever PLC........................   1,300      104,975
                                                  ------------
                                                      148,380
                                                  ------------
HEALTH -- 0.4%
    Smithkline Beecham PLC..............   2,700      122,175
                                                  ------------
INFORMATION PROCESSING -- 0.3%
    Hitachi LTD. .......................   1,200      120,300
                                                  ------------
OIL -- 0.3%
    British Petroleum Co. PLC...........     800       68,500
    Repsol S.A. Sponsored...............   1,000       31,625
                                                  ------------
                                                      100,125
                                                  ------------
OIL & GAS -- 0.9%
    Royal Dutch Petroleum Co. ..........   2,400      292,500
                                                  ------------
RETAIL FOOD CHAINS -- 0.1%
    Ito Yokado..........................     200       42,400
                                                  ------------
TELECOMMUNICATIONS -- 1.3%
    British Telecommunications PLC......   2,000      125,500
    Ericsson, (L.M.) Telephone Co. .....   4,800       96,000
    Hong Kong Telecommunications........   3,000       59,625
    Telefonica de Espana................   1,600       62,000
    Telefonos de Mexico SA..............     600       17,775
    Vodafone Group PLC Sponsored*.......   2,000       75,750
                                                  ------------
                                                      436,650
                                                  ------------
UTILITIES-ELECTRIC -- 0.3%
    Empresa Nacional de Electricidad....   1,900       93,575
                                                  ------------
TOTAL AMERICAN DEPOSITORY RECEIPTS
  (COST $1,462,134).....................            1,609,844
                                                  ------------
 
AMERICAN DEPOSITORY SECURITIES -- 0.0%
FINANCIAL SERVICES
    Grupo Financiero Bancomer
      (COST $36,750)....................   1,400        8,063
                                                  ------------
 
FOREIGN SECURITIES -- 6.6%
BANKING -- 0.4%
    Louis Vuitton Moet
      Hennessy -- (FRF).................     660      118,842
                                                  ------------
CHEMICALS -- 0.1%
    L'air Liquide -- (FRF)..............     300       47,955
                                                  ------------
DRUGS -- 0.3%
    Astra AB Free -- (SW)...............   3,000       90,337
                                                  ------------
ELECTRICAL EQUIPMENT -- 0.5%
    Brown Boveri & Cie Bearer -- (SW)...      80       82,835
    Getronics Geneue
      Electric -- (NETH)................   1,800       88,159
                                                  ------------
                                                      170,994
                                                  ------------
ELECTRONICS -- 0.1%
    Societe Nationale Elf Acquitaine --
      (FRF).............................     600       44,366
                                                  ------------
ENTERTAINMENT -- 0.4%
    Gehe AG -- (DEM)....................     100       46,142
    Gehe PFD. -- (DEM)..................      25       10,758
    Hutchison Whampoa LTD. -- (HK)......  17,000       82,164
                                                  ------------
                                                      139,064
                                                  ------------
FINANCIAL -- 1.5%
    Bank of Scotland -- (UK)............  20,208       67,507
    Bankgesellschaft Berlin
      AG -- (DEM).......................     245       64,851
    Deutsche Bank -- (DEM)..............   1,600       78,802
    Gemina SPA -- (ITL).................  50,000       23,571
    Mediobanca -- (ITL).................   7,000       50,868
    Societe Generale -- (FRF)...........     400       46,779
    Toronto Dominion Bank -- (CAN)......   4,100       63,255
    Union Bank Swiss Bearer -- (SW).....     100      103,631
                                                  ------------
                                                      499,264
                                                  ------------
</TABLE>
 
                                       23
<PAGE>   68
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE ASSET ALLOCATION PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                         SHARES      VALUE
                                         -------  -----------
<S>                                      <C>      <C>
FOOD & BEVERAGES -- 0.2%
    Carrefour -- (FRF)..................     150  $    76,883
                                                  ------------
PAPER & FOREST PRODUCTS -- 0.1%
    Kimberly Clark Mexico
      Cl-A -- (MEX).....................   2,000       22,958
                                                  ------------
PUBLISHING -- 0.3%
    Elsevier -- (NETH)..................   4,000       47,235
    Pearson PLC -- (UK).................   5,600       53,004
                                                  ------------
                                                      100,239
                                                  ------------
REAL ESTATE -- 0.4%
    DBS Land -- (SNG)...................  25,000       78,382
    Hopewell Holding -- (HK)............  59,463       50,332
                                                  ------------
                                                      128,714
                                                  ------------
RETAIL FOOD CHAINS -- 0.2%
    Tesco PLC -- (UK)...................  15,174       70,001
                                                  ------------
TELEPHONES -- 0.3%
    Telecomm Corp. of New Zealand
      LTD. -- (NZD).....................  22,000       82,335
    Telekom Malaysia Berhad -- (MALA)...   3,000       22,769
                                                  ------------
                                                      105,104
                                                  ------------
TRANSPORTATION EQUIPMENT -- 0.3%
    Swire Pacific Series A -- (HK)......  14,000      106,743
                                                  ------------
UTILITIES -- 0.4%
    Generale des Eaux -- (FRF)..........     480       53,462
    Telecom Italia SPA -- (ITL).........  35,000       94,910
                                                  ------------
                                                      148,372
                                                  ------------
MISCELLANEOUS -- 1.1%
    BTR PLC -- (UK).....................  27,000      137,227
    BTR Nylex LTD. -- (AUS).............  17,000       32,490
    Lonrho PLC -- (UK)..................  22,000       51,795
    Sig Schweiz
      Industries-Bearer -- (SW).........      70      169,953
                                                  ------------
                                                      391,465
                                                  ------------
TOTAL FOREIGN SECURITIES
  (COST $2,119,050).....................            2,261,301
                                                  ------------
</TABLE>
<TABLE>
<CAPTION>
                                             PAR
                                  MATURITY   (000)
                                  ---------  ----
<S>                               <C>        <C>    <C>
CORPORATE BONDS -- 21.1%
AEROSPACE -- 0.3%
    IMO Industries Senior
      Subordinated Debenture
      12.00%....................  11/01/01   $100      101,875
                                                    ----------
AUTOMOBILES -- 0.3%
    Daimler-Benz Auto
      Grantor Trust
      3.90%.....................  10/15/98    102      100,065
                                                    ----------
AUTOMOTIVE PARTS-
  EQUIPMENT -- 0.3%
    Exide Corp.
      10.75%....................  12/15/02    100   $  105,875
                                                    ----------
 
BANKING -- 0.3%
    Banesto Inc.
      8.25%.....................  07/28/02     50       50,125
    Bank of Nova Scotia
      6.25%.....................  09/15/08     50       46,562
                                                    ----------
                                                        96,687
                                                    ----------
BEVERAGES & BOTTLING -- 0.6%
    Coca-Cola Bottling Group
      9.00%.....................  11/15/03    100       98,875
    Dr. Pepper Bottling Holding
      Company
      11.63%....................  02/15/03    140      103,950
                                                    ----------
                                                       202,825
                                                    ----------
BROADCASTING -- 0.3%
    Granite Broadcasting Senior
      Subordinate Debenture
      10.38%....................  05/15/05    100      100,000
                                                    ----------
BUILDING & BUILDING
  SUPPLIES -- 0.4%
    Rouse Company Notes
      8.50%.....................  01/15/03    120      128,700
                                                    ----------
CABLE TELEVISION -- 0.6%
    Continental Cablevision
      9.00%.....................  09/01/08    100      101,750
    Rogers Cable Systems
      Senior Notes
      10.00%....................  03/15/05    100      103,250
                                                    ----------
                                                       205,000
                                                    ----------
CONGLOMERATES -- 0.6%
    Tenneco, Inc.
      8.00%.....................  11/15/99     55       57,612
      7.88%.....................  10/01/02    150      158,625
                                                    ----------
                                                       216,237
                                                    ----------
CONTAINERS -- 0.7%
    Owens Illinois, Inc.
      11.00%....................  12/01/03    100      110,500
    Riverwood International
      Corp.
      11.25%....................  06/15/02    100      110,250
                                                    ----------
                                                       220,750
                                                    ----------
ELECTRIC POWER -- 0.8%
    Public Service Electric &
      Gas First Mortgage
      7.00%.....................  09/01/24    300      277,125
                                                    ----------
</TABLE>
 
                                       24
<PAGE>   69
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE ASSET ALLOCATION PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                             PAR
                                  MATURITY   (000)    VALUE
                                  ---------  ----   ----------
<S>                               <C>        <C>    <C>
ENTERTAINMENT & LEISURE -- 0.9%
    TCI Communications Inc.
      8.65%.....................  09/15/04   $200   $  212,000
    Time Warner Entertainment
      7.25%.....................  09/01/08    100       94,000
                                                    ----------
                                                       306,000
                                                    ----------
FINANCE & CREDIT -- 4.3%
    Advanta Corp.
      7.07%.....................  09/15/97    235      237,350
    Aristar Inc.
      8.88%.....................  08/15/98    200      212,500
      7.88%.....................  02/15/99    200      208,250
    Associates Corp.
      8.63%.....................  06/15/97     10       10,462
    Chrysler Financial Corp.
      8.46%.....................  01/19/00    200      213,500
    Commercial Credit Note
      8.13%.....................  03/01/97      5        5,162
    CoreStates Home Loan Equity
      6.65%.....................  05/15/09     90       90,373
    Ford Motor Credit Company
      9.45%.....................  05/20/97     50       52,938
    General Motors Acceptance
      Corp.
      7.75%.....................  04/15/97     50       51,438
      8.38%.....................  05/01/97     10       10,350
    General Motors Acceptance
      Corp. Grantor Trust
      6.30%.....................  06/15/99     60       60,208
    Household Finance Co.
      6.96%.....................  04/27/98    300      304,500
                                                    ----------
                                                     1,457,031
                                                    ----------
FOREIGN GOVERNMENT & MUNI -- 0.1%
    Export Import Korea Notes
      6.50%.....................  05/15/00     40       39,200
                                                    ----------
GAS TRANSMISSION -- 0.3%
    Ferrellgas Lp Financial
      Corp.
      10.00%....................  08/01/01    100      104,000
                                                    ----------
HEALTHCARE -- 0.3%
    National Medical Enterprises
      10.13%....................  03/01/05    100      106,250
                                                    ----------
HOTEL GAMING -- 0.5%
    President Riverboat Casino
      13.00%....................  09/15/01    100       86,000
    Showboat Inc.
      9.25%.....................  05/01/08    100       91,500
                                                    ----------
                                                       177,500
                                                    ----------
 
INDUSTRIAL -- 0.9%
    Bally Park Place Funding
      9.25%.....................  03/15/04    100       95,000
    Repap Wisconsin Inc.
      9.25%.....................  02/01/02    100       97,250
    Westpoint Stevens Inc.
      8.75%.....................  12/15/01    100       99,000
                                                    ----------
                                                       291,250
                                                    ----------
INSURANCE -- 0.2%
    New York Life Insurance
      7.50%.....................  12/15/23    100       94,125
                                                    ----------
INVESTMENT -- 0.2%
    Lehman Brothers Holdings,
      Inc.
      7.63%.....................  06/15/97     65       66,138
                                                    ----------
MANUFACTURING -- 1.6%
    American Standard
      11.38%....................  05/15/04     75       82,594
      9.25%.....................  12/01/16     25       25,469
    Ametek Inc.
      9.75%.....................  03/15/04    100      105,625
    Coltec Industries
      10.25%....................  04/01/02    100      104,125
    Westinghouse Electric Corp.
      8.88%.....................  06/01/01    200      214,000
                                                    ----------
                                                       531,813
                                                    ----------
NATURAL RESOURCE -- 0.3%
    Gulf Canada Resources
      9.63%.....................  07/01/05    100       99,060
                                                    ----------
PAPER & FOREST PRODUCTS -- 0.6%
    Container Corp. Senior Notes
      Series A
      11.25%....................  05/01/04    100      105,500
    Stone Container Corp.
      9.88%.....................  02/01/01    100       99,500
                                                    ----------
                                                       205,000
                                                    ----------
RETAIL MERCHANDISING -- 1.3%
    Kmart Corporation Medium
      Term Notes
      8.50%.....................  05/09/97    100      103,625
    Pep Boys Manny Moe & Jack
      8.88%.....................  04/15/96    250      254,688
    Wal Mart Stores, Inc.
      7.25%.....................  06/01/13     85       84,894
                                                    ----------
                                                       443,207
                                                    ----------
SAVINGS & LOAN ASSOCIATIONS -- 0.3%
    H.F. Ahmanson & Co.
      9.88%.....................  11/15/99    100      111,625
                                                    ----------
</TABLE>
 
                                       25
<PAGE>   70
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE ASSET ALLOCATION PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                             PAR
                                  MATURITY   (000)    VALUE
                                  ---------  ----   ----------
<S>                               <C>        <C>    <C>
SPECIALTY CHEMICALS -- 0.6%
    D.M. Scott Company
      9.88%.....................  08/01/04   $100   $  106,875
    Methanex Corp.
      8.88%.....................  11/15/01    100      103,875
                                                    ----------
                                                       210,750
                                                    ----------
TELECOMMUNICATIONS -- 0.8%
    United Telecommunications
      9.75%.....................  04/01/00    250      280,938
                                                    ----------
TEXTILES -- 0.3%
    Dan River Inc. Senior
      Subordinate Notes
      10.13%....................  12/15/03    100       99,750
                                                    ----------
TRANSPORTATION -- 0.6%
    Federal Express
      6.25%.....................  04/15/98     70       69,650
    Sea Containers LTD.
      12.50%....................  12/01/04    100      109,500
    Southwest Airlines Co.
      9.25%.....................  02/15/98     25       26,563
                                                    ----------
                                                       205,713
                                                    ----------
UTILITIES-ELECTRIC -- 1.8%
    Commonwealth Edison
      7.00%.....................  02/15/97     50       50,563
    Consumers Power Co.
      6.00%.....................  07/01/97     65       64,594
      6.63%.....................  10/01/98     50       50,313
    Gulf States Utilities
      5.38%.....................  02/01/97    128      126,880
    Long Island Lighting Co.
      5.50%.....................  04/01/97    102       99,450
    Pacific Gas & Electric Corp.
      6.75%.....................  12/01/00    200      202,000
                                                    ----------
                                                       593,800
                                                    ----------
TOTAL CORPORATE BONDS
  (COST $7,010,118).............                     7,178,289
                                                    ----------
MEDIUM TERM NOTES -- 0.8%
UTILITIES-ELECTRIC
    Commonwealth Edison Medium
      Term Note
      9.00% (COST $269,793).....  10/15/99    250      268,750
                                                    ----------
 
ZERO COUPON BONDS -- 0.2%
RETAIL FOOD CHAINS
    Pathmark Stores
      6.18%(COST $60,221).......  11/01/03    100       60,250
                                                    ----------
  
U.S. GOVT. AGENCY OBLIGATIONS -- 5.5%
GOVERNMENT NATIONAL MORTGAGE
  ASSOCIATION -- 4.7%
      9.50%.....................  10/15/09     30       31,910
      10.00%....................  11/15/09     39       42,782
      11.50%....................  06/15/10     57       64,325
      12.00%....................  09/15/13      2        1,927
      12.00%....................  01/15/14      9        9,703
      10.50%....................  08/15/15     23       25,828
      8.00%.....................  05/15/16     36       36,818
      8.50%.....................  06/15/16     45       46,355
      9.00%.....................  07/15/16     19       20,022
      8.00%.....................  12/15/16     62       63,326
      9.00%.....................  12/15/16      3        2,844
      8.00%.....................  02/15/17    122      125,347
      8.00%.....................  05/15/17     66       67,805
      9.00%.....................  05/15/17    123      129,169
      8.00%.....................  06/15/17     32       33,059
      9.50%.....................  11/15/18      5        5,642
      9.50%.....................  03/15/19     25       26,849
      9.50%.....................  01/15/20     13       14,305
      9.50%.....................  06/15/20     14       15,144
      8.00%.....................  06/15/22    193      197,619
      8.00%.....................  09/15/22     40       40,976
      8.00%.....................  07/15/23     94       96,689
      7.00%.....................  09/15/23    396      390,061
      7.50%.....................  06/15/24     97       97,731
                                                    ----------
                                                     1,586,236
                                                    ----------
FEDERAL HOME LOAN MORTGAGE
  CORP. -- 0.6%
      5.91%.....................  07/07/95    209      208,794
      7.50%.....................  07/15/20     15       15,222
                                                    ----------
                                                       224,016
                                                    ----------
TENNESSEE VALLEY AUTHORITY
  NOTES -- 0.2%
      7.75%.....................  12/15/22     10       10,400
      7.25%.....................  07/15/43     20       19,700
      6.88%.....................  12/15/43     40       37,450
                                                    ----------
                                                        67,550
                                                    ----------
TOTAL U.S. GOVERNMENT AGENCY
  OBLIGATIONS
    (COST $1,845,237)...........                     1,877,802
                                                    ----------
 
U.S. TREASURY OBLIGATIONS -- 9.6%
U.S. TREASURY BONDS -- 2.1%
      11.63%....................  11/15/02    100      132,097
      7.13%.....................  02/15/23    240      253,044
      7.63%.....................  02/15/25    300      338,892
                                                    ----------
                                                       724,033
                                                    ----------
</TABLE>
 
                                       26
<PAGE>   71
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE ASSET ALLOCATION PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                             PAR
                                  MATURITY   (000)    VALUE
                                  ---------  ----   ----------
<S>                               <C>        <C>    <C>
U.S. TREASURY NOTES -- 7.5%
      4.25%.....................  11/30/95   $ 35   $   34,801
      6.50%.....................  09/30/96     80       80,681
      7.25%.....................  11/30/96    240      244,558
      6.13%.....................  05/15/98    100      100,681
      5.13%.....................  12/31/98     50       48,731
      6.75%.....................  05/31/99    460      472,319
      6.88%.....................  03/31/00    250      258,780
      6.25%.....................  05/31/00    100      101,043
      5.75%.....................  08/15/03    965      936,349
      7.50%.....................  02/15/05    250      272,495
                                                    ----------
                                                     2,550,438
                                                    ----------
TOTAL U.S. TREASURY OBLIGATIONS
  (COST $3,081,628).............                     3,274,471
                                                    ----------
<CAPTION>
                                        PRINCIPAL
                                         IN LOCAL
                                       CURRENCY***
                                          (000)
                                       ------------
<S>                          <C>       <C>           <C>
FOREIGN BONDS -- 5.1%
    Australian Government
      Bond -- (AUS)
      9.50%...............   08/15/03          20        14,551
    Belgium Kingdom
      Government Bond --
      (BEL)
      7.25%...............   04/29/04       1,550        54,054
    BTPS Italian Bond --
      (ITL)
      8.50%...............   08/01/04      45,000        22,063
    Canadian Government
      Bond -- (CAN)
      6.50%...............   06/01/04         110        72,834
      9.75%...............   06/01/21          10         8,389
    Denmark Bullet Bond --
      (DKK)
      7.00%...............   12/15/04         275        46,254
    French Government
      Bond -- (FRF)
      8.50%...............   04/25/23          50        10,667
    French O.A.T. Bond --
      (FRF)
      8.25%...............   02/27/04         264        56,719
    French Treasury
      Bill -- (FRF)
      8.50%...............   03/12/97          75        15,913
    German Government
      Bond -- (DEM)
      8.50%...............   08/21/00         375       295,838
      6.50%...............   07/15/03         110        77,138
 
<CAPTION>
                                        PRINCIPAL
                                         IN LOCAL
                                       CURRENCY***
                             MATURITY     (000)        VALUE
                             --------- ------------  ----------
<S>                          <C>       <C>           <C>
    International Bank
      Recovery &
      Development Bond --
      (JPN)
      6.75%...............   03/15/00      14,000    $  200,005
    Italian Government
      Bond -- (ITL)
      11.50%..............   03/01/03     275,000       164,239
    Japan Government
      Bond -- (JPN)
      4.50%...............   06/20/03      33,500       447,723
    Netherlands Government
      Bond -- (NETH)
      5.75%...............   01/15/04         115        68,935
    Spanish Government
      Bond -- (ESP)
      8.00%...............   05/30/04       6,400        42,151
    United Kingdom Gilt --
      (UK)
      9.00%...............   03/03/00          85       139,356
                                                     ----------
TOTAL FOREIGN BONDS
  (COST $1,480,512).......                            1,736,829
                                                     ----------
<CAPTION>
                                           PAR
                                          (000)
                                         -------
<S>                           <C>        <C>       <C>
COMMERCIAL PAPER -- 10.5%
    Asset Securitization
      Coop Corp.
      5.83%................   09/20/95   $   500       493,360
    Corporate Asset Fund,
      Inc.
      5.90%................   07/19/95       200       199,410
    Mobil Australia
      6.00%................   07/06/95       295       294,754
    Northern States Power
      Co.
      6.05%................   07/07/95       931       930,061
    Preferred Receivable
      Fund Co.
      5.90%................   08/17/95     1,000       992,172
    Wal Mart Stores, Inc.
      6.10%................   07/03/95       663       662,775
                                                   -----------
TOTAL COMMERCIAL PAPER
  (COST $3,572,739)........                          3,572,532
                                                   -----------
</TABLE>
 
                                       27
<PAGE>   72
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE ASSET ALLOCATION PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                          SHARES         VALUE
                                         -------   -----------
<S>                                      <C>       <C>
SHORT TERM INVESTMENTS -- 0.1%
    Temporary Investment Fund
      (COST $32,847).......               32,847   $    32,847
                                                   -----------
TOTAL INVESTMENTS
  (COST $32,918,166**) -- 104.2%.......             35,501,089
LIABILITIES IN EXCESS OF
  OTHER ASSETS -- (4.2%)...............             (1,437,905)
                                                   -----------
NET ASSETS -- 100.0%...................            $34,063,184
                                                    ==========
The aggregate unrealized appreciation (depreciation) on a tax
  basis is as follows:
    Gross appreciation.................            $ 2,907,088
    Gross depreciation.................               (324,165)
                                                   -----------
    Net appreciation...................            $ 2,582,923
                                                    ==========
</TABLE>
 
<TABLE>
<CAPTION>
                   COUNTRY ABBREVIATIONS
- -----------------------------------------------------------
<S>                           <C>
AUS - Australia               JPN - Japan
BEL - Belgium                 MALA - Malaysia
CAN - Canada                  MEX - Mexico
DEM - Germany                 NETH - Netherlands
DKK - Denmark                 NZD - New Zealand
ESP - Spain                   SNG - Singapore
FRF - France                  SW - Switzerland
HK - Hong Kong                UK - United Kingdom
ITL - Italy
</TABLE>
 
- --------------------------------------------------------------------------------
  * Non-income producing securities.
 ** Also cost for Federal income tax purposes.
*** Currency of countries indicated.
 
See Notes to Financial Statements.
 
                                       28
<PAGE>   73
 
AMERICAN SKANDIA TRUST
PIMCO TOTAL RETURN BOND PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                          PAR
                             MATURITY    (000)       VALUE
                             --------   -------   -----------
<S>                          <C>        <C>       <C>
CORPORATE BONDS -- 19.1%
AIRLINES -- 3.4%
    American Air Equipment
      10.19%...............  05/26/15   $   250   $   282,850
    United Airlines Corp.
      10.02%...............  03/22/14     2,000     2,245,000
      10.67%...............  05/01/04       500       579,375
                                                  -----------
                                                    3,107,225
                                                  -----------
CABLE OPERATORS -- 1.1%
    Centel Capital
      9.88%................  10/01/98     1,000     1,007,500
                                                  -----------
ELECTRICAL POWER -- 0.4%
    Cleveland Electric
      9.11%................  07/22/96       250       254,375
      8.75%................  11/15/05       100        99,375
                                                  -----------
                                                      353,750
                                                  -----------
FINANCIAL -- 3.5%
    General Motors
      Acceptance Corp.
      5.35%................  09/11/95       150       149,938
      7.75%................  07/18/96     2,000     2,034,820
    Ohio Edison First
      Mortgage
      8.50%................  05/01/96     1,000     1,016,250
                                                  -----------
                                                    3,201,008
                                                  -----------
INDUSTRIAL -- 1.4%
    AMR Corp.
      10.45%...............  11/15/11       100       118,375
    Arkla, Inc.
      9.45%................  10/15/95       335       337,511
      8.00%................  01/15/97       300       300,000
      9.20%................  12/18/97       500       516,875
                                                  -----------
                                                    1,272,761
                                                  -----------
MISCELLANEOUS -- 2.1%
    United Mexican States
      Series "B"
      6.25%................  12/31/19     1,500       907,500
    United Mexican States
      Series "C"
      6.97%................  12/31/19     1,000       712,500
    United Mexican States
      Series "D"
      6.88%................  12/31/19       500       356,250
    United Mexican States
      Rights*..............               3,807             0
                                                  -----------
                                                    1,976,250
                                                  -----------
 
OIL -- 1.7%
    Occidental Petroleum Corp.
      9.63%................  07/01/99       500       517,500
      11.75%...............  03/15/11     1,000     1,080,000
                                                  -----------
                                                    1,597,500
                                                  -----------
PUBLISHING NEWS -- 2.2%
    Time Warner, Inc.
      7.45%................  02/01/98     2,000     2,032,500
                                                  -----------
TOBACCO -- 1.1%
    Philip Morris
      9.80%................  12/15/98     1,000     1,016,250
                                                  -----------
UTILITIES-ELECTRIC -- 2.2%
    Illinois Power Co.
      5.85%................  10/01/96     2,000     1,997,500
                                                  -----------
TOTAL CORPORATE BONDS
  (COST $17,496,888).......                        17,562,244
                                                  -----------
 
ZERO COUPON BONDS -- 3.3%
CONGLOMERATES -- 1.2%
    USX Corp.
      7.86%................  08/09/05     2,500     1,168,750
                                                  -----------
ELECTRIC & GAS PRODUCERS -- 0.2%
    CMS Energy
      2.02%................  10/01/97       150       150,750
                                                  -----------
PUBLISHING NEWS -- 1.9%
    Time Warner, Inc.
      1.06%................  08/15/02     1,750     1,723,750
                                                  -----------
TOTAL ZERO COUPON BONDS
  (COST $2,946,455)........                         3,043,250
                                                  -----------
 
ASSET BACKED SECURITIES -- 4.9%
    Countrywide Adjustable
      Rate Mortgage
      6.61%................  03/25/24     1,661     1,656,290
      6.75%................  11/25/24     1,824     1,866,272
    Guardian Adjustable
      Rate Mortgage
      7.09%................  12/25/19       116        91,547
    Saxon Adjustable Rate
      Mortgage
      5.94%................  05/25/24       870       890,047
                                                  -----------
TOTAL ASSET BACKED SECURITIES
  (COST $4,487,318)..................               4,504,156
                                                  -----------
</TABLE>
 
                                       29
<PAGE>   74
 
AMERICAN SKANDIA TRUST
PIMCO TOTAL RETURN BOND PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                          PAR
                             MATURITY    (000)       VALUE
                             --------   -------   -----------
<S>                          <C>        <C>       <C>
COLLATERALIZED MORTAGE
 SECURITIES -- 15.8%
    Citicorp Mortgage
      Securities, Inc.
      7.45%................  10/25/22   $ 1,031   $ 1,052,075
    Collateralized Mortgage
      Security Corp.
      7.99%................  05/01/17       476       478,799
    Mortgage Capital
      Trust VI
      9.50%................  02/01/18     1,581     1,632,137
    Prudential Securities
      CMO
      7.50%................  03/25/19     1,233     1,232,916
    Prudential-Bache CMO
      Trust
      8.40%................  03/20/21     2,855     2,943,670
    Resolution Trust Corp.
      8.00%................  09/25/21       829       844,108
    Rothschild L.F.
      Mortgage Trust
      9.95%................  08/01/17     3,650     3,905,083
    Ryland Mortgage
      Securities Corp.
      7.85%................  09/25/23     2,395     2,431,382
                                                  -----------
TOTAL COLLATERALIZED MORTGAGE SECURITIES
  (COST $14,270,404).......                        14,520,170
                                                  -----------
MEDIUM TERM NOTES -- 2.2%
FINANCE
    General Motors
      Acceptance Corp.
      6.70%
        (COST
      $2,006,858)..........  05/20/96     2,000     2,012,160
                                                  -----------

<CAPTION>
                                        PRINCIPAL
                                         IN LOCAL
                                       CURRENCY****
                                          (000)
                                       -----------
FOREIGN BONDS -- 7.9%
    German Government Bond
      6.25% -- (DEM)
        (COST
      $7,420,233)..........  01/04/24    11,900     7,277,822
                                                  -----------
 
<CAPTION>
                                          PAR
                             MATURITY    (000)       VALUE
                             --------   -------   -----------
U.S. GOVERNMENT AGENCY
  OBLIGATIONS -- 35.7%
FEDERAL HOME LOAN MORTGAGE
  CORP. -- 6.2%
    6.50%***...............  10/15/08   $ 3,670   $   505,448
    8.25%..................  08/01/17       838       860,162
    7.00%***...............  04/25/19       765        87,870
    6.13%..................  02/01/24     4,172     4,234,752
                                                  -----------
                                                    5,688,232
                                                  -----------
FEDERAL NATIONAL MORTGAGE
  ASSOCIATION -- 6.9%
    9.40%..................  07/25/03       493       515,217
    6.25%***...............  05/25/08       236        82,455
    6.50%***...............  06/25/14     3,000       348,516
    8.50%..................  11/25/18     4,122     4,125,754
    5.68%..................  01/01/24       813       826,569
    7.00%..................  04/25/24       542       471,333
                                                  -----------
                                                    6,369,844
                                                  -----------
GOVERNMENT NATIONAL
  MORTGAGE ASSOCIATION -- 22.6%
    6.00%..................  06/20/22     3,282     3,349,931
    6.50%..................  04/20/23     4,410     4,490,243
    6.50%..................  10/20/23       916       927,771
    7.50%..................  12/20/23       500       500,097
    7.00%..................  09/20/24     1,961     2,006,045
    6.50%..................  08/21/25    10,000     9,575,000
                                                  -----------
                                                   20,849,087
                                                  -----------
TOTAL U.S. GOVERNMENT AGENCY OBLIGATIONS
  (COST $32,849,871).......                        32,907,163
                                                  -----------
 
U.S. TREASURY OBLIGATIONS -- 0.8%
U.S. TREASURY BILLS
    5.86%..................  07/27/95        85        84,649
    5.77%..................  08/24/95        80        79,351
    5.57%..................  10/26/95        45        44,206
    5.60%..................  10/26/95       115       112,970
    5.64%..................  10/26/95        70        68,764
    5.83%..................  11/16/95       125       122,363
    5.89%..................  11/16/95       140       137,046
    6.14%..................  11/16/95       120       117,468
                                                  -----------
TOTAL U.S. TREASURY OBLIGATIONS
  (COST $765,981)..........                           766,817
                                                  -----------
</TABLE>
 
                                       30
<PAGE>   75
 
AMERICAN SKANDIA TRUST
PIMCO TOTAL RETURN BOND PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                          PAR
                             MATURITY    (000)       VALUE
                             --------   -------   -----------
<S>                          <C>        <C>       <C>
COMMERCIAL PAPER -- 20.2%
CHEMICALS-DIVERSIFIED -- 0.7%
    Dupont (E.I.) de
      Nemours & Co.
      5.90%................  07/07/95   $   600   $   599,410
                                                  -----------
ELECTRICAL EQUIPMENT -- 5.2%
    Emerson Electric Co.
      5.96%................  07/21/95     3,300     3,289,073
    General Electric
      Capital Corp.
      6.68%................  10/05/95     1,500     1,475,952
                                                  -----------
                                                    4,765,025
                                                  -----------
FINANCIAL SERVICES -- 1.0%
    National Rural
      Utility Corp.
      5.95%................  07/05/95     1,000       999,320
                                                  -----------
FOOD PROCESSING -- 0.5%
    Kellogg Co.
      6.00%................  07/13/95       500       498,977
                                                  -----------
FOREIGN GOVERNMENT -- 7.1%
    Canadian Wheat Board
      5.83%................  08/28/95       900       891,406
    Electricite de France
      6.01%................  07/18/95     1,000       997,119
    Export Development
      Corp.
      5.87%................  07/06/95       900       899,266
    Mexico Treasury Bill
      16.59%...............  01/18/96       600       562,200
    New South Wales Corp.
      5.95%................  07/18/95     1,000       997,193
    Province of British
      Columbia
      6.07%................  10/10/95     2,200     2,162,912
                                                  -----------
                                                    6,510,096
                                                  -----------
FOREST PRODUCTS -- 1.1%
    Kimberly Clark Corp.
      5.85%................  08/30/95     1,000       989,816
                                                  -----------
 
HEALTH CARE-DIVERSIFIED -- 0.2%
    Abbott Labs
      5.94%................  07/10/95       200       199,703
                                                  -----------
HOUSEHOLD PRODUCTS -- 0.3%
    Procter & Gamble Co.
      6.01%................  07/12/95       300       299,437
                                                  -----------
PHARMACEUTICAL -- 0.1%
    Warner Lambert Co.
      5.86%................  07/19/95       100        99,707
                                                  -----------
TELECOMMUNICATIONS -- 4.0%
    American Information
      Tech Corp.
      6.40%................  07/28/95     1,500     1,493,141
    American Telephone &
      Telegraph
      6.08%................  08/02/95     2,200     2,188,290
                                                  -----------
                                                    3,681,431
                                                  -----------
TOTAL COMMERCIAL PAPER
  (COST $18,622,860).......                        18,642,922
                                                  -----------
OPTIONS -- 0.0%
    Written CME Put Option on
      Eurodollar Futures, strike
      price XEU 92, expire 9/18/95...  (200,000)      (5,000)
    Written CME Put Option on
      Eurodollar Futures, strike
      price XEU 92.50, expire
      9/18/95........................  (200,000)      (5,000)
    CME Put Option on Eurodollar
      Futures, strike price XEU
      90.25, expire 9/18/95..........   200,000        5,000
                                                  ----------
TOTAL OPTIONS
  (COST ($198,900))..................                 (5,000)
                                                  ----------
</TABLE>
 
                                       31
<PAGE>   76
 
AMERICAN SKANDIA TRUST
PIMCO TOTAL RETURN BOND PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                      SHARES        VALUE
                                      -------    ------------
<S>                                   <C>        <C>
SHORT TERM INVESTMENTS -- 1.3%
    Temporary Investment Cash
      Fund..........................  620,462    $    620,462
    Temporary Investment Fund.......  620,462         620,462
                                                  -----------
      (COST $1,240,924).............                1,240,924
                                                  -----------
TOTAL INVESTMENTS (COST
  $101,908,892**) -- 111.2%.........              102,472,628
LIABILITIES IN EXCESS OF
  OTHER ASSETS -- (11.2%)...........              (10,293,098)
                                                  -----------
NET ASSETS -- 100.0%................             $ 92,179,530
                                                  ===========
 
The aggregate unrealized appreciation
  (depreciation) on a tax
  basis is as follows:
    Gross appreciation..............             $  1,292,613
    Gross depreciation..............                 (728,877)
                                                  -----------
    Net appreciation................             $    563,736
                                                  ===========
</TABLE>
                   COUNTRY ABBREVIATIONS
- ----------------------------------------------------------
DEM - Germany
 
- --------------------------------------------------------------------------------
   * Non-income producing securities.
  ** Also cost for Federal income tax purposes.
 *** Interest Only Securities.
**** Currency of countries indicated.
 
See Notes to Financial Statements.
 
                                       32
<PAGE>   77
 
AMERICAN SKANDIA TRUST
INVESCO EQUITY INCOME PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES       VALUE
                                       -------   ------------
<S>                                    <C>       <C>
COMMON STOCK -- 65.1%
AEROSPACE -- 2.2%
    Boeing Co. ......................   17,000   $  1,064,625
    Lockheed Martin Corp. ...........   20,000      1,262,500
                                                   ----------
                                                    2,327,125
                                                   ----------
AUTOMOBILES -- 0.5%
    Chrysler Corp. ..................   10,000        478,750
                                                   ----------
AUTOMOTIVE PARTS-EQUIPMENT -- 2.2%
    Borg Warner Automotive Corp. ....   40,000      1,140,000
    Eaton Corp. .....................   20,000      1,162,500
                                                   ----------
                                                    2,302,500
                                                   ----------
BANKING -- 2.9%
    Bank of New York Co., Inc. ......   20,000        807,500
    Chase Manhattan Corp. ...........   30,000      1,410,000
    Citicorp.........................   15,000        868,125
                                                   ----------
                                                    3,085,625
                                                   ----------
BEVERAGES -- 1.3%
    Seagram Co. LTD. ................   40,000      1,385,000
                                                   ----------
BROADCASTING -- 1.0%
    CBS, Inc. .......................   15,000      1,005,000
                                                   ----------
CHEMICALS -- 3.3%
    Dupont (E.I.) de Nemours.........   10,000        687,500
    Lawter International, Inc. ......  100,000      1,200,000
    PPG Industries, Inc. ............   15,000        645,000
    Vigoro Corp. ....................   22,000        913,000
                                                   ----------
                                                    3,445,500
                                                   ----------
COMPUTERS -- 3.2%
    Apple Computer, Inc. ............   15,000        696,563
    Honeywell, Inc. .................   25,000      1,078,125
    International Business
      Machines Corp. ................   17,000      1,632,000
                                                   ----------
                                                    3,406,688
                                                   ----------
COMPUTER SERVICES & SOFTWARE -- 0.6%
    Computer Associates
      International..................   10,000        677,500
                                                   ----------
CONGLOMERATES -- 0.5%
    Tenneco, Inc. ...................   11,000        506,000
                                                   ----------
CONSUMER STAPLES-TOBACCO -- 1.1%
    Philip Morris Cos., Inc. ........   15,000      1,115,625
                                                   ----------
ELECTRICAL EQUIPMENT -- 1.3%
    General Electric Co. ............   17,000        958,375
    General Signal Corp. ............   11,000        437,250
                                                   ----------
                                                    1,395,625
                                                   ----------
ELECTRONICS -- 1.5%
    Intel Corp. .....................   25,000      1,582,813
                                                   ----------
ENGINEERING & CONSTRUCTION -- 0.7%
    Fluor Corp. .....................   14,000        728,000

ENTERTAINMENT -- 1.8%
    Time Warner, Inc. ...............   25,000      1,028,125
    Walt Disney Co. .................   15,000        834,375
                                                   ----------
                                                    1,862,500
                                                   ----------
FINANCIAL SERVICES -- 3.2%
    Beneficial Corp. ................   30,000      1,320,000
    H. & R. Block, Inc. .............   30,000      1,233,750
    PMI Group, Inc. .................   20,000        867,500
                                                   ----------
                                                    3,421,250
                                                   ----------
FOODS -- 3.6%
    CPC International, Inc. .........   12,000        741,000
    General Mills, Inc. .............   16,000        822,000
    Heinz, H.J. Co. .................   20,000        887,500
    Kellogg Co. .....................   10,000        713,750
    Quaker Oats......................   20,000        657,500
                                                   ----------
                                                    3,821,750
                                                   ----------
GOLD MINING -- 0.3%
    Newmont Mining Corp. ............    7,994        334,749
                                                   ----------
HOTELS/MOTELS -- 1.5%
    Hilton Hotels Corp. .............   23,000      1,615,750
                                                   ----------
HOUSEHOLD FURNITURE &
  APPLIANCES -- 0.7%
    Armstrong World Industries,
      Inc. ..........................   15,000        751,875
                                                   ----------
INSURANCE -- 2.4%
    Allmerica Property & Casualty,
      Inc. ..........................   70,000      1,548,750
    Ohio Casualty Corp. .............   30,000        945,000
                                                   ----------
                                                    2,493,750
                                                   ----------
MACHINERY & HEAVY EQUIPMENT -- 2.3%
    Caterpillar, Inc. ...............   10,000        642,500
    Cummins Engine, Inc. ............   10,000        436,250
    Deere & Co. .....................   10,000        856,250
    Ingersoll-Rand Co. ..............   12,000        459,000
                                                   ----------
                                                    2,394,000
                                                   ----------
MANUFACTURING -- 5.5%
    Allied-Signal, Inc. .............   18,000        801,000
    Eastman Kodak Co. ...............   25,000      1,515,625
    Minnesota Mining &
      Manufacturing Co. .............   20,000      1,145,000
    Trinova Corp. ...................   20,000        700,000
    Tyco International LTD. .........   15,000        810,000
    Whitman Corp. ...................   40,000        775,000
                                                   ----------
                                                    5,746,625
                                                   ----------
MEDICAL -- 0.7%
    Baxter International, Inc. ......   20,000        727,500
                                                   ----------
METALS & MINING -- 0.7%
    ASARCO, Inc. ....................   25,000        762,500
                                                   ----------
</TABLE>
 
                                       33
<PAGE>   78
 
AMERICAN SKANDIA TRUST
INVESCO EQUITY INCOME PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES       VALUE
                                       -------   ------------
<S>                                    <C>       <C>
MINING -- 1.1%
    Potash Corp. of Saskatchewan,
      Inc. ..........................   20,000   $  1,117,500
                                                   ----------
NATURAL GAS -- 0.3%
    El Paso Natural Gas Co. .........   12,000        342,000
                                                   ----------
OIL -- 4.2%
    Amoco Corp. .....................   14,000        932,750
    Apache Corp. ....................   13,700        375,038
    Atlantic Richfield Co. ..........    8,000        878,000
    Chevron Corp. ...................   20,000        932,500
    Exxon Corp. .....................   12,000        847,500
    Mobil Corp. .....................    5,000        480,000
                                                   ----------
                                                    4,445,788
                                                   ----------
OIL EQUIPMENT & SERVICES -- 2.4%
    Dresser Industries, Inc. ........   35,000        778,750
    Halliburton Co. .................   30,000      1,072,500
    Schlumberger LTD. ...............   11,000        683,375
                                                   ----------
                                                    2,534,625
                                                   ----------
PHARMACEUTICAL -- 3.1%
    Abbott Laboratories..............   20,000        810,000
    American Home Products Corp. ....   12,000        928,500
    Upjohn Co. ......................   40,000      1,515,000
                                                   ----------
                                                    3,253,500
                                                   ----------
PUBLISHING -- 1.0%
    Donnelley & Sons Co., R.R. ......   30,000      1,080,000
                                                   ----------
RAILROADS -- 1.2%
    Kansas City Southern Industries,
      Inc. ..........................   20,000        745,000
    Union Pacific Corp. .............    9,000        498,375
                                                   ----------
                                                    1,243,375
                                                   ----------
RETAIL MERCHANDISING -- 0.7%
    Sears Roebuck & Co. .............   12,000        718,500
                                                   ----------
RETAIL SPECIALTY -- 2.2%
    Jostens, Inc. ...................   30,000        637,500
    Limited, Inc. ...................   30,000        660,000
    Melville Corp. ..................   30,000      1,027,500
                                                   ----------
                                                    2,325,000
                                                   ----------
SURFACE TRANSPORTATION -- 0.3%
    Overseas Shipholding Group,
      Inc. ..........................   17,000        352,750
                                                   ----------
TELEPHONES -- 3.6%
    AT&T Corp. ......................   25,000      1,328,125
    Bell Atlantic Corp. .............   10,000        560,000
    NYNEX Corp. .....................   15,000        603,750
    U.S. West, Inc. .................   30,000      1,248,750
                                                   ----------
                                                    3,740,625
                                                   ----------
TOTAL COMMON STOCK
  (COST $61,248,053).................              68,527,663
                                                   ----------
 
PREFERRED STOCK -- 0.7%
GOLD MINING
    Amax Gold, Inc. $3.75 Cl-B PFD.
      (COST $750,000)................   15,000        723,750

 
AMERICAN DEPOSITORY RECEIPTS -- 0.6%
TELECOMMUNICATIONS
    Cable and Wireless
      (COST $615,075)................   30,000        615,000
                                                   ----------
<CAPTION>
                                           PAR
                               MATURITY   (000)
                               --------   ------
<S>                            <C>        <C>      <C>
CORPORATE BONDS -- 13.5%
AIRLINES -- 0.5%
    Delta Air Lines
      9.30%................... 01/02/11   $  500        570,067
                                                   ------------
AUTOMOBILES & RELATED -- 0.3%
    Auburn Hills Trust
      12.00%.................. 05/01/20      250        364,063
                                                   ------------
BROADCASTING -- 1.5%
    Act III Broadcasting, Inc.
      9.63%................... 12/15/03      500        491,250
    Allbritton Communications
      Co. Senior Subordinate
      Debenture
      11.50%.................. 08/15/04      500        531,250
    SCI Television, Inc.
      Senior Notes
      11.00%.................. 06/30/05      500        521,875
                                                   ------------
                                                      1,544,375
                                                   ------------
BUILDING & BUILDING
  SUPPLIES -- 1.2%
    USG Corp.
      9.25%................... 09/15/01      600        604,500
      8.75%................... 03/01/17      750        695,625
                                                   ------------
                                                      1,300,125
                                                   ------------
CABLE TELEVISION -- 1.4%
    Century Communications
      9.50%................... 03/01/05      500        503,750
    CF Cable TV, Inc.
      11.63%.................. 02/15/05      250        266,250
    Jones Intercable, Senior
      Subordinate Debenture
      10.50%.................. 03/01/08      250        264,688
    Viacom, Inc., Subordinate
      Debenture
      8.00%................... 07/07/06      500        487,500
                                                   ------------
                                                      1,522,188
                                                   ------------
</TABLE>
 
                                       34
<PAGE>   79
 
AMERICAN SKANDIA TRUST
INVESCO EQUITY INCOME PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                           PAR
                               MATURITY   (000)       VALUE
                               --------   ------   ------------
<S>                            <C>        <C>      <C>
CHEMICALS -- 1.2%
    Borden Chemicals &
      Plastics
      9.50%................... 05/01/05   $  500   $    507,500
    Rexene Corp.
      11.75%.................. 12/01/04      250        267,188
    Sifto Canada, Inc.
      8.50%................... 07/15/00      500        474,375
                                                   ------------
                                                      1,249,063
                                                   ------------
CONSUMER PRODUCTS -- 0.5%
    Philip Morris Cos., Inc.
      9.80%................... 12/15/98      500        508,125
                                                   ------------
FINANCIAL -- 1.9%
    Associates Corp. of North
      America
      8.55%................... 07/15/09      425        490,344
    Chrysler Financial Corp.
      6.50%................... 06/15/98      500        500,000
    General Motors Acceptance
      Corp.
      7.13%................... 06/01/99      500        508,750
    Westinghouse Credit Corp.
      8.88%................... 06/14/14      500        528,125
                                                   ------------
                                                      2,027,219
                                                   ------------
FOREIGN GOVERNMENT -- 0.6%
    Province of Newfoundland
      9.00%................... 06/01/19      500        593,125
                                                   ------------
GAMING -- 0.5%
    GNS Finance Corp.
      9.25%................... 03/15/03      500        525,625
                                                   ------------
HEALTHCARE -- 0.7%
    Hillhaven Corp.
      10.13%.................. 09/01/01      250        255,938
    National Medical
      Enterprises
      9.63%................... 09/01/02      500        531,250
                                                   ------------
                                                        787,188
                                                   ------------
PAPER & PAPER PRODUCTS -- 0.5%
    Repap New Brunswick
      10.63%.................. 04/15/05      500        507,500
                                                   ------------
PUBLISHING -- 0.8%
    News America Holdings
      8.50%................... 02/23/25      250        272,813
    Valassis Communications
      9.55%................... 12/01/03      500        555,625
                                                   ------------
                                                        828,438
                                                   ------------
RECREATIONAL -- 0.5%
    Royal Caribbean Cruises
      Note
      11.38%.................. 05/15/02   $  250   $    274,063
    United Artists Theatre
      11.50%.................. 05/01/02      175        187,469
                                                   ------------
                                                        461,532
                                                   ------------
TELECOMMUNICATIONS -- 1.2%
    Allnet Communication
      Services, Inc.
      9.00%................... 05/15/03      750        802,500
    Centennial Cellular,
      Senior Notes
      8.88%................... 11/01/01      500        485,000
                                                   ------------
                                                      1,287,500
                                                   ------------
UTILITIES -- 0.2%
    Commonwealth Edison Corp.
      6.38%................... 10/01/98      175        174,781
                                                   ------------
TOTAL CORPORATE BONDS
  (COST $13,671,728)..........                       14,250,914
                                                   ------------
 
ZERO COUPON BONDS -- 1.7%
CABLE TELEVISION -- 0.5%
    Marcus Cable Operating Co.
      6.00%................... 08/01/99      900        571,500
                                                   ------------
GAMING -- 0.2%
    Resorts International
      7.70%................... 06/30/00      250        222,500
                                                   ------------
BEVERAGES -- 1.0%
    Dr. Pepper/Seven-Up Cos.
      1.71%................... 11/01/02    1,125        997,031
                                                   ------------
TOTAL ZERO COUPON BONDS
  (COST $1,774,811)...........                        1,791,031
                                                   ------------
 
U.S. GOVERNMENT AGENCY
  OBLIGATIONS -- 7.5%
FEDERAL FARM CREDIT
  BANK -- 0.5%
      6.65%................... 05/01/96      500        502,930
                                                   ------------
FEDERAL HOME LOAN MORTGAGE
  CORP. -- 4.6%
      6.50%................... 01/01/00    1,000        985,620
      7.50%................... 07/01/09      942        958,321
      7.00%................... 04/01/24      995        980,127
      7.00%................... 07/01/24      974        958,745
      8.00%................... 12/01/24      992      1,011,623
                                                   ------------
                                                      4,894,436
                                                   ------------
</TABLE>
 
                                       35
<PAGE>   80
 
AMERICAN SKANDIA TRUST
INVESCO EQUITY INCOME PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                           PAR
                               MATURITY   (000)       VALUE
                               --------   ------   ------------
<S>                            <C>        <C>      <C>
GOVERNMENT NATIONAL MORTGAGE
  ASSOCIATION -- 1.9%
      7.50%................... 10/15/23   $1,963   $  1,975,938
                                                   ------------
TENNESSEE VALLEY AUTHORITY
  NOTES -- 0.5%
      6.82%................... 05/19/97      500        500,000
                                                   ------------
TOTAL U.S. GOVERNMENT AGENCY
  OBLIGATIONS
  (COST $7,571,488)....................               7,873,304
                                                   ------------
U.S. TREASURY NOTES -- 6.1%
      7.75%................... 11/30/99    1,000      1,066,814
      6.75%................... 04/30/00    1,500      1,545,720
      6.25%................... 05/31/00    1,000      1,011,562
      5.88%................... 02/15/04      750        732,390
      6.50%................... 05/15/05    2,000      2,043,580
                                                   ------------
TOTAL U.S. TREASURY NOTES
  (COST $6,285,443)....................               6,400,066
                                                   ------------
 
COMMERCIAL PAPER -- 2.8%
    General Motors
      Acceptance Corp.
      6.03%
        (COST $2,997,993)..... 07/05/95    3,000      2,997,993
                                                   ------------
</TABLE>
 
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                     ----------   ------------
<S>                                  <C>          <C>
SHORT TERM INVESTMENTS -- 3.2%
    Temporary Investment Cash
      Fund.........................   1,665,584   $  1,665,584
    Temporary Investment Fund......   1,665,583      1,665,583
                                                  ------------
      (COST $3,331,167)............                  3,331,167
                                                  ------------
TOTAL INVESTMENTS
  (COST $98,245,758*) -- 101.2%....                106,510,888
LIABILITIES IN EXCESS OF
  OTHER ASSETS -- (1.2%)...........                 (1,222,371)
                                                  ------------
NET ASSETS -- 100%.................               $105,288,517
                                                   ===========
The aggregate unrealized appreciation (depreciation) on a tax
  basis is
as follows:
    Gross appreciation.........................   $  8,745,500
    Gross depreciation.........................       (480,370)
                                                  ------------
    Net appreciation...........................   $  8,265,130
                                                   ===========
</TABLE>
 
- --------------------------------------------------------------------------------
* Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                       36
<PAGE>   81
 
AMERICAN SKANDIA TRUST
FOUNDERS CAPITAL APPRECIATION PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                       -------    -----------
<S>                                    <C>        <C>
COMMON STOCK -- 84.0%
AUTO-PARTS/EQUIPMENT -- 0.6%
    Tops Source Technologies, 
      Inc.*.........................    46,000    $   319,125
                                                  -----------
BROADCASTING -- 0.5%
    Comcast U.K. Cable Partners*....    15,000        241,875
                                                  -----------
BROADCASTING & PUBLISHING -- 1.0%
    SFX Broadcasting Cl-A...........    18,700        500,225
                                                  -----------
BUILDING & BUILDING SUPPLIES -- 2.1%
    Cameron Ashley, Inc.*...........    20,000        265,000
    Harsco Corp. ...................    15,000        791,250
                                                  -----------
                                                    1,056,250
                                                  -----------
BUSINESS SERVICES -- 2.1%
    Insurance Auto Auctions,
      Inc.*.........................    25,000        731,250
    Norrell Corp. ..................    17,000        323,000
                                                  -----------
                                                    1,054,250
                                                  -----------
COMMUNICATION EQUIPMENT -- 1.9%
    Anadigics, Inc.*................    17,250        336,375
    Tellabs, Inc.*..................    12,000        577,500
                                                  -----------
                                                      913,875
                                                  -----------
COMPUTERS -- 13.4%
    Adobe Systems, Inc. ............    13,000        754,000
    Alantec Corp.*..................    14,000        479,500
    Cerner Corp.*...................     6,000        367,500
    HCIA, Inc.*.....................     8,000        250,000
    Informix Corp.*.................    19,500        494,812
    Network General Corp.*..........     9,000        245,250
    Opti, Inc.*.....................    55,750      1,268,312
    Parametric Technology Corp.*....    14,000        696,500
    Pri Automation, Inc. ...........    15,000        491,250
    Pyxis Corp.*....................    18,000        407,250
    Sterling Software, Inc.*........    21,000        808,500
    Stormedia Inc. .................     9,750        307,123
                                                  -----------
                                                    6,569,997
                                                  -----------
COMPUTER SOFTWARE & SERVICES -- 4.2%
    Arcsys, Inc.*...................    12,600        428,400
    Broadway & Sey*.................    16,150        335,113
    Dendrite International, Inc. ...    19,125        308,391
    Eagle Point Software Corp. .....    32,200        547,400
    Trident Microsystems, Inc.*.....    21,875        453,906
                                                  -----------
                                                    2,073,210
                                                  -----------
CONSUMER GOODS & SERVICES -- 1.1%
    Quicksilver, Inc.*..............    20,000        525,000
                                                  -----------
DRUGS -- 1.4%
    Watson Pharmaceuticals*.........    17,275        673,725
                                                  -----------
ELECTRICAL EQUIPMENT -- 2.6%
    Microchip Technology, Inc.*.....    26,000        945,750
    Sanmina*........................     9,000        342,000
                                                  -----------
                                                    1,287,750
                                                  -----------
ELECTRONICS -- 9.0%
    Alliance Semiconductor Corp. ...    20,000        980,000
    Altera Corp. ...................    14,100        609,825
    DSP Group, Inc.*................    24,000        600,375
    LAM Research Corp.*.............    10,000        640,000
    LSI Logic Corp.*................    20,000        782,500
    Orbit Semiconductor, Inc. ......    23,800        505,750
    Tower Semiconductor LTD. .......    11,250        326,250
                                                  -----------
                                                    4,444,700
                                                  -----------
ENTERTAINMENT -- 1.9%
    Anchor Gaming...................    16,375        364,344
    Movie Gallery*..................     8,000        280,500
    WMS Industries, Inc.*...........    16,000        314,000
                                                  -----------
                                                      958,844
                                                  -----------
FINANCIAL -- 1.1%
    Banco Latinoamericano de
      Exportaciones, SA*............     4,000        132,500
    Mercury Finance Co. ............    20,000        385,000
                                                  -----------
                                                      517,500
                                                  -----------
FOODS -- 0.9%
    General Nutrition Center,
      Inc.*.........................    12,000        421,500
                                                  -----------
FUNERAL SERVICES -- 1.7%
    Loewen Group, Inc. .............    23,000        819,375
                                                  -----------
HEALTHCARE -- 0.5%
    Healthsource, Inc.*.............     7,000        245,000
                                                  -----------
HOME FURNISHINGS/HOUSEWARES -- 1.7%
    Catalina Lighting, Inc..........    22,150        127,363
    Williams-Sonoma, Inc.*..........    35,000        770,000
                                                  -----------
                                                      897,363
                                                  -----------
HOTEL/GAMING -- 1.7%
    Trump Hotels & Casino Resort*...    61,700        825,238
                                                  -----------
INSURANCE -- 1.0%
    HCC Insurance Holdings*.........    18,000        468,000
                                                  -----------
LEISURE TIME -- 0.8%
    Golf Enterprises, Inc.*.........    30,000        370,313
                                                  -----------
MANUFACTURING -- 5.3%
    Asyst Technologies, Inc.*.......    25,000        928,125
    Authentic Fitness Corp. ........    40,000        670,000
    Bolle America, Inc.*............    24,000        159,000
    Plantronics*....................    14,000        374,500
    Wolverine World Wide, Inc. .....    22,500        466,875
                                                  -----------
                                                    2,598,500
                                                  -----------
</TABLE>
 
                                       37
<PAGE>   82
 
AMERICAN SKANDIA TRUST
FOUNDERS CAPITAL APPRECIATION PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                       -------    -----------
<S>                                    <C>        <C>
MEDICAL & MEDICAL SERVICES -- 5.2%
    Coram Healthcare Corp.*.........    20,000    $   282,500
    Gulf South Medical*.............    29,000        696,000
    Hillhaven Corp.*................    14,000        395,500
    Horizon Healthcare Corp.*.......    19,725        352,584
    Multicare Companies, Inc.*......    26,000        451,750
    Orthodontic Centers of
      America, Inc. ................    16,000        388,000
                                                  -----------
                                                    2,566,334
                                                  -----------
METALS & MINING -- 0.6%
    Easco, Inc.*....................    24,950        305,638
                                                  -----------
OFFICE EQUIPMENT -- 0.9%
    Boise Cascade Office
      Products*.....................    20,000        445,000
                                                  -----------
OIL & GAS -- 1.4%
    Seitel, Inc.*...................    23,000        713,000
                                                  -----------
PHARMACEUTICAL -- 3.0%
    Biogen, Inc.*...................     8,000        356,000
    Circa Pharmaceuticals, Inc.*....    35,000      1,115,625
                                                  -----------
                                                    1,471,625
                                                  -----------
RESTAURANTS -- 1.8%
    Doubletree Corp.*...............    21,400        461,438
    Uno Restaurant Corp.*...........    40,000        415,000
                                                  -----------
                                                      876,438
                                                  -----------
RETAILING -- 4.6%
    Fusion System Corp.*............    11,000        376,750
    Proffitt's, Inc.*...............    13,475        400,881
    Strouds, Inc.*..................    70,000        420,000
    The Sports Authority*...........    30,000        611,250
    Trendlines*.....................    30,000        450,000
                                                  -----------
                                                    2,258,881
                                                  -----------
TELECOMMUNICATIONS -- 3.8%
    ALC Communications Corp.*.......    22,000        992,750
    Intelcom Group*.................    17,100        152,831
    LCI International, Inc.*........    24,125        738,828
                                                  -----------
                                                    1,884,409
                                                  -----------
TRANSPORTATION -- 1.0%
    Mark VII, Inc. .................    30,000        491,250
                                                  -----------
TEXTILES -- 1.5%
    Nautica*........................    20,000        725,000
                                                  -----------
TOYS -- 0.7%
    Happiness Express, Inc.*........    25,000        331,250
                                                  -----------
TRUCKING -- 0.9%
    Celadon Group*..................    28,000        427,000
                                                  -----------
UTILITIES-TELEPHONE -- 2.1%
    Intermedia Communications of
      Florida, Inc.*................    32,000        360,000
    Worldcom, Inc. .................    25,000        675,000
                                                  -----------
                                                    1,035,000
                                                  -----------
TOTAL COMMON STOCK
  (COST $33,057,956)................               41,312,440
                                                  -----------
AMERICAN DEPOSITORY RECEIPTS -- 1.0%
DRUGS
    Teva Pharmaceutical
      Industries LTD.
        (COST $304,524).............    13,000        487,500
                                                  -----------
 
FOREIGN SECURITIES -- 5.0%
BROADCASTING -- 1.0%
    Flextech PLC -- (UK)*...........    87,000        507,914
                                                  -----------
MANUFACTURING -- 1.0%
    Hunter Douglas -- (NETH)........    11,022        480,083
                                                  -----------
MANUFACTURING-OPTICAL GLASS -- 1.2%
    Hoya Corp. -- (JPN).............    20,000        590,145
                                                  -----------
RETAIL MERCHANDISING -- 1.0%
    Next PLC Ord -- (UK)............    86,000        467,191
                                                  -----------
TRANSPORTATION EQUIPMENT -- 0.8%
    IHC Caland -- (NETH)............    14,000        397,496
                                                  -----------
TOTAL FOREIGN SECURITIES
  (COST $2,245,855).................                2,442,829
                                                  -----------
</TABLE>
 
<TABLE>
<CAPTION>
                                           PAR
                              MATURITY    (000)
                              --------    ------
<S>                           <C>         <C>       <C>
COMMERCIAL PAPER -- 13.5%
AUTOMOBILES -- 0.6%
    Ford Motor Credit Co.
      5.97%................   07/03/95    $  310        309,897
                                                    -----------
DIVERSIFIED -- 0.8%
    General Electric
      Capital Corp.
      6.03%................   07/11/95       400        399,330
                                                    -----------    
ELECTRONICS -- 0.8%
    Hitachi America, LTD.
      5.97%................   07/05/95       400        399,735
                                                    -----------    
FINANCIAL -- 0.3%
    Ciesco 6.05%...........   07/14/95       150        149,672
                                                    -----------    
FOODS -- 2.0%
    Golden Peanuts Co.
      5.97%................   07/06/95     1,000        999,171
                                                    -----------    
</TABLE>
 
                                       38
<PAGE>   83
 
AMERICAN SKANDIA TRUST
FOUNDERS CAPITAL APPRECIATION PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                     PAR
                                        MATURITY    (000)        VALUE
                                        --------    ------    -----------
<S>                                     <C>         <C>       <C>
INSURANCE (LIFE) -- 2.2%
    Met Life Funding Corp.
      6.00%................             07/07/95    $1,060    $ 1,058,940
                                                              -----------  
RETAIL-MERCHANDISING -- 2.5%
    Wal-Mart Stores Inc.
      5.95%................             07/10/95     1,225      1,223,178
                                                              -----------  
TELECOMMUNICATION -- 0.3%
    AT&T Capital Corp.
      5.95%................             07/14/95       165        164,645
                                                              -----------  
TRANSPORTATION -- 1.6%
    PHH Corp
      6.00%................             07/13/95       800        798,400
                                                              -----------  
UTILITIES-ELECTRIC -- 2.4%
    New England Power Co.
      6.05%................             07/10/95       420        419,365
                                                              -----------  
      6.00%................             07/12/95       745        743,634
                                                              -----------  
                                                                1,162,999
                                                              -----------  
TOTAL COMMERCIAL PAPER
  (COST $6,665,967)...................                          6,665,967
                                                              -----------  
TOTAL INVESTMENTS
  (COST $42,274,302**) -- 103.5%......                         50,908,736
                                                              -----------  
LIABILITIES IN EXCESS OF
  OTHER ASSETS -- (3.5%)..............                         (1,707,136)
                                                              -----------  
NET ASSETS -- 100.0%..................                        $49,201,600
                                                              ===========  

The aggregate unrealized appreciation (depreciation) on a tax basis is
as follows:
    Gross appreciation................                        $ 9,596,045
    Gross depreciation................                           (961,611)
                                                              -----------
    Net appreciation..................                        $ 8,634,434
                                                              ===========
COUNTRY ABBREVIATIONS
- ----------------------------------------------------------
NETH - Netherlands
JPN - Japan
UK - United Kingdom
</TABLE>
 
- --------------------------------------------------------------------------------
 * Non-income producing securities.
** Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                       39
<PAGE>   84
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE INTERNATIONAL EQUITY PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                       -------    -----------
<S>                                    <C>        <C>
FOREIGN SECURITIES -- 90.4%
ARGENTINA -- 0.1%
    Naviera Perez Companc............   27,194    $   114,215
    Sociedad Comercial del Plata.....   14,380         35,519
    Telecom Argentina Stet-Fran Tel
      SA "B".........................   10,450         47,652
                                                  -----------
                                                      197,386
                                                  -----------
AUSTRALIA -- 2.1%
    Australian Gas Light Co. ........   89,321        283,670
    Broken Hill Proprietary Co.,
      LTD. ..........................   23,334        287,137
    Burns Philip.....................   59,783        124,875
    Coca-Cola Amatil.................   20,057        123,976
    Coca-Cola Amatil Rights*.........    5,014              0
    Fletcher Challange LTD. .........   12,000         33,591
    Lend Lease Corp. ................    9,000        114,970
    Mayne Nickless...................   29,289        120,485
    MIM Holdings LTD. ...............   35,000         43,267
    News Corp. ......................   58,130        324,618
    News Corp., PFD. ................   29,148        144,342
    Publishing & Broadcasting........   47,300        139,127
    Sydney Harbour Casino
      Holdings*......................  130,000        134,386
    Tab Corp. .......................   56,000        115,780
    TNT LTD Conv. PFD. Cl-A..........   96,000        132,320
    TNT LTD.*........................  135,000        177,442
    Western Mining Corp. ............   40,377        221,750
    Westpac Banking Corp. ...........   30,000        108,490
    Woodside Petroleum LTD. .........   53,000        207,858
                                                  -----------
                                                    2,838,084
                                                  -----------
AUSTRIA -- 0.1%
    Creditanstalt-Bankverein PFD. ...      550         31,734
    Flughafen Wien AG................      971         51,731
    Oesterreichsche Elekrizitats.....    1,180         86,652
                                                  -----------
                                                      170,117
                                                  -----------
BELGIUM -- 1.3%
    Fortis AG........................    1,080        114,304
    Generale Banque..................      890        286,027
    Krediet Bank NPV.................    2,760        653,122
    Societe Generale de Belgique.....      220         16,013
    U.C.B. NPV.......................      669        668,059
                                                  -----------
                                                    1,737,525
                                                  -----------
BRAZIL -- 0.5%
    Brazil Fund, Inc.***.............   25,110        630,889
                                                  -----------
CANADA -- 0.4%
    Alcan Aluminum...................   11,370        343,075
    Macmillan Bloedel................    5,780         81,283
    Royal Bank of Canada.............    5,140        114,857
                                                  -----------
                                                      539,215
                                                  -----------
CHILE -- 0.4%
    Five Arrows Chile Investment
      Trust***.......................   54,120        159,383
    Genesis Chile Fund***............    5,130        187,245
    The Chile Fund***................    3,847        206,776
                                                  -----------
                                                      553,404
                                                  -----------
DENMARK -- 0.3%
    Den Danske Bank AB...............    2,340        146,941
    Teledanmark Series C1-B..........    1,180         65,683
    Unidanmark.......................    3,310        162,480
                                                  -----------
                                                      375,104
                                                  -----------
FINLAND -- 0.2%
    Nokia Series Cl-A................    5,304        310,175
                                                  -----------
FRANCE -- 7.9%
    Accor............................    3,680        490,333
    Assurances Generales de France...    1,600         51,284
    Carrefour........................    1,670        855,960
    Charguers SA.....................    1,744        339,929
    Ecco Ste Ord. ...................    3,379        530,375
    Generale des Eaux................   13,150      1,464,637
    GTM Entrepose....................    2,100        165,547
    L'Oreal..........................      710        178,221
    Lafarge-Coppee SA................    5,210        405,340
    Lapeyre..........................    4,775        314,177
    Legrand..........................    2,600        412,928
    Louis Vuitton Moet Hennessy......    3,620        651,828
    Peugeot..........................      965        133,953
    Pinault Printemps Redoute........    1,933        414,644
    Poliet...........................    4,250        386,141
    Primagaz (Cie des Gaz Petrole)...      425         74,072
    Rexel............................      925        160,262
    Societe Generale.................    1,110        129,813
    Societe Nationale Elf
      Aquitaine......................    6,680        493,942
    Sodexho SA.......................    1,150        259,730
    St. Gobain.......................    6,750        815,853
    Television Francais..............    8,370        824,346
    Total Cl-B.......................    7,660        461,341
    Valeo............................   14,630        711,841
                                                  -----------
                                                   10,726,497
                                                  -----------
GERMANY -- 5.1%
    Allianz AG Holdings Warrants*....       70         63,282
    Allianz Rfd. ....................       24         17,357
    Allianz Holdings Reg'd. .........      347        622,126
    Altana AG........................      232        125,757
    Ava Allgemeine Handels...........      255        102,354
    Bayer AG.........................    1,908        474,275
    Bayerische Motoren Werke.........      166         91,122
    Bilfinger & Berger Bau AG........      630        291,148
    Buderus AG.......................      216        106,227
    Deutsche Bank AG.................    8,390        413,220
</TABLE>
 
                                       40
<PAGE>   85
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE INTERNATIONAL EQUITY PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                       -------    -----------
<S>                                    <C>        <C>
GERMANY (CONT'D)
    Fielmann.........................    3,712    $   169,130
    Gehe.............................    1,626        750,263
    Gehe AG Def del*.................      406        184,399
    Hoechst AG.......................    1,280        276,329
    Hornbach.........................      208        279,800
    Hornbach Baumarkt AG.............      130         87,908
    Krones AG PFD. ..................      456        217,661
    Mannesmann.......................    2,412        737,015
    Rhoen-Klinicum AG................      360        424,387
    Schering AG......................    7,820        546,897
    Schering (Axel) Verlag AG*.......      245        138,208
    Veba AG..........................      816        320,451
    Veba AG Warrants*................    1,220        161,908
    Volkswagen AG....................      775        223,358
    Volkswagen International Finance
      Warrants*......................      370         27,562
                                                  -----------
                                                    6,852,144
                                                  -----------
HONG KONG -- 2.7%
    Great Eagle*.....................   84,200        179,538
    Hong Kong Land Holdings
      (Singapore Reg.)...............  328,184        597,295
    Hopewell Holdings Ord. ..........    3,402          2,880
    Hutchison Whampoa................  198,000        956,967
    Shanghai Petrochemical Co.,
      LTD. ..........................  778,000        243,810
    Swire Pacific LTD. Cl-A..........   67,000        510,842
    Wharf Holdings...................  295,000        962,595
    Yizheng Chemical Fibre Co. ......  708,000        247,034
                                                  -----------
                                                    3,700,961
                                                  -----------
ITALY -- 2.0%
    Assicurazioni Generali...........   30,756        723,062
    Banca Fideuram...................  126,770        144,016
    Danieli & Co. ...................   14,954         45,488
    Danieli Warrants*................      875            642
    Instituto Mobiliare Italiano.....    7,000         42,843
    Instituto National
      Assicurazioni..................   57,480         76,476
    Italgas Ord. ....................   45,936        119,369
    Ras Ord. ........................    2,410         25,529
    Rinascente.......................   16,800         95,479
    Sasib di Risp....................   35,260         94,645
    SME (Meridionale di
      Finanziara)....................   39,100         97,541
    Stet di Risp.....................   46,220        102,727
    Stet Ord. .......................  134,480        372,071
    Stet Warrants*...................    1,000         15,592
    Telecom Italia SPA Ord. .........  162,773        441,393
    Telecom Italia SPA Risp..........  100,718        213,075
    Union Cem March Emil SPA.........    8,642         51,519
                                                  -----------
                                                    2,661,467
                                                  -----------
JAPAN -- 22.8%
    Advantest Co., LTD. .............    8,000        302,154
    Alps Electric Co., LTD. .........   27,000        282,986
    Amada Co. .......................   53,000        453,526
    Canon, Inc. .....................   53,000        863,263
    Citizen Watch Co. ...............   29,000        179,699
    Dai Ichi Seiyaku.................   49,000        717,144
    Dai Nippon Screen
      Manufacturing..................   42,000        282,561
    Daifuku Co., LTD. ...............   11,000        123,210
    Daiwa House Industry Co. ........   47,000        721,157
    DDI Corp. .......................       30        240,779
    East Japan Railway...............      138        708,528
    Fanuc Co. .......................   11,000        475,184
    Hitachi LTD. ....................   80,000        797,875
    Hitachi Zosen....................   45,000        181,647
    Honda Motor Co. .................   20,000        306,875
    Inax.............................   27,000        260,360
    Ishihara Sangyo Kaisha LTD. .....   24,000         71,384
    Ito-Yokado Co. ..................   15,000        791,384
    Kawada Kogyo.....................    9,000         72,765
    Kokuyo Co., LTD. ................   20,000        448,510
    Komatsu LTD. ....................   77,000        588,008
    Komori Corp. ....................   19,000        387,961
    Kumagai Gumi Co. ................   52,000        217,881
    Kuraray Co., LTD. ...............   49,000        532,653
    Kyocera..........................   20,000      1,647,684
    Makita Electric..................   35,000        479,197
    Matsushita Electric..............   52,000        810,150
    Mauri Co. .......................   44,000        701,092
    Mitsubishi Corp. ................   31,000        353,084
    Mitsubishi Heavy Industry........  168,000      1,142,142
    Mitsubishi Paper Mills LTD. .....   38,000        200,035
    Mitsui Fudosan...................   77,000        882,467
    Mitsui Petrochemical
      Industries.....................   22,000        166,704
    Murata Manufacturing Co. ........   15,000        568,309
    National House Industrial Co. ...   12,000        222,366
    NEC Corp. .......................   70,000        767,542
    Nippon Denso.....................   53,000        963,352
    Nippon Hodo......................   14,000        246,208
    Nippon Steel Corp. ..............  244,000        794,854
    Nomura Securities................   31,000        541,517
    Pioneer Electronic Corp. ........   29,000        492,889
    Sangetsu Co. ....................    9,000        239,009
    Sankyo Pharmaceuticals...........   24,900        578,967
    Sega Enterprises.................    9,700        344,609
    Sekisui Chemical Co., LTD. ......   61,000        719,976
    Sekisui House....................   43,000        532,901
    Seven Eleven Japan Co., LTD. ....    6,000        429,861
    Sharp Corp. .....................   57,000        753,497
    Shin-Etsu Chemical Co. ..........   26,000        457,244
    Sony Corp. ......................   15,400        739,782
    Sumitomo Corp. ..................   88,000        801,841
</TABLE>
 
                                       41
<PAGE>   86
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE INTERNATIONAL EQUITY PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                       -------    -----------
<S>                                    <C>        <C>
JAPAN (CONT'D)
    Sumitomo Electric Industries.....   75,000    $   894,069
    Sumitomo Forestry Co., LTD. .....   27,000        449,336
    Taisho Pharmaceutical Co. .......    7,000        135,497
    TDK Corp. .......................   14,000        637,828
    Teijin...........................   91,000        436,070
    Tokio Marine & Fire Insurance
      Co. ...........................   28,000        321,228
    Tokyo Electron...................   14,000        479,197
    Tokyo Steel Manufacturing........   17,000        290,941
    Toppan Printing..................   19,000        248,923
    Yurtec Corp. ....................   12,000        263,441
                                                  -----------
                                                   30,741,303
                                                  -----------
KOREA -- 1.0%
    Hanil Securities Co.*............    2,060         23,598
    Korea Electric Power Corp. ......    6,600        254,438
    Pohang Iron & Steel Co. .........    4,000        400,143
    Samsung Electronics Co. .........    1,040        181,473
    Samsung Electronics Co. Def
      del*...........................      205         35,168
    Samsung Electronics Co. Def del
      PFD.*..........................      593         55,469
    Samsung Electronics Co. PFD. ....    3,000        280,620
    Yukong*..........................    3,471        147,174
    Yukong Def del*..................      284         11,835
                                                  -----------
                                                    1,389,918
                                                  -----------
MALAYSIA -- 3.4%
    Affin Holdings Berhad............  397,000        700,349
    Affin Holdings Warrants*.........   72,600         45,868
    Aokam Perdana....................   92,000        228,349
    Berjaya Sports Toto..............  181,000        320,788
    Commerce Asset Holdings Berhad
      Warrants*......................   33,000         87,323
    Multi-Purpose Holdings...........  305,000        538,051
    Renong Berhad....................  324,000        603,471
    Technology Resources Industry*...  314,000        901,744
    United Engineers.................  178,000      1,131,897
                                                  -----------
                                                    4,557,840
                                                  -----------
MEXICO -- 0.6%
    Cemex SA Cl-B....................   30,169        108,039
    Fomento Ecenomico Mexicano SA....   26,269         61,735
    Gruma SA de CV Bcp*..............   22,333         62,340
    Grupo Embotellador de Mexico Cl-B
      NPV............................    3,360          5,254
    Grupo Embotellador de Mexico def
      del CPO (Cl-B/D/L).............   32,797        170,408
    Grupo Fin Banamex "L"............      736          1,115
    Grupo Financiero Banamex Accivl
      Cl-B...........................   14,739         22,323
    Grupo Financiero Bancomer Cl-L...       86             22
    Grupo Industrial Maseca SA de
      CV Cl-B........................  109,015         72,851
    Grupo Sidek SA de CV.............   36,774         32,218
    Tolmex Class Cl-B2...............   61,010        237,993
                                                  -----------
                                                      774,298
                                                  -----------
NETHERLANDS -- 9.8%
    ABN AMRO Holdings NV.............   10,260        395,914
    Ahold NV.........................    8,060        288,656
    AKZO Nobel NV....................    4,189        500,615
    CSM..............................   15,774        695,208
    Elsevier NV......................  223,520      2,639,489
    Fortis Amev NV...................    6,817        371,708
    Hagemeyer........................    3,472        154,814
    International Nederlanden Groep
      NV.............................   15,140        837,258
    Koninklijke Nederland............    8,324        299,185
    Nutricia Verenigde Bedrijven.....    2,570        178,276
    Polygram.........................   18,005      1,063,082
    Royal Dutch Petroleum............   15,370      1,876,495
    Unilever.........................    5,850        761,025
    Wolters Kluwer...................   36,654      3,233,272
                                                  -----------
                                                   13,294,997
                                                  -----------
NEW ZEALAND -- 1.0%
    Air New Zealand LTD. ............  113,000        328,504
    Carter Holt Harvey...............   64,000        156,543
    Fernz Corp. .....................   29,100         83,625
    Fletcher Challange...............   85,000        238,584
    Fletcher Challenge Forest
      Division.......................   77,000        101,375
    New Zealand Telecom..............  110,000        411,674
                                                  -----------
                                                    1,320,305
                                                  -----------
NORWAY -- 1.5%
    Bergesen Cl-A Ord. ..............    3,710         84,291
    Kvaerner Industrier..............    5,230        237,650
    Norsk Hydro AS...................   22,420        940,534
    Orkla Class Cl-A.................   14,990        671,412
    Saga Petroleum...................    3,650         48,276
                                                  -----------
                                                    1,982,163
                                                  -----------
PORTUGAL -- 0.3%
    Jeronimo Martins.................    7,140        361,519
                                                  -----------
SINGAPORE -- 2.4%
    DBS Land.........................   88,000        275,906
    Far East-Levingston..............   30,000        143,880
    Jurong Shipyard..................   35,000        250,537
    Keppel Corporation...............   16,000        130,565
    Neptune Orient Lines.............   76,000         88,132
    Overseas Union Bank LTD.
      Foreign........................   19,000        119,685
    Overseas Union Enterprises.......   40,000        244,810
    Sembawang Shipyard...............   41,000        249,463
    Singapore International
      Airlines.......................   34,000        313,958
    Singapore Land...................   56,000        366,786
    Singapore Press Holdings
      Foreign........................   18,000        269,291
    United Industrial Corp. .........  134,000        129,492
</TABLE>
 
                                       42
<PAGE>   87
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE INTERNATIONAL EQUITY PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                       -------    -----------
<S>                                    <C>        <C>
SINGAPORE (CONT'D)
    United Overseas Bank.............   63,400    $   599,055
    United Overseas Bank Warrants*...   17,092         80,750
                                                  -----------
                                                    3,262,310
                                                  -----------
SPAIN -- 2.3%
    Banco de Santander SA............    7,440        293,409
    Banco Popular Espanol............    1,280        190,287
    Centros Comerciales Pryca
      Ord. ..........................   22,506        418,223
    Empresa Nacional de Electric.....   13,768        679,985
    Fomentos de Construcciones Y
      Contra.........................    2,360        200,760
    Gas Natural SDG..................    3,523        420,735
    Iberdrola SA.....................   35,623        268,320
    Repsol SA........................   13,924        438,144
    Sevillana de Electricidad........   22,045        135,642
                                                  -----------
                                                    3,045,505
                                                  -----------
SWEDEN -- 2.1%
    AGA AB Cl-B (Zurich Reg.)........    2,500         29,860
    ASEA AB Cl-A.....................    3,260        281,050
    Astra AB Cl-B....................   29,990        903,065
    Atlas Copco AB Cl-B..............   18,700        259,694
    Electrolux Co. ..................    9,860        448,749
    Esselte..........................    3,080         38,326
    Frigoskandia Cl-B................      500          2,097
    Hennes & Mauritz AB Cl-B.........    4,180        244,841
    Sandvik AB Cl-A..................    3,610         65,024
    Sandvik AB Cl-B..................   19,140        347,388
    Scribona Cl-B....................    1,510         11,108
    Stora Kopparbergs Cl-B...........   13,500        182,839
                                                  -----------
                                                    2,814,041
                                                  -----------
SWITZERLAND -- 3.9%
    Brown, Boveri & Cie Cl-A.........    1,167      1,208,360
    Ciba Geigy AG....................      420        307,922
    CS Holdings......................    3,310        303,340
    Nestle SA........................      968      1,008,193
    Roche Holdings AG................      175      1,127,953
    Sandoz AG........................      807        556,600
    Swiss Bank Corp. ................    1,340        474,913
    Union Bank of Switzerland........      280        290,167
                                                  -----------
                                                    5,277,448
                                                  -----------
THAILAND -- 1.2%
    Advanced Information
      Services -- Foreign............    7,900        117,132
    Bangkok Bank.....................   32,500        358,112
    Bank of Ayudhya..................   31,000        151,955
    Land and House Public Co. .......    4,400         92,688
    Siam Cement Public Co. ..........    4,300        274,531
    Siam Commercial Bank.............   17,300        165,396
    Thai Farmer Bank Foreign.........   29,200        279,165
    United Communications
      Industries -- Foreign..........    8,900        129,795
                                                  -----------
                                                    1,568,774
                                                  -----------
UNITED KINGDOM -- 15.0%
    Abbey National...................  113,000        841,258
    Argos............................   69,160        475,273
    Argyll Group.....................   97,660        521,988
    Asda Group.......................  290,450        438,935
    British Airports Authorities.....   15,440        120,842
    British Gas......................   74,210        341,756
    British Petroleum Co. ...........   43,840        314,174
    Cable & Wireless.................  113,000        772,951
    Cadbury Schweppes................   93,456        682,378
    Caradon PLC......................  187,700        704,663
    Clyde Petroleum..................   45,090         30,126
    Coats Viyella....................   53,270        157,616
    Compass Group PLC................   22,000        129,838
    East Midlands Electricity........   44,385        453,290
    Eastern Electricity..............   13,140        135,867
    First National Finance Corp.,
      PFD. ..........................   12,820         18,354
    First National Finance Corp. ....    5,000         12,130
    Glaxo Wellcome PLC...............   70,000        859,090
    Grand Metropolitan Ord. .........  124,300        762,255
    Guinness Ord. ...................  102,640        772,294
    Heath............................   10,000         32,292
    Heywood Williams Group Ord. .....   22,010         78,778
    Hillsdown Holdings...............   55,160        157,943
    Kingfisher.......................   84,950        574,324
    Ladbroke Group...................   83,000        223,136
    Laing (John).....................   60,000        197,572
    London Electricity Ord. .........   62,770        641,050
    National Westminster Ord. .......  182,670      1,586,590
    Rank Organisation PLC, Reg'd. ...   92,120        581,767
    Reed International...............  109,370      1,536,257
    Rolls-Royce......................   46,140        128,079
    RTZ Corp Ord., Reg'd. ...........   49,600        646,994
    Sears Holdings...................   44,490         70,419
    Shell Transport & Trading Co.,
      Ord. ..........................   73,630        879,629
    Smith David Holdings.............   41,950        432,426
    Smithkline Beecham...............  179,220      1,590,837
    South Western Electricity........   12,850        136,957
    Spring Ram Corp. ................   12,000          6,872
    T & N Corp. .....................  115,680        310,072
    Tesco............................   83,000        382,896
</TABLE>
 
                                       43
<PAGE>   88
 
AMERICAN SKANDIA TRUST
T. ROWE PRICE INTERNATIONAL EQUITY PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                       -------    -----------
<S>                                    <C>        <C>
UNITED KINGDOM (CONT'D)
    Tomkins Ord. ....................  231,220    $   827,585
    United News and Media PLC........   75,470        624,285
                                                  -----------
                                                   20,191,838
                                                  -----------
TOTAL FOREIGN SECURITIES
  (COST $118,492,896)................             121,875,227
                                                  -----------
 
AMERICAN DEPOSITORY RECEIPTS -- 2.7%
    A.F.P. Provida SA*...............    1,152         30,960
    Banco de Galicia Buenos Aires
      SA.............................    5,261         82,861
    Buenos Aires Embotelladora.......    2,878         72,310
    Chilectra Metropolitana SA.......    2,386        121,166
    Chilgener SA.....................    2,020         63,883
    Cifra SA de CV NPV...............  358,754        494,722
    Companhia Energetica de Minas
      Geras..........................    6,068        119,873
    Compania de Telefonos de Chile
      SA.............................      699         56,881
    Electrobras-Centrais Eletr
      Bras...........................   11,248        152,613
    Empresa National de Electricidad
      SA.............................    7,797        206,621
    Enersis SA.......................    2,324         68,558
    Enron Global Power & Pipeline....    1,356         32,205
    Huaneng Power International
      Inc. ..........................   14,000        257,250
    Panamerica Beverages.............    5,210        156,300
    Repsol SA........................      110          3,479
    Sociedad Comercial del Plata*....    1,640         40,521
    Telebras.........................   23,183        791,375
    Telecome Argentina Cl-B..........      941         42,816
    Telecomunicacoes Brasileiras
      SA.............................      217          7,408
    Telefonica de Argentina*.........   11,020        272,745
    Telefonos de Mexico..............   20,594        610,097
                                                  -----------
TOTAL AMERICAN DEPOSITORY RECEIPTS
  (COST $4,702,373)..................               3,684,644
                                                  -----------
 
AMERICAN DEPOSITORY SECURITIES -- 0.4%
    Banco Frances del Rio de la
      Plata..........................    2,299         41,382
    Cervecerias Unidas...............    3,628         96,596
    Cesp-Cia Energetica de Sao
      Paolo*.........................    5,020         57,128
    Sociedad Anoni...................   11,440        215,930
    Transportadora de Gas del Sur....    2,632         27,636
    Usinas Siderurgicas de Minas
      Gerais SA......................   11,096        124,164
                                                  -----------
TOTAL AMERICAN DEPOSITORY SECURITIES
  (COST $664,465)....................                 562,836
                                                  -----------
 
GLOBAL DEPOSITORY RECEIPTS -- 0.3%
    Samsung Electronics Co. *........      605         32,216
    Samsung Electronics Co. def
      del*...........................    7,060        375,945
                                                  -----------
TOTAL GLOBAL DEPOSITORY RECEIPTS
  (COST $381,285)....................                 408,161
                                                  -----------
 
GLOBAL DEPOSITORY SECURITIES -- 0.2%
    Grupo Financiero Bancomer SA
      Cl-B...........................    2,330         13,689
    Grupo Televisia..................   10,789        219,826
                                                  -----------
TOTAL GLOBAL DEPOSITORY SECURITIES
  (COST $533,840)....................                 233,515
                                                  -----------
</TABLE>
 
<TABLE>
<CAPTION>
                                                PRINCIPAL
                                                IN LOCAL
                                               CURRENCY****
                                    MATURITY      (000)
                                    ---------  ------------
<S>                                 <C>        <C>             <C>
FOREIGN BONDS -- 0.0%
BELGIUM 0.0%
    Kredietbank NV
      5.75%........................ 11/30/03         900             28,522
                                                               ------------
ITALY 0.0%
    Danieli & Co.
      7.25%........................ 01/01/00       5,250              2,631
                                                               ------------
TOTAL FOREIGN BONDS
  (COST $29,722).............................                        31,153
                                                               ------------
TOTAL INVESTMENTS
  (COST
  $124,804,581**) -- 94.0%.......                               126,795,536
OTHER ASSETS LESS
  LIABILITIES -- 6.0%............                                 8,103,021
                                                               ------------
NET ASSETS -- 100.0%.............                              $134,898,557
                                                                ===========
The aggregate unrealized appreciation (depreciation) on a tax basis is as
follows:
    Gross appreciation.........................                $ 10,592,173
    Gross depreciation.........................                  (8,601,218)
                                                               ------------
    Net appreciation...........................                $  1,990,955
                                                                ===========
</TABLE>
 
- --------------------------------------------------------------------------------
   * Non-income producing securities.
  ** Also cost for Federal income tax purposes.
 *** Closed-end funds.
**** Currency of countries indicated.
 
See Notes to Financial Statements.
 
                                       44
<PAGE>   89
 
AMERICAN SKANDIA TRUST
EAGLE GROWTH EQUITY PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                         SHARES      VALUE
                                         ------    ----------
<S>                                      <C>       <C>
COMMON STOCK -- 88.3%
BANKS -- 6.7%
    Citicorp...........................  2,000     $  115,750
    Crestar Financial Corp. ...........    700         34,300
    First Union Corp. .................  2,000         90,500
    Fleet Financial Group, Inc. .......  1,800         66,825
    Integra Financial Corp. ...........    800         38,900
    MBNA Corp. ........................  1,500         50,625
    NationsBank Corp. .................  1,300         69,713
    Old Kent Financial Corp. ..........  1,000         34,000
                                                   ----------
                                                      500,613
                                                   ----------
BEVERAGES & BOTTLING -- 3.2%
    Anheuser-Busch Companies, Inc. ....    900         51,187
    Coca-Cola Co. .....................  3,000        191,250
                                                   ----------
                                                      242,437
                                                   ----------
BROADCASTING -- 4.5%
    Capital Cities ABC, Inc. ..........    600         64,800
    Infinity Broadcasting Corp.*.......    750         25,031
    Tele-Communications, Inc.*.........  9,500        222,656
    Turner Broadcasting System,
      Inc. ............................  1,200         24,000
                                                   ----------
                                                      336,487
                                                   ----------
BUSINESS SERVICES -- 2.5%
    Service Corp. International........  6,000        189,750
                                                   ----------
CELLULAR TELEPHONE -- 3.3%
    Airtouch Communications, Inc.*.....  6,000        171,000
    Cellular Communications, Inc.*.....  1,600         72,800
                                                   ----------
                                                      243,800
                                                   ----------
CHEMICALS -- 0.5%
    Ecolab, Inc. ......................  1,600         39,200
                                                   ----------
COMMUNICATIONS-INFORMATION -- 2.6%
    American Express DECS..............  2,000         97,000
    First Data Corp. ..................  1,200         68,250
    General Motors Cl-E................    600         26,100
                                                   ----------
                                                      191,350
                                                   ----------
CONSUMER DURABLES -- 1.8%
    Eastman Kodak Co. .................  2,200        133,375
                                                   ----------
CONTAINERS -- 0.9%
    Crown Cork & Seal Co., Inc.*.......  1,300         65,162
                                                   ----------
COSMETICS-TOILETRY -- 1.2%
    Avon Products, Inc. ...............  1,300         87,100
                                                   ----------
ELECTRONICS -- 0.7%
    AMP, Inc. .........................  1,300         54,925
                                                   ----------
ENERGY -- 1.7%
    AES Corp.*.........................  6,000        114,000
    Sithe Energies, Inc.*..............  1,200         11,700
                                                   ----------
                                                      125,700
                                                   ----------
ENTERTAINMENT -- 7.3%
    Circus Circus Enterprises, Inc.*...  3,000        105,750
    Gaylord Entertainment, Inc. .......  4,725        119,306
    Mirage Resorts, Inc.*..............  3,000         91,875
    Promus Companies, Inc.*............  2,300         64,688
    Time Warner, Inc. .................  4,000        164,500
                                                   ----------
                                                      546,119
                                                   ----------
FINANCIAL -- 12.1%
    AMBAC, Inc. .......................  4,400        176,550
    Federal Home Loan Mortgage
      Corp. ...........................  5,000        343,750
    Federal National Mortgage
      Association......................  3,400        320,875
    Student Loan Marketing Corp. ......  1,400         65,625
                                                   ----------
                                                      906,800
                                                   ----------
HEALTHCARE -- 1.4%
    Beverly Enterprises, Inc.*.........  4,100         50,737
    Laboratory Corporation of
      America*.........................  4,000         53,000
                                                   ----------
                                                      103,737
                                                   ----------
HOSPITAL MANAGEMENT -- 0.5%
    Tenet Health Care Corp.*...........  2,700         38,813
                                                   ----------
HOTELS/RESTAURANTS -- 2.2%
    Host Marriott Corp.*...............  3,500         37,188
    Marriott International, Inc. ......  3,500        125,563
                                                   ----------
                                                      162,751
                                                   ----------
HOUSEHOLD PRODUCTS -- 6.6%
    Duracell International Corp. ......  2,300         99,475
    Gillette Co. ......................  2,000         89,250
    Procter & Gamble Co. ..............  4,200        301,875
                                                   ----------
                                                      490,600
                                                   ----------
INSURANCE -- 0.8%
    Western National Corp. ............  5,000         61,875
                                                   ----------
MANUFACTURING -- 2.0%
    Corning, Inc. .....................  4,500        147,375
                                                   ----------
OIL & GAS -- 0.6%
    Williams Companies, Inc. ..........  1,200         41,850
                                                   ----------
PUBLISHING -- 7.7%
    Belo (A.H.) Corp. .................  1,200         36,750
    Gannett, Inc. .....................  3,200        173,600
    New York Times Co., Cl-A...........  1,700         39,950
    Scripps (E.W.) Co. ................  4,000        129,000
    Tribune Co. .......................  2,000        122,750
    Valassis Communications, Inc.*.....  4,500         75,375
                                                   ----------
                                                      577,425
                                                   ----------
</TABLE>
 
                                       45
<PAGE>   90
AMERICAN SKANDIA TRUST
EAGLE GROWTH EQUITY PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                         SHARES      VALUE
                                         ------    ----------
<S>                                      <C>       <C>
REAL ESTATE -- 2.6%
    Manufactured Homes Corp. ..........  3,000     $   46,125
    Newhall Land & Farm Co. ...........  3,400         47,175
    The Rouse Co. .....................  5,000         98,125
                                                   ----------
                                                      191,425
                                                   ----------
RESTAURANTS -- 2.3%
    McDonald's Corp. ..................  4,400        172,150
                                                   ----------
RETAIL SPECIALTY -- 0.3%
    Home Depot, Inc. ..................    500         20,312
                                                   ----------
TELECOMMUNICATIONS -- 4.5%
    AT&T Corp. ........................  6,400        340,000
                                                   ----------
TOBACCO -- 1.6%
    RJR Nabisco Holdings Corp. ........  4,400        122,650
                                                   ----------
TOYS -- 0.7%
    Hasbro, Inc. ......................  1,700         53,975
                                                   ----------
UTILITIES-NATURAL GAS -- 0.4%
    UGI Corp. .........................  1,500         31,688
                                                   ----------
UTILITIES-TELEPHONE -- 2.4%
    Telephone & Data Systems, Inc. ....  5,000        181,875
                                                   ----------
WASTE MANAGEMENT -- 2.7%
    Wheelabrator Technologies, Inc. ...  4,000         61,500
    WMX Technologies, Inc. ............  5,000        141,875
                                                   ----------
                                                      203,375
                                                   ----------
TOTAL COMMON STOCK
  (COST $6,059,632)....................             6,604,694
                                                   ----------

AMERICAN DEPOSITORY RECEIPTS -- 4.0%
BUSINESS SERVICES -- 2.0%
    Reuters Holdings PLC...............  3,000        150,375
                                                   ----------
CELLULAR TELEPHONE -- 2.0%
    Vodafone Group.....................  4,000        151,500
                                                   ----------
TOTAL AMERICAN DEPOSITORY RECEIPTS
  (COST $253,790)......................               301,875
                                                   ----------
 
SHORT TERM INVESTMENTS -- 6.8%
    Temporary Investment Cash Fund.....  252,119      252,119
    Temporary Investment Fund..........  252,119      252,119
                                                   ----------
      (COST $504,238)..................               504,238
                                                   ----------
TOTAL INVESTMENTS
  (COST $6,817,660**) -- 99.1%.........             7,410,807
OTHER ASSETS LESS
  LIABILITIES -- 0.9%..................                68,657
                                                   ----------
NET ASSETS -- 100.0%...................            $7,479,464
                                                   ==========

The aggregate unrealized appreciation (depreciation) on a tax basis is
as follows:
    Gross appreciation.........................    $  646,222
    Gross depreciation.........................       (53,075)
                                                   ----------
    Net appreciation...........................    $  593,147
                                                   ==========
</TABLE>
 
- --------------------------------------------------------------------------------
 * Non-income producing securities.
** Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                       46
<PAGE>   91
 
AMERICAN SKANDIA TRUST
AST SCUDDER INTERNATIONAL BOND PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       PRINCIPAL
                                        IN LOCAL
                                       CURRENCY**
                            MATURITY     (000)         VALUE
                            ---------  ----------   -----------
<S>                         <C>        <C>          <C>
FOREIGN BONDS -- 84.8%
AUSTRALIA -- 5.7%
    Australian Government
      10.50%..............   09/15/95         305   $   217,926
      6.75%...............   11/15/06       1,150       675,179
      10.00%..............   10/15/07         350       261,807
    Treasury Corp. of
      Victoria
      8.25%...............   10/15/03         495       335,861
                                                      ---------
                                                      1,490,773
                                                      ---------
CANADA -- 2.7%
    Canadian Government
      8.50%...............   03/01/00         410       309,373
    Canadian Mortgage
      Backed #96403720
      9.875%..............   05/01/96         250       184,654
    Canadian Mortgage
      Backed #96404611
      8.25%...............   12/01/96         284       208,595
                                                      ---------   
                                                        702,622
                                                      ---------
DENMARK -- 5.9%
    Denmark Government
      9.00%...............   11/15/00       4,800       927,013
      8.00%...............   05/15/03       2,400       435,032
      7.00%...............   12/15/04       1,000       168,195
                                                      ---------
                                                      1,530,240
                                                      ---------
FINLAND -- 2.1%
    Finland Government
      8.75%...............   10/17/01         400       548,092
                                                      ---------
FRANCE -- 10.5%
    French O.A.T.
      8.50%...............   03/28/00       1,000       216,983
      6.75%...............   04/25/02         275       344,244
      8.50%...............   04/25/23       3,700       789,388
      6.00%...............   10/25/25       1,300       202,945
    French O.A.T.
      Principal Strip
      0.00%...............   10/25/19      32,000       884,031
    Societe National des
      Chemin Fee
      8.88%...............   08/11/23       1,400       303,326
                                                      ---------
                                                      2,740,917
                                                      ---------
GERMANY -- 11.6%
    German Government
      8.38%...............   05/21/01       3,115     2,437,434
      6.25%...............   01/04/24         970       593,234
                                                      ---------
                                                      3,030,668
                                                      ---------
 
ITALY -- 5.8%
    Italian Government
      10.50%..............   04/15/98   2,150,000     1,273,798
                                                      ---------
      8.50%...............   01/01/99     415,000       229,589
                                                      ---------
                                                      1,503,387
                                                      ---------
JAPAN -- 13.6%
    Japan Development Bank
      6.50%...............   09/20/01      41,000       596,381
    World Bank Euro
      4.75%...............   12/20/04     106,900     1,468,701
    World Bank Note
      5.25%...............   03/20/02     106,700     1,473,398
                                                      ---------
                                                      3,538,480
                                                      ---------
NETHERLANDS -- 4.3%
    Netherland Government
      7.75%...............   01/15/00         700       479,954
      6.50%...............   04/15/03       1,000       634,413
                                                      ---------
                                                      1,114,367
                                                      ---------
NEW ZEALAND -- 3.3%
    New Zealand Government
      8.00%...............   04/15/04         555       380,459
      8.00%...............   11/15/06         700       482,135
                                                      ---------
                                                        862,594
                                                      ---------
NORWAY -- 1.6%
    Kingdom of Norway
      9.00%...............   07/01/96         300       408,454
                                                      ---------
POLAND -- 1.4%
    Poland Government
      Discount FRN
      7.13%...............   10/27/24         150       115,219
    Poland Government PDI
      FRN
      3.25%...............   10/27/14         400       240,000
                                                      ---------
                                                        355,219
                                                      ---------
PORTUGAL -- 0.9%
    Portugal Government
      7.70%...............   06/07/05       1,100       224,048
                                                      ---------
SPAIN -- 1.7%
    Spanish Government
      7.40%...............   07/30/99      63,000       451,427
                                                      ---------
</TABLE>
 
                                       47
<PAGE>   92
 
AMERICAN SKANDIA TRUST
AST SCUDDER INTERNATIONAL BOND PORTFOLIO
 
PORTFOLIO OF INVESTMENTS
 
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                       PRINCIPAL
                                        IN LOCAL
                                       CURRENCY**
                            MATURITY     (000)         VALUE
                            ---------  ----------   -----------
<S>                         <C>        <C>          <C>
SWEDEN -- 3.6%
    Swedish Government
      11.00%..............   01/21/99       3,000   $   418,065
      10.25%..............   05/05/00       3,800       516,852
                                                    -----------
                                                        934,917
                                                    -----------
UNITED KINGDOM -- 10.1%
    European Investment
      Bank
      9.50%...............   12/09/09         150       251,869
    International Bank
      Reconstructive &
      Development
      9.25%...............   07/20/07         100       163,534
    United Kingdom
      Government Bonds
      9.13%...............   02/21/01         425       597,918
      8.50%...............   12/07/05         455       725,832
      8.00%...............   12/07/15         575       876,385
                                                    -----------
                                                      2,615,538
                                                    -----------
TOTAL FOREIGN BONDS
  (COST $21,535,407).................                22,051,743
                                                    -----------
OPTIONS -- 0.2%
    Call option on British Pounds,
      strike price GBP 1.5808, expire
      7/22/95..........................                (6,015)
    Put option on Deutschemark, strike
      price DEM 1.45, expire 8/19/95...                 2,800
    Put option on Deutschemark, strike
      price DEM 1.47, expire
      10/21/95.........................                 4,346
    Put option on Deutschemark, strike
      price DEM 1.41, expire 8/19/95...                 6,276
    Put option on Deutschemark, strike
      price DEM 1.465, expire 8/19/95..                 1,425
    Call option on Deutschemark, strike
      price DEM 1.335, expire
      9/16/95..........................                (8,758)
    Put option on Deutschemark, strike
      price DEM 1.47, expire 11/18/95..                 6,327
    Call option on French Francs,
      strike price FRF 4.79, expire
      8/19/95..........................               (15,216)
    Put option on French Francs, strike
      price FRF 5.214, expire 8/19/95..                 1,192
 
    Put option on French Francs, strike
      price FRF 5.22, expire 1/20/96...              $  8,700
    Put option on Yen, strike price
      JPY 86.57, expire 7/22/95........                44,108
    Call option on Yen, strike price
      JPY 74.50, expire 10/21/95.......                (1,567)
    Put option on Yen, strike price
      JPY 88.52, expire 10/21/95.......                14,071
    Put option on Yen, strike price
      JPY 88.00, expire 12/16/95.......                 7,634
    Call option on Swedish Krona,
      strike price SEK 7.4875, expire
      7/22/95..........................               (10,393)
    Call option on Swedish Krona,
      strike price SEK 7.3145, expire
      8/19/95..........................               (10,626)
                                                     ----------
TOTAL OPTIONS
  (COST $171,814)......................                44,304
                                                     ----------
</TABLE>
 
<TABLE>
<CAPTION>
                                             PAR
                                 MATURITY   (000)
                                 ---------  -----
<S>                              <C>        <C>    <C>
 
COMMERCIAL PAPER -- 11.6%
  American Express Co.
    5.85%......................   07/03/95  $ 800      800,000
  Ford Motor Credit Co.
    5.92%......................   07/03/95    800      800,000
  Household Finance Corp.
    5.75%......................   07/03/95    611      611,000
  Prudential Funding Corp.
    6.00%......................   07/03/95    800      800,000
TOTAL COMMERCIAL PAPER
  (COST $3,011,000)............                      3,011,000
                                                   -----------
TOTAL INVESTMENTS
  (COST $24,718,221*) -- 96.6%.                     25,107,047
OTHER ASSETS LESS
  LIABILITIES -- 3.4%..........                        890,955
                                                   -----------
NET ASSETS -- 100.0%...........                    $25,998,002
                                                   ===========
The aggregate unrealized appreciation (depreciation) on a tax
  basis is as follows:
    Gross appreciation....................         $   641,343
    Gross depreciation....................            (252,517)
    Net appreciation......................         $   388,826
</TABLE>
 
- --------------------------------------------------------------------------------
 
 * Also cost for Federal income tax purposes.
** Currency of countries indicated.
 
See Notes to Financial Statements.
 
                                       48
<PAGE>   93
 
AMERICAN SKANDIA TRUST
 
BERGER CAPITAL GROWTH PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                      --------    -----------
<S>                                   <C>         <C>
COMMON STOCK -- 69.5%
AUTOMOTIVE PARTS-EQUIPMENT -- 1.1%
    Lear Seating Corp.*............     10,000    $   228,750
                                                  -----------
BUILDING & BUILDING
  SUPPLIES -- 1.1%
    Home Depot, Inc. ..............      6,000        243,750
                                                  -----------
BUSINESS SERVICES -- 1.2%
    Paging Network Inc.*...........      7,500        256,875
                                                  -----------
CHEMICALS -- 1.2%
    Engelhard Corp. ...............      6,000        257,250
                                                  -----------
COMMUNICATIONS -- 2.8%
    GTECH Holdings*................     12,000        351,000
    Western Atlas, Inc.*...........      5,500        244,063
                                                  -----------
                                                      595,063
                                                  -----------
COMPUTERS -- 6.3%
    America Online, Inc. ..........      3,000        132,000
    Cisco Sytems*..................      5,000        252,812
    EMC Corp.*.....................     10,000        242,500
    Intel Corp. ...................      4,000        253,250
    International Business
      Machines Corp. ..............      1,400        134,400
    Parametric Technology Corp.*...      3,000        149,250
    SPS Transaction Co.*...........      5,000        173,125
                                                  -----------
                                                    1,337,337
                                                  -----------
COMPUTER SERVICES &
  SOFTWARE -- 2.7%
    Microsoft Corp.*...............      3,000        271,125
    Oracle Systems Corp.*..........      7,500        289,688
                                                  -----------
                                                      560,813
                                                  -----------
COSMETICS-TOILETRY -- 0.8%
    Gillette Co. ..................      4,000        178,500
                                                  -----------
DRUGS -- 2.2%
    Merck & Co., Inc. .............      4,200        205,800
    Watson Pharmaceuticals*........      6,500        253,500
                                                  -----------
                                                      459,300
                                                  -----------
DEALER/BROKER -- 1.1%
    Waterhouse Investment
      Services, Inc................     10,000        230,000
                                                  -----------
ELECTRICAL EQUIPMENT -- 1.2%
    Sanmina Holdings*..............      6,500        247,000
                                                  -----------
ELECTRONIC COMPONENTS -- 3.3%
    Elsag Bailey Process N.V. .....      7,500        206,250
    Motorola, Inc. ................      4,000        268,500
    Solectron Corp.*...............      6,500        221,813
                                                  -----------
                                                      696,563
                                                  -----------
ELECTRONICS -- 4.9%
    Atmel Corp.*...................      6,000    $   332,250
    Dovatron International,
      Inc.*........................      8,000        196,000
    SCI Systems, Inc.*.............      9,000        225,000
    Sensormatic Electronics
      Corp. .......................      8,000        284,000
                                                  -----------
                                                    1,037,250
                                                  -----------
 
ENVIRONMENTAL INSTRUMENTS -- 1.3%
    Thermo Electron Corp.*.........      7,000        281,750
                                                  -----------
FINANCIAL -- 2.3%
    First Data Corp. ..............      4,500        255,937
    First USA, Inc. ...............      5,000        221,875
                                                  -----------
                                                      477,812
                                                  -----------
FINANCIAL SERVICES -- 1.4%
    First Financial Management
      Corp. .......................      3,500        299,250
                                                  -----------
FUNERAL SERVICES -- 1.3%
    Loewen Group, Inc. ............      8,000        285,000
                                                  -----------
GAMING -- 1.1%
    Promus Companies, Inc.*........      6,000        234,000
                                                  -----------
HOSPITAL-INFORMATION SYSTEM -- 1.6%
    HBO & Co. .....................      6,000        327,000
                                                  -----------
HOUSEHOLD-AUDIO/VIDEO -- 1.2%
    Philips Electronics N.V. ......      6,000        256,500
                                                  -----------
INSURANCE -- 3.2%
    AFLAC, Inc. ...................      5,000        218,750
    Tidewater, Inc. ...............     10,000        251,250
    USF & G Corp. .................     12,000        195,000
                                                  -----------
                                                      665,000
                                                  -----------
MANUFACTURING -- 1.2%
    Black & Decker Corp. ..........      8,000        247,000
                                                  -----------
MEDICAL -- 4.2%
    Amerisource Health Corp.*......      8,500        193,906
    Amgen, Inc.*...................      3,000        241,312
    Columbia Healthcare, Corp. ....      4,500        194,625
    IDEXX Laboratories, Inc.*......     10,000        260,000
                                                  -----------
                                                      889,843
                                                  -----------
MEDICAL PRODUCTS -- 1.4%
    Boston Scientific Corp.*.......      9,000        286,875
                                                  -----------
MEDIA -- 1.1%
    New World Communications,
      Inc.*........................     11,000        229,625
                                                  -----------
OFFICE EQUIPMENT -- 3.5%
    Officemax, Inc.*...............      8,000        223,000
    Staples, Inc.*.................      7,500        216,563
    Viking Office Products,
      Inc.*........................      8,000        293,000
                                                  -----------
                                                      732,563
                                                  -----------
</TABLE>
 
                                       49
<PAGE>   94
 
AMERICAN SKANDIA TRUST

BERGER CAPITAL GROWTH PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       SHARES        VALUE
                                      --------    -----------
<S>                                   <C>         <C>
OIL & GAS-EQUIPMENT & SERVICES -- 3.2%
    Dresser Industries, Inc........     10,000    $   222,500
    Halliburton Co. ...............      6,500        232,375
    Schlumberger LTD, Curacao......      3,500        217,437
                                                  -----------
                                                      672,312
                                                  -----------
PHOTOGRAPHY -- 1.0%
    Picturetel Corp.*..............      4,400        211,750
                                                  -----------
PUBLISHING -- 1.1%
    Time Warner, Inc. .............      5,500        226,188
                                                  -----------
RECREATIONAL -- 1.0%
    Mirage Resorts Inc.*...........      7,000        214,375
                                                  -----------
RETAIL -- 4.6%
    Ann Taylor Stores*.............     10,000        232,500
    Federated Department Stores,
      Inc.*........................     10,000        257,500
    Gap, Inc. .....................      6,500        226,687
    General Nutrition Center,
      Inc.*........................      7,000        245,875
                                                  -----------
                                                      962,562
                                                  -----------
RETAIL MAIL ORDER -- 1.2%
    CUC International, Inc.*.......      6,000        252,000
                                                  -----------
TELECOMMUNICATIONS -- 2.7%
    General Instruments*...........      5,000        191,875
    Intelcom Group, Inc.*..........     20,000        178,750
    Worldcom, Inc.*................      7,500        202,500
                                                  -----------
                                                      573,125
                                                  -----------
TOTAL COMMON STOCK
  (COST $13,150,732)...............                14,652,981
                                                  -----------
 
AMERICAN DEPOSITORY RECEIPTS -- 4.0%
MEDICAL -- 2.9%
    Luxottica Group SPA............      7,500        278,438
    Teva Pharmaceutical
      Industries LTD. .............      9,000        337,500
                                                  -----------
                                                      615,938
                                                  -----------

OIL & GAS -- 1.1%
    Petroleum Geo Services*........      8,000        230,000
                                                  -----------
TOTAL AMERICAN DEPOSITORY RECEIPTS
  (COST $741,224)..................                   845,938
                                                  -----------
 
AMERICAN DEPOSITORY SECURITIES -- 1.4%
TELECOMMUNICATIONS
    Nokia PFD (COST $231,522)......      5,000        298,125
                                                  -----------
</TABLE>

<TABLE>
<CAPTION>
                                           PAR
                               MATURITY   (000)
                               --------   ------
<S>                            <C>        <C>      <C>
U.S. TREASURY BILLS -- 18.9%
    5.31% (COST
      $3,972,374)............  08/17/95   $4,000     3,970,773
                                                   -----------
</TABLE>
 
<TABLE>
<CAPTION>
                                         SHARES
                                         -----
<S>                                      <C>     <C>
SHORT TERM INVESTMENTS -- 6.1%
    Temporary Investment Cash Fund....   642,019     642,019
    Temporary Investment Fund.........   642,019     642,019
                                                 -----------
      (COST $1,284,038)...............             1,284,038
                                                 -----------
TOTAL INVESTMENTS
  (COST $19,379,890**) -- 99.9%...............    21,051,855
OTHER ASSETS LESS LIABILITIES -- 0.1%.........        23,274
                                                 -----------
NET ASSETS -- 100.0%..........................   $21,075,129
                                                  ==========
The aggregate unrealized appreciation (depreciation) on a
  tax basis is
as follows:
    Gross appreciation................           $ 1,763,516
    Gross depreciation................               (91,551)
                                                 -----------
    Net appreciation..................           $ 1,671,965
                                                  ==========
</TABLE>
 
- --------------------------------------------------------------------------------
 * Non-income producing securities.
** Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                       50
<PAGE>   95
 
AMERICAN SKANDIA TRUST
 
SELIGMAN HENDERSON INTERNATIONAL SMALL CAP PORTFOLIO
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                         SHARES      VALUE
                                         ------    ----------
<S>                                      <C>       <C>
FOREIGN SECURITIES -- 51.9%
DENMARK -- 1.5%
    Danske Traelast....................    540     $   37,510
                                                      -------
FINLAND -- 2.0%
    Nokian Renkaat Oy*.................  5,850         49,263
                                                      -------
FRANCE -- 3.4%
    Christian Dalloz*..................    120         21,038
    Montupet...........................    345         51,733
    Sylea..............................    120         12,054
                                                      -------
                                                       84,825
                                                      -------
GERMANY -- 4.0%
    Apcoa Parking AG*..................    390         20,505
    Hornbach Baumarkt AG...............     60         40,573
    Jean Pascale AG....................    125         38,286
                                                      -------
                                                       99,364
                                                      -------
HONG KONG -- 0.6%
    Yue Yuen Industrial Holding........  56,000        13,605
                                                      -------
INDONESIA -- 0.5%
    PT Mulia Industrindo...............  6,000         13,205
                                                      -------
JAPAN -- 6.8%
    Aiya Co., LTD. ....................  1,000         12,039
    Asatsu.............................    700         22,390
    Nakayama Steel Works Ord. .........  4,000         22,001
    Namura Shipbuilding................  7,000         23,960
    Nittetsu Mining....................  3,000         24,751
    Sumitomo Sitix Corp. ..............  2,000         21,481
    Toyo Ink...........................  4,000         22,189
    Tsudakoma..........................  3,000         19,262
                                                      -------
                                                      168,073
                                                      -------
MALAYSIA -- 0.2%
    TH Loy Industries Berhad...........  1,000          4,226
                                                      -------
NETHERLANDS -- 2.5%
    Otra NV............................    293         61,353
                                                      -------
SINGAPORE -- 0.8%
    Comfort Group LTD.*................  19,000        14,961
    Courts (Singapore) LTD. ...........  4,000          5,955
                                                      -------
                                                       20,916
                                                      -------
SWEDEN -- 6.9%
    Cardo AB*..........................  3,400         45,347
    Forsheda "B".......................  1,685         40,777
    Kalmar Industries..................  2,775         43,498
    Rottneros Bruk.....................  26,200        41,428
                                                      -------
                                                      171,050
                                                      -------
 
SWITZERLAND -- 6.0%
    Foto Laboratory SA.................     14         46,820
    Lem Holding........................    203         59,955
    Sig Schweiz Industrie-Reg..........     38         42,912
                                                      -------
                                                      149,687
                                                      -------
UNITED KINGDOM -- 16.7%
    Ashtead Group PLC..................  4,500         32,571
    Capital Radio......................  4,300         29,755
    David Brown Group..................  8,057         28,966
    Domnick Hunter Group...............  7,500         33,644
    Frost Group........................  6,700         29,310
    Hodder Headline....................  5,000         30,861
    International Business
      Communications...................  6,700         30,056
    ISA International PLC..............  12,300        22,697
    Life Sciences International........  12,500        24,259
    Pizzaexpress.......................  12,100        30,220
    Polypipe...........................  11,300        27,862
    Tilbury Douglas....................  5,000         33,803
    Trifast............................  6,800         28,990
    Wace Group.........................  8,000         29,143
                                                      -------
                                                      412,137
                                                      -------
TOTAL FOREIGN SECURITIES
  (COST $1,269,432)....................             1,285,214
                                                      -------
TOTAL INVESTMENTS
  (COST $1,269,432**) -- 51.9%.........             1,285,214
OTHER ASSETS LESS
  LIABILITIES -- 48.1%.................             1,190,651
                                                      -------
NET ASSETS -- 100.0%...................            $2,475,865
                                                      =======
The aggregate unrealized appreciation (depreciation) on a tax
  basis is as follows:
      Gross appreciation...............            $   36,638
      Gross depreciation...............               (20,856)
                                                      -------
      Net appreciation.................            $   15,782
                                                      =======
</TABLE>
 
- --------------------------------------------------------------------------------
Unless otherwise noted, all foreign securities are common stock.
 
 * Non-income producing securities.
** Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                       51
<PAGE>   96
 
AMERICAN SKANDIA TRUST
 
T. ROWE PRICE NATURAL RESOURCES PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                           SHARES     VALUE
                                           ------    --------
<S>                                        <C>       <C>
COMMON STOCK -- 50.5%
COMPUTERS -- 6.9%
    Paradigm Technology Corp.*...........  1,500     $ 33,656
                                                       ------
FOREST PRODUCTS -- 1.8%
    Georgia Pacific Corp. ...............    100        8,675
                                                       ------
GOLD MINING -- 1.6%
    Pegasus Gold Inc.*...................    800        8,100
                                                       ------
MACHINERY -- 1.2%
    Cooper Cameron Corp.*................    300        5,662
                                                       ------
METALS & MINING -- 5.5%
    Barrick Gold Corp....................    300        7,575
    Greenstone Resource, LTD.*...........  3,900        8,775
    TVX Gold Inc.*.......................  1,500       10,875
                                                       ------
                                                       27,225
                                                       ------
OIL & GAS -- 22.1%
    HS Resources Inc.*...................  1,100       15,400
    Mobil Corp. .........................    200       19,200
    Oryx Energy Company*.................    800       11,000
    Union Texas Petroleum Holding,
      Inc. ..............................    900       19,013
    United Maridian Corp.*...............  1,300       20,150
    USX Marathon Group Corp. New.........  1,200       23,700
                                                       ------
                                                      108,463
                                                       ------
OIL & GAS-EQUIPMENT & SERVICES -- 8.2%
    Camco International Inc. ............    400        9,350
    Enterra Corp.*.......................    300        6,300
    Nowsco Well Service..................  1,700       16,574
    Oceaneering International, Inc. .....    900        7,987
                                                       ------
                                                       40,211
                                                       ------
PACKAGING & PAPER PRODUCTS -- 3.2%
    Jefferson Smurfit Corp.*.............  1,200       15,750
                                                       ------
TOTAL COMMON STOCK
  (COST $241,122)........................             247,742
                                                       ------
 
AMERICAN DEPOSITORY RECEIPTS -- 6.1%
OIL -- 4.5%
    Repsol, S.A. ........................    700       22,138
                                                       ------
MANUFACTURING -- 1.6%
    Coflexip.............................    300        7,613
                                                       ------
TOTAL AMERICAN DEPOSITORY RECEIPTS
  (COST $30,505).........................              29,751
                                                       ------
FOREIGN SECURITIES -- 8.4%
METALS & MINING
    Com Gen de Geophsique -- (FRF).......    100        5,961
    Dayton Mining Corp. -- (CAN)*........  2,400        8,301
    Golden Shamrock Mines, LTD --
      (AUS)*............................. 12,300        9,263
    Lonrho PLC -- (UK)...................  7,600       17,893
                                                       ------
TOTAL FOREIGN SECURITIES
  (COST $44,647).........................              41,418
                                                       ------
 
GLOBAL DEPOSITORY RECEIPTS -- 1.9%
    Ashanti Goldfields Co.
      (COST $9,261)......................    400        9,225
                                                       ------
 
SHORT TERM INVESTMENTS -- 10.5%
    Temporary Investment Cash Fund.......  25,839      25,839
    Temporary Investment Fund............  25,839      25,839
                                                       ------
      (COST $51,678).....................              51,678
                                                       ------
</TABLE>
 
<TABLE>
<CAPTION>
                                              PAR
                                  MATURITY   (000)
                                  ---------  -----
<S>                               <C>        <C>     <C>
U.S. GOVERNMENT AGENCY
  OBLIGATIONS -- 26.5%
    Federal Home Loan Bank
      Consolidated Discount
      Notes 5.91%
        (COST $129,893)........    07/06/95  $130     129,893
                                                     --------
TOTAL INVESTMENTS
  (COST $507,106**) -- 103.9%..............           509,707
LIABILITIES IN EXCESS OF OTHER ASSETS
  (3.9%)...................................           (19,058)
                                                     --------
NET ASSETS -- 100.0%.......................          $490,649
                                                     ========
The aggregate unrealized appreciation (depreciation) on a tax
  basis is as follows:
    Gross appreciation.....................          $ 13,649
    Gross depreciation.....................           (11,048)
                                                     --------
    Net appreciation.......................          $  2,601
                                                     ========
           COUNTRY ABBREVIATIONS
- -------------------------------------------
AUS - Australia                FRF - France
CAN - Canada                   UK - United Kingdom
</TABLE>
 
- --------------------------------------------------------------------------------
 
 * Non-income producing securities.
** Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                       52
<PAGE>   97
 
AMERICAN SKANDIA TRUST
PIMCO LIMITED MATURITY BOND PORTFOLIO

PORTFOLIO OF INVESTMENTS

JUNE 30, 1995 (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                           PAR
                              MATURITY    (000)        VALUE
                              --------   -------    -----------
<S>                           <C>        <C>        <C>
U.S. GOVERNMENT AGENCY
 OBLIGATIONS -- 157.4%
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION
    7.00%.................... 08/21/25   $ 4,000    $ 3,923,125
    8.00%.................... 09/19/25     1,000      1,019,063
FEDERAL FARM CREDIT BANK
    5.83%.................... 07/05/95       100         99,936
FEDERAL HOME LOAN BANK
    5.87%.................... 07/07/95       350        349,658
    5.88%.................... 07/07/95       230        229,775
FEDERAL HOME LOAN MORTGAGE ASSOCIATION
    5.87%.................... 07/05/95       800        799,478
    5.90%.................... 07/07/95     3,600      3,596,460
    5.88%.................... 07/14/95       500        498,938
    5.91%.................... 07/20/95       200        199,376
FEDERAL NATIONAL MORTGAGE ASSOCIATION
    5.84%.................... 07/05/95       100         99,935
    5.90%.................... 07/07/95       200        199,803
    5.90%.................... 07/31/95       400        398,033
    5.50%.................... 01/01/25       986        991,663
    5.89%.................... 07/21/95       500        498,364
                                                    -----------
TOTAL U.S. GOVERNMENT AGENCY OBLIGATIONS
  (COST $12,939,602)..................               12,903,607
                                                    -----------
 
<CAPTION>
                                         SHARES        VALUE
                                         -------    -----------
<S>                                      <C>        <C>
SHORT TERM INVESTMENTS -- 2.9%
    Temporary Investment Cash Fund....   116,579    $   116,579
    Temporary Investment Fund.........   116,579        116,579
                                                    -----------
      (COST $233,158).................                  233,158
                                                    -----------
TOTAL INVESTMENTS
  (COST $13,172,760*) -- 160.3%.......               13,136,765
LIABILITIES IN EXCESS
  OF OTHER ASSETS -- (60.3%)..........               (4,939,911)
                                                    -----------
NET ASSETS -- 100.0%..................              $ 8,196,854
                                                    ===========
The aggregate unrealized appreciation (depreciation) on a tax
  basis is
as follows:
    Gross appreciation................              $     5,880
    Gross depreciation................                  (41,875)
                                                    -----------
    Net depreciation..................              $   (35,995)
                                                    ===========
</TABLE>
 
- --------------------------------------------------------------------------------
* Also cost for Federal income tax purposes.
 
See Notes to Financial Statements.
 
                                       53
<PAGE>   98
 
AMERICAN SKANDIA TRUST
STATEMENTS OF ASSETS AND LIABILITIES

JUNE 30, 1995 (UNAUDITED)

(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                         SELIGMAN                                                               AST                        AST
                         HENDERSON      LORD ABBETT                    AST       FEDERATED    PHOENIX                    PHOENIX
                       INTERNATIONAL    GROWTH AND      JANCAP        MONEY       UTILITY     BALANCED    FEDERATED      CAPITAL
                          EQUITY          INCOME        GROWTH       MARKET       INCOME       ASSET      HIGH YIELD     GROWTH
                         PORTFOLIO       PORTFOLIO     PORTFOLIO    PORTFOLIO    PORTFOLIO    PORTFOLIO   PORTFOLIO     PORTFOLIO
                       -------------    -----------    ---------    ---------    ---------    --------    ----------    ---------
<S>                    <C>              <C>            <C>          <C>          <C>          <C>         <C>           <C>
ASSETS:
   Investments in
     securities at
     value (A) (Note
     1).............     $ 228,201       $ 136,070     $324,593     $334,859      $88,454     $153,805     $ 40,073      $20,531
   Cash in bank,
     including
     foreign
     currency
     holdings.......        13,286               0            0            0            0          32             5           96
   Receivable for
     securities
     sold...........             0           2,689          292            0          455       3,699           266          566
   Receivable for
     dividends and
     interest.......         1,526             385          286          984          338         897           878           24
   Receivable for
     fund shares
     sold...........           575             350          308            0           56          19           152            0
   Deferred
     organization
     costs (Note
     1).............            22               0            0            0            0           0             0            0
   Other assets.....             6               2            3            4            1           2             0            0
   Unrealized
     appreciation on
     foreign
     currency
     exchange
     contracts and
     futures (Note
     4).............           561               0            0            0            0           0             0            0
                          --------        --------     --------     --------      -------     --------      -------      -------
       TOTAL
         ASSETS.....       244,177         139,496      325,482      335,847       89,304     158,454        41,374       21,217
                          --------        --------     --------     --------      -------     --------      -------      -------
LIABILITIES:
   Cash overdraft...             0             219            0            1            0           0             0            0
   Payable for
     securities
     purchased......         1,384           3,463        4,604            0          492       3,863           400          467
   Payable for fund
     shares
     redeemed.......             0               0            0            0            0           0             0           28
   Unrealized
     depreciation on
     foreign
     currency
     exchange
     contracts and
     futures (Note
     4).............             0               0          316            0            0           0             0            0
   Accrued expenses
     (Note 2).......           261             110          284          189           64         125            36           18
   Dividends payable
     (Note 1).......             0               0            0        1,535            0           0             0            0
                          --------        --------     --------     --------      -------     --------      -------      -------
       TOTAL
  LIABILITIES...             1,645           3,792        5,204        1,725          556       3,988           436          513
                          --------        --------     --------     --------      -------     --------      -------      -------
NET ASSETS..........     $ 242,532       $ 135,704     $320,278     $334,122      $88,748     $154,466     $ 40,938      $20,704
                          ========        ========     ========     ========      =======     ========      =======      =======
COMPONENTS OF NET
 ASSETS
Common stock
 (unlimited number
 of shares
 authorized, $.001
 par value per
 share).............     $      15       $      10     $     24     $    334      $     8     $    14      $      4      $     2
Additional paid-in
 capital............       239,910         117,603      266,977      333,659       88,547     143,641        39,190       18,487
Undistributed net
 investment
 income.............         2,616           1,536          766            0        1,852       2,652         1,459           99
Accumulated net
 realized gain
 (loss) on
 investments and
 foreign currency
 transactions.......        (6,592)          3,479       (6,238)         129       (4,300)      2,102           (97)         507
Accumulated net
 unrealized
 appreciation
 (depreciation) on
 investments,
 foreign currency
 transactions, and
 forward currency
 contracts..........         6,583          13,076       58,749            0        2,641       6,057           382        1,609
                          --------        --------     --------     --------      -------     --------      -------      -------
NET ASSETS..........     $ 242,532       $ 135,704     $320,278     $334,122      $88,748     $154,466     $ 40,938      $20,704
                          ========        ========     ========     ========      =======     ========      =======      =======
Shares of common
 stock
 outstanding........        14,713           9,978       23,599      333,992        8,450      13,840         3,953        1,911
Net asset value,
 offering and
 redemption price
 per share (Note
 1).................     $   16.48       $   13.60     $  13.57     $   1.00      $ 10.50     $ 11.16      $  10.36      $ 10.83
                          ========        ========     ========     ========      =======     ========      =======      =======
(A) Investments at
 cost...............     $ 222,219       $ 122,994     $265,529     $334,859      $85,813     $147,748     $ 39,691      $18,922
                          ========        ========     ========     ========      =======     ========      =======      =======
</TABLE>
 
- --------------------------------------------------------------------------------
 
See Notes to Financial Statements.
 
                                       54
<PAGE>   99
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                         T. ROWE         PIMCO
                          PRICE          TOTAL        INVESCO        FOUNDERS       T. ROWE PRICE       EAGLE        AST SCUDDER    
                          ASSET          RETURN        EQUITY        CAPITAL        INTERNATIONAL      GROWTH       INTERNATIONAL 
                        ALLOCATION        BOND         INCOME      APPRECIATION        EQUITY          EQUITY            BOND    
                         PORTFOLIO     PORTFOLIO     PORTFOLIO      PORTFOLIO         PORTFOLIO       PORTFOLIO       PORTFOLIO    
                        ----------     ---------     ---------     ------------     -------------     ---------     ------------- 
<S>                      <C>           <C>          <C>             <C>               <C>              <C>             <C>
ASSETS:
   Investments in
     securities at
     value (A) (Note
     1).............     $ 35,501      $102,473      $106,511        $ 50,909         $ 126,795        $ 7,411         $25,107 
   Cash in bank,
     including
     foreign
     currency
     holdings.......           83           346             0               2             8,053             48             214 
   Receivable for
     securities
     sold...........          612             0           255             652               223              0           2,030
   Receivable for
     dividends and
     interest.......          328         1,066           571              26               667             15             561
   Receivable for
     fund shares
     sold...........          108           719           267              32                 0             18             302
   Deferred
     organization
     costs (Note
     1).............            0             0             0               0                 0              0               0
   Other assets.....            0             1             1               0                 2              0               0 
   Unrealized
     appreciation on
     foreign
     currency
     exchange
     contracts and
     futures (Note
     4).............            0             0            0                0                 0              0               0 
                          -------      --------      -------          -------          --------         ------         ------- 
       TOTAL
         ASSETS.....       36,632       104,605      107,605           51,621           135,740          7,492          28,214 
                          -------      --------      -------          -------          --------         ------         -------
LIABILITIES:
   Cash overdraft...            0             0            0                0                 0              0               0
   Payable for
     securities
     purchased......        2,543        12,262        2,217            2,376               327              0           2,051 
   Payable for fund
     shares
     redeemed.......            0             0            0                0               271              0               0 
   Unrealized
     depreciation on
     foreign
     currency
     exchange
     contracts and
     futures (Note
     4).............            0            91            0                0                 0              0             128 
   Accrued expenses
     (Note 2).......           26            72           99               43               243             13              37 
   Dividends payable
     (Note 1).......            0             0            0                0                 0              0               0 
                          -------      --------      -------          -------          --------         ------         -------
     TOTAL
   LIABILITIES.......       2,569        12,425        2,316            2,419               841             13           2,216
                          -------      --------      -------          -------          --------         ------         ------- 
NET ASSETS...........    $ 34,063      $ 92,180     $105,289         $ 49,202         $ 134,899        $ 7,479         $25,998   
                          =======      ========     ========         ========          ========         ======         ======= 
COMPONENTS OF NET
 ASSETS
Common stock
 (unlimited number
 of shares
 authorized, $.001
 par value per
 share).............     $      3      $      9      $    10         $      4         $      14        $     1         $     3 
Additional paid-in
 capital............       30,826        87,084       95,079           40,913           133,469          6,880          25,229 
Undistributed net
 investment
 income.............          484         2,183        1,511                1             1,172             27             868 
Accumulated net
 realized gain
 (loss) on
 investments and
 foreign currency
 transactions.......          158         2,653          424             (351)           (1,760)           (22)          (369)
Accumulated net
 unrealized
 appreciation
 (depreciation) on
 investments,
 foreign currency
 transactions, and
 forward currency
 contracts..........        2,592           251        8,265            8,635             2,004            593            267 
                          -------      --------      -------          -------          --------         ------        -------      
NET ASSETS..........     $ 34,063      $ 92,180     $105,289         $ 49,202         $ 134,899        $ 7,479        $25,998 
                          =======      ========      =======          =======          ========         ======        =======  
Shares of common
 stock
 outstanding........        3,060         8,747        9,456            3,877            13,512            671          2,569 
Net asset value,
 offering and
 redemption price
 per share (Note
 1).................     $  11.13      $  10.54      $ 11.13         $  12.69         $    9.98        $ 11.15        $ 10.12  
                          =======      ========      =======          =======          ========         ======        =======  
(A) Investments at
 cost...............     $ 32,918      $101,909      $98,246         $ 42,274         $ 124,805        $ 6,818        $24,718  
                          =======      ========      =======          =======          ========         ======        ======= 
 
<CAPTION>
                                      SELIGMAN         T. ROWE        PIMCO
                         BERGER      HENDERSON         PRICE        LIMITED
                         CAPITAL    INTERNATIONAL      NATURAL      MATURITY
                         GROWTH       SMALL CAP       RESOURCES       BOND
                        PORTFOLIO     PORTFOLIO       PORTFOLIO     PORTFOLIO
                        ---------  -------------     ---------     ---------
 <S>                    <C>          <C>             <C>             <C>
 ASSETS:
   Investments in
     securities at
     value (A) (Note
     1).............     $21,052      $ 1,285         $   510        $13,137
    Cash in bank,
     including
     foreign
     currency
     holdings.......           0        1,274              19              1
    Receivable for
     securities
     sold...........         225            0              11              0
    Receivable for
     dividends and
     interest.......           3            9               0              6
    Receivable for
     fund shares
     sold...........         110          302               1             43
    Deferred
     organization
     costs (Note
     1).............           0            0               0              0
    Other assets.....          0            0               0              0
    Unrealized
     appreciation on
     foreign
     currency
     exchange
     contracts and
     futures (Note
     4).............           0            0               0              0
                          -------       ------          ------       -------
        TOTAL
         ASSETS.....      21,390        2,870             541         13,187
                          -------       ------          ------       -------
 LIABILITIES:
   Cash overdraft...           1            0               0              0
   Payable for
     securities
     purchased......         292          391              49          4,984
    Payable for fund
     shares
     redeemed.......           0            0               0              0
    Unrealized
     depreciation on
     foreign
     currency
     exchange
     contracts and
     futures (Note
     4).............           0            0               0              0
    Accrued expenses
     (Note 2).......          22            3               1              6
    Dividends payable
     (Note 1).......           0            0               0              0
                          -------       ------          ------       -------
       TOTAL
   LIABILITIES.......        315          394              50          4,990
                         -------       ------          ------        -------
NET ASSETS...........    $21,075      $ 2,476         $   491        $ 8,197
                         =======      =======         =======        =======
COMPONENTS OF NET
 ASSETS
Common stock
 (unlimited number
 of shares
 authorized, $.001
 par value per
 share).............     $     2      $     0         $     0        $     1
Additional paid-in
 capital............      19,553        2,453             484          8,207
Undistributed net
 investment
 income.............          61            9               3             25
Accumulated net
 realized gain
 (loss) on
 investments and
 foreign currency
 transactions.......        (213)          (2)              1              0
Accumulated net
 unrealized
 appreciation
 (depreciation) on
 investments,
 foreign currency
 transactions, and
 forward currency
 contracts..........       1,672           16               3            (36)
                         -------       ------          ------        -------
NET ASSETS..........     $21,075      $ 2,476         $   491        $ 8,197
                         =======      =======         =======        =======
Shares of common
 stock
 outstanding........       1,914          243              49            815
Net asset value,
 offering and
 redemption price
 per share (Note
 1).................     $ 11.01      $ 10.17         $ 10.09        $ 10.05
                         =======      =======         =======        =======
 (A) Investments at
 cost...............     $19,380      $ 1,269         $   507        $13,173
                         =======      =======         =======        =======

</TABLE>

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

                                       55<PAGE>   100
 
AMERICAN SKANDIA TRUST
 
STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)
(AMOUNTS IN THOUSANDS)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                         SELIGMAN                                                               AST                        AST
                         HENDERSON      LORD ABBETT                    AST       FEDERATED    PHOENIX                    PHOENIX
                       INTERNATIONAL    GROWTH AND      JANCAP        MONEY       UTILITY     BALANCED    FEDERATED      CAPITAL
                          EQUITY          INCOME        GROWTH       MARKET       INCOME       ASSET      HIGH YIELD     GROWTH
                         PORTFOLIO       PORTFOLIO     PORTFOLIO    PORTFOLIO    PORTFOLIO    PORTFOLIO   PORTFOLIO     PORTFOLIO
                       -------------    -----------    ---------    ---------    ---------    --------    ----------    ---------
<S>                    <C>              <C>            <C>          <C>          <C>          <C>         <C>           <C>
INVESTMENT INCOME
   Interest.........      $   490         $   311       $ 1,142      $10,187      $   220     $ 2,741       $1,645       $    81
   Dividends (Note
     1).............        2,735           1,775         1,401            0        2,011         603            0           119
                         --------         -------       -------       ------       ------     -------       ------        ------
       Total
         Investment
         Income.....        3,225           2,086         2,543       10,187        2,231       3,344        1,645           200
                         --------         -------       -------       ------       ------     -------       ------        ------
EXPENSES
   Investment
     advisory fees
     (Note 2).......        1,160             421         1,213          832          280         524          121            66
   Shareholder
     servicing fees
     (Note 2).......          116              56           135          168           40          75           16             9
   Administration
     and accounting
     fees...........          109              56           121          140           41          75           37            37
   Custodian fees...           68              11            28           32           10          19            5             9
   Professional
     fees...........           19               8            20           24            6          12            2             1
   Registration
     fees...........          (28)             (8)          (28)         (43)          (3)        (19)         (2)           (4)
   Trustees' fees
     and expenses
     (Note 2).......            5               2             5            7            2           3            0             0
   Insurance fees...            4               2             4            7            1           2            1             0
   Amortization of
     organization
     costs (Note
     1).............            1               0             1            1            0           1            0             0
   Miscellaneous
     expenses.......            9               2             3            1            2           2            9             1
                         --------         -------       -------       ------       ------     -------       ------        ------
       Total
         Expenses...        1,463             550         1,502        1,169          379         694          189           119
       Less:
         Advisory
         fee waivers
         and expense
      reimbursements
         (Note 2)...         (118)              0             0         (162)           0           0           (3)          (18)
                         --------         -------       -------       ------       ------     -------       ------        ------
       Net
         Expenses...        1,345             550         1,502        1,007          379         694          186           101
                         --------         -------       -------       ------       ------     -------       ------        ------
Net Investment
 Income (Loss)......        1,880           1,536         1,041        9,180        1,852       2,650        1,459            99
REALIZED AND
 UNREALIZED GAIN
 (LOSS) ON
 INVESTMENTS AND
 FOREIGN CURRENCY
 TRANSACTIONS
   Net realized gain
     (loss) on
     investments and
     foreign
     currency
     transactions...       (3,689)          3,502         8,890          136       (1,170)      2,393           50         1,211
   Net change in
     unrealized
     appreciation
     (depreciation)
     on investments,
     foreign
     currency
     transactions,
     and forward
     currency
     contracts......          569          12,537        44,599            0        7,588       8,325        1,772         1,474
                         --------         -------       -------       ------       ------     -------       ------        ------
   Net Increase
     (Decrease) in
     Net Assets
     resulting from
     Operations.....      $(1,240)        $17,575       $54,530      $ 9,316      $ 8,270     $13,368       $3,281       $ 2,784
                         ========         =======       =======       ======       ======     =======       ======        ======
</TABLE>
 
- --------------------------------------------------------------------------------
 
(1) Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
 
                                       56
<PAGE>   101
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                               PIMCO
                                               T. ROWE         TOTAL       INVESCO       FOUNDERS       T. ROWE PRICE       EAGLE
                                             PRICE ASSET      RETURN       EQUITY        CAPITAL        INTERNATIONAL      GROWTH
                                             ALLOCATION        BOND        INCOME      APPRECIATION        EQUITY          EQUITY
                                              PORTFOLIO      PORTFOLIO    PORTFOLIO     PORTFOLIO         PORTFOLIO       PORTFOLIO
                                             -----------     ---------    ---------    ------------     -------------     ---------
<S>                                           <C>            <C>           <C>         <C>              <C>               <C>
INVESTMENT INCOME
   Interest...............................     $   524        $ 2,504       $1,138        $  170           $   302          $  17
   Dividends (Note 1).....................         169              0          773            53             1,526             44
                                                ------         ------      -------        ------            ------           ----
       Total Investment Income............         693          2,504        1,911           223             1,828             61
                                                ------         ------      -------        ------            ------           ----
EXPENSES
   Investment advisory fees (Note 2)......         117            223          308           166               584             22
   Shareholder servicing fees (Note 2)....          14             34           41            18                58              3
   Administration and accounting fees.....          37             39           42            37                58             34
   Custodian fees.........................           8              5           12             9                97              5
   Professional fees......................           2              3            4             2                 7              0
   Registration fees......................          (6)            (3)         (13)           (4)              (31)             0
   Trustees' fees and expenses (Note 2)...           0              1            1             1                 2              0
   Insurance fees.........................           1              2            2             1                 3              0
   Amortization of organization costs
     (Note 1).............................           0              0            0             0                 0              0
   Miscellaneous expenses.................           8              2            3             2                24              2
                                                ------         ------      -------        ------            ------           ----
       Total Expenses.....................         181            306          400           232               802             66
       Less:
         Advisory fee waivers and expense
           reimbursements (Note 2)........          (9)             0            0             0                 0            (31)
                                                ------         ------      -------        ------            ------           ----
       Net Expenses.......................         172            306          400           232               802             35
                                                ------         ------      -------        ------            ------           ----
Net Investment Income (Loss)..............         521          2,198        1,511            (9)            1,026             26

REALIZED AND UNREALIZED GAIN (LOSS)
 ON INVESTMENTS AND FOREIGN CURRENCY 
 TRANSACTIONS
   Net realized gain (loss) on investments
     and foreign currency transactions....         310          3,115          679           688            (1,495)            20
   Net change in unrealized appreciation
     (depreciation) on investments,
     foreign currency transactions, and
     forward currency contracts...........       2,884          1,355       10,013         5,868             5,571            614
                                                ------         ------      -------        ------            ------           ----
   Net Increase (Decrease) in Net Assets
     resulting from Operations............     $ 3,715        $ 6,668      $12,203        $6,547           $ 5,102          $ 660
                                                ======         ======      =======        ======            ======           ====
</TABLE>
- --------------------------------------------------------------------------------

 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                               SELIGMAN         T. ROWE         PIMCO
                                                  AST SCUDDER     BERGER       HENDERSON         PRICE         LIMITED
                                                 INTERNATIONAL    CAPITAL    INTERNATIONAL      NATURAL        MATURITY
                                                     BOND         GROWTH       SMALL CAP       RESOURCES         BOND
                                                   PORTFOLIO     PORTFOLIO   PORTFOLIO (1)    PORTFOLIO(1)   PORTFOLIO(1)
                                                 -------------   ---------   -------------    ------------   ------------
<S>                                                <C>            <C>             <C>             <C>            <C>
INVESTMENT INCOME
   Interest..................................      $   872        $   113         $ 7             $  4           $  30
   Dividends (Note 1)........................            0             14           5                0               0
                                                    ------         ------         ---               --            ----
       Total Investment Income...............          872            127          12                4              30
                                                    ------         ------         ---               --            ----
EXPENSES
   Investment advisory fees (Note 2).........          102             40           2                1               2
   Shareholder servicing fees (Note 2).......           10              5           0                0               1
   Administration and accounting fees........           38             17           0                0               1
   Custodian fees............................           11              6           1                1               0
   Professional fees.........................            1              0           0                0               0
   Registration fees.........................           (2)             5           1                0               3
   Trustees' fees and expenses (Note 2)......            0              0           0                0               0
   Insurance fees............................            0              0           0                0               0
   Amortization of organization costs
     (Note 1)................................            0              0           0                0               0
   Miscellaneous expenses....................            2              2           0                0               0
                                                    ------         ------         ---               --            ----
       Total Expenses........................          162             75           4                2               7
       Less:
         Advisory fee waivers and expense
           reimbursements (Note 2)...........            0             (9)         (1)              (1)             (2)
                                                    ------         ------         ---               --            ----
       Net Expenses..........................          162             66           3                1               5
                                                    ------         ------         ---               --            ----
Net Investment Income (Loss).................          710             61           9                3              25

REALIZED AND UNREALIZED GAIN (LOSS)
 ON INVESTMENTS AND FOREIGN CURRENCY 
 TRANSACTIONS
   Net realized gain (loss) on investments
     and foreign currency transactions.......         (115)          (204)         (2)               1               0
   Net change in unrealized appreciation
     (depreciation) on investments,
     foreign currency transactions, and
     forward currency contracts..............          699          1,637          16                3             (36)
                                                    ------         ------         ---               --            ----
   Net Increase (Decrease) in Net Assets
     resulting from Operations...............      $ 1,294        $ 1,494         $23             $  7           $ (11)
                                                    ======         ======         ===               ==            ====
</TABLE>
- --------------------------------------------------------------------------------
 
                                       57
<PAGE>   102
 
AMERICAN SKANDIA TRUST
 
STATEMENTS OF CHANGES IN NET ASSETS
 
(AMOUNTS IN THOUSANDS)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                            SELIGMAN HENDERSON
                                           INTERNATIONAL EQUITY          LORD ABBETT GROWTH AND
                                                PORTFOLIO                   INCOME PORTFOLIO           JANCAP GROWTH PORTFOLIO
                                       ----------------------------   ----------------------------   ----------------------------
                                        SIX MONTHS         YEAR        SIX MONTHS         YEAR        SIX MONTHS         YEAR
                                           ENDED          ENDED           ENDED          ENDED           ENDED          ENDED
                                       JUNE 30, 1995   DECEMBER 31,   JUNE 30, 1995   DECEMBER 31,   JUNE 30, 1995   DECEMBER 31,
                                        (UNAUDITED)        1994        (UNAUDITED)        1994        (UNAUDITED)        1994
                                       -------------   ------------   -------------   ------------   -------------   ------------
<S>                                    <C>             <C>            <C>             <C>            <C>             <C>
FROM OPERATIONS
    Net investment income............    $   1,880      $    1,164      $   1,536       $  1,700       $   1,041       $  1,245
    Net realized gain (loss) on
      investments and foreign
      currency transactions..........       (3,689)         10,789          3,502          1,699           8,890        (15,037)
    Net change in unrealized
      appreciation (depreciation) on
      investments,
      foreign currency transactions,
      and forward currency
      contracts......................          569         (11,302)        12,537         (1,797)         44,599          4,596
                                          --------       ---------       --------        -------        --------       --------
      Net Increase (Decrease) in Net
        Assets from Operations.......       (1,240)            651         17,575          1,602          54,530         (9,196)
                                          --------       ---------       --------        -------        --------       --------
DIVIDENDS AND DISTRIBUTIONS TO
  SHAREHOLDERS
    Dividends to shareholders from
      net investment income..........            0            (309)        (1,700)          (559)         (1,363)          (447)
    Distributions to shareholders
      from
      capital gains..................      (12,667)         (1,751)        (1,699)          (922)              0              0
                                          --------       ---------       --------        -------        --------       --------
        Total Dividends and
          Distributions
          to Shareholders............      (12,667)         (2,060)        (3,399)        (1,481)         (1,363)          (447)
CAPITAL SHARE TRANSACTIONS
    Proceeds from shares sold........       54,925         199,458         30,346         43,721          43,979        117,459
    Net asset value of shares issued
      in reinvestment of dividends
      and distributions..............       12,667           2,060          3,399          1,481           1,363            447
    Cost of shares redeemed..........      (49,203)       (112,705)        (4,267)        (1,658)        (23,876)       (20,470)
                                          --------       ---------       --------        -------        --------       --------
      Increase (Decrease) in Net
        Assets from Capital Share
        Transactions.................       18,389          88,813         29,478         43,544          21,466         97,436
                                          --------       ---------       --------        -------        --------       --------
        Total Increase in Net
          Assets.....................        4,482          87,404         43,654         43,665          74,633         87,793
                                          --------       ---------       --------        -------        --------       --------
NET ASSETS
    Beginning of Period..............      238,050         150,646         92,050         48,385         245,645        157,852
                                          --------       ---------       --------        -------        --------       --------
    End of Period....................    $ 242,532      $  238,050      $ 135,704       $ 92,050       $ 320,278       $245,645
                                          ========       =========       ========        =======        ========       ========
SHARES ISSUED AND REDEEMED
    Shares sold......................        3,354          11,116          2,361          3,682           3,590         10,265
    Shares issued in reinvestment of
      dividends and distributions....          823             117            276            118             119             37
    Shares redeemed..................       (2,982)         (6,401)          (331)          (139)         (2,011)        (1,801)
                                          --------       ---------       --------        -------        --------       --------
      Net Increase (Decrease) in
        Shares Outstanding...........        1,195           4,832          2,306          3,661           1,698          8,501
                                          ========       =========       ========        =======        ========       ========
</TABLE>
 
- --------------------------------------------------------------------------------
 
(1) Commenced operations on January 4, 1994.
(2) Commenced operations on May 3, 1994.
(3) Commenced operations on October 20, 1994.
(4) Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
 
                                       58
<PAGE>   103
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                          
                                                                                    FEDERATED UTILITY INCOME        
                                                 AST MONEY MARKET PORTFOLIO                 PORTFOLIO                
                                               ------------------------------     ------------------------------      
                                                SIX MONTHS           YEAR          SIX MONTHS          YEAR         
                                                   ENDED            ENDED             ENDED            ENDED         
                                               JUNE 30, 1995     DECEMBER 31,     JUNE 30, 1995     DECEMBER 31,     
                                                (UNAUDITED)          1994          (UNAUDITED)          1994         
                                               -------------     ------------     -------------     ------------     
<S>                                             <C>             <C>                <C>               <C>              
FROM OPERATIONS
    Net investment income............            $   9,180        $    9,697        $   1,852         $  3,376         
    Net realized gain (loss) on
      investments and foreign
      currency transactions..........                  136                (7)          (1,170)          (3,130)        
    Net change in unrealized
      appreciation (depreciation) on
      investments,
      foreign currency transactions,
      and forward currency
      contracts......................                    0                 0            7,588           (4,810)        
                                                  --------          --------         --------         --------         
      Net Increase (Decrease) in Net
        Assets from Operations.......                9,316             9,690            8,270           (4,564)        
                                                  --------          --------         --------         --------         
DIVIDENDS AND DISTRIBUTIONS TO
  SHAREHOLDERS
    Dividends to shareholders from
      net investment income..........               (9,180)           (9,697)          (3,376)            (884)        
    Distributions to shareholders
      from
      capital gains..................                    0               (19)               0             (109)        
                                                  --------          --------         --------         --------         
        Total Dividends and
          Distributions
          to Shareholders............               (9,180)           (9,716)          (3,376)            (993)        
CAPITAL SHARE TRANSACTIONS
    Proceeds from shares sold........              283,569           510,604           23,730           33,886         
    Net asset value of shares issued
      in reinvestment of dividends
      and distributions..............                9,123             8,496            3,376              993         
    Cost of shares redeemed..........             (247,294)         (344,560)         (14,457)         (15,760)        
                                                  --------          --------         --------         --------         
      Increase (Decrease) in Net
        Assets from Capital Share
        Transactions.................               45,398           174,540           12,649           19,119         
                                                  --------          --------         --------         --------         
        Total Increase in Net
          Assets.....................               45,534           174,514           17,543           13,562         
                                                  --------          --------         --------         --------         
NET ASSETS
    Beginning of Period..............              288,588           114,074           71,205           57,643         
                                                  --------          --------         --------         --------         
    End of Period....................            $ 334,122        $  288,588        $  88,748         $ 71,205         
                                                  ========          ========         ========         ========         
SHARES ISSUED AND REDEEMED
    Shares sold......................              283,569           510,604            2,313            3,338         
    Shares issued in reinvestment of
      dividends and distributions....                9,123             8,496              344               96         
    Shares redeemed..................             (247,294)         (344,560)          (1,420)          (1,562)        
                                                  --------          --------         --------         --------         
      Net Increase (Decrease) in
        Shares Outstanding...........               45,398           174,540            1,237            1,872         
                                                  ========          ========         ========         ========         

 <CAPTION>
                                                                                 FEDERATED        
                                              AST PHOENIX BALANCED ASSET        HIGH YIELD        
                                                      PORTFOLIO                  PORTFOLIO        
                                            ------------------------------     -------------      
                                             SIX MONTHS           YEAR          SIX MONTHS            YEAR
                                                ENDED            ENDED             ENDED              ENDED
                                            JUNE 30, 1995     DECEMBER 31,     JUNE 30, 1995       DECEMBER 31,
                                             (UNAUDITED)          1994          (UNAUDITED)          1994(1)
                                            -------------     ------------     -------------       ------------
<S>                                          <C>               <C>              <C>                 <C>
FROM OPERATIONS                                                                                             
    Net investment income............        $   2,650         $  3,869         $   1,459             $  1,210
    Net realized gain (loss) on
      investments and foreign                                                                                   
      currency transactions..........            2,393             (291)               50                 (147)
    Net change in unrealized
      appreciation (depreciation) on
      investments,
      foreign currency transactions,
      and forward currency                                                                                 
      contracts......................            8,325           (3,287)            1,772               (1,390)
                                              --------         --------          --------             --------
      Net Increase (Decrease) in Net                                                                            
        Assets from Operations.......           13,368              291             3,281                 (327)
                                              --------         --------          --------             --------   

DIVIDENDS AND DISTRIBUTIONS TO
  SHAREHOLDERS
    Dividends to shareholders from                                                                                 
      net investment income..........           (3,867)            (724)           (1,210)                   0
    Distributions to shareholders
      from                                                                                                  
      capital gains..................                0             (180)                0                    0
                                              --------         --------          --------             --------
                                                                                                       
        Total Dividends and
          Distributions
          to Shareholders............           (3,867)            (904)           (1,210)                   0

CAPITAL SHARE TRANSACTIONS
    Proceeds from shares sold........            7,401           63,156            27,838               32,507
    Net asset value of shares issued
      in reinvestment of dividends
      and distributions..............            3,867              904             1,210                    0

    Cost of shares redeemed..........          (11,927)          (9,414)          (11,489)             (10,872)
                                              --------         --------          --------             --------
      Increase (Decrease) in Net
        Assets from Capital Share                                                                     
        Transactions.................             (659)          54,646            17,559               21,635 
                                              --------         --------          --------             --------

        Total Increase in Net                                                                         
          Assets.....................            8,842           54,033            19,630               21,308 
                                              --------         --------          --------             --------
NET ASSETS                                                                                            
    Beginning of Period..............          145,624           91,591            21,308                    0
                                              --------         --------          --------             --------

    End of Period....................        $ 154,466         $145,624         $  40,938             $ 21,308   
                                              ========         ========          ========             ========         
SHARES ISSUED AND REDEEMED                                                                                     
    Shares sold......................              685            6,038             2,770                3,302
    Shares issued in reinvestment of
      dividends and distributions....              367               86               124                    0
    Shares redeemed..................           (1,100)            (904)           (1,139)              (1,104)     
                                              --------         --------          --------              --------   
      Net Increase (Decrease) in
        Shares Outstanding...........              (48)           5,220             1,755                2,198
                                              ========         ========          ========             ========
</TABLE>
 
- --------------------------------------------------------------------------------

(1) Commenced operations on January 4, 1994.
(2) Commenced operations on May 3, 1994.
(3) Commenced operations on October 20, 1994.
(4) Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
 
                                       59
<PAGE>   104
 
AMERICAN SKANDIA TRUST
 
STATEMENTS OF CHANGES IN NET ASSETS
 
(AMOUNTS IN THOUSANDS)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                        AST PHOENIX CAPITAL GROWTH        T. ROWE PRICE ASSET          PIMCO TOTAL RETURN BOND
                                                PORTFOLIO                 ALLOCATION PORTFOLIO                PORTFOLIO
                                       ----------------------------   ----------------------------   ----------------------------
                                        SIX MONTHS         YEAR        SIX MONTHS         YEAR        SIX MONTHS         YEAR
                                           ENDED          ENDED           ENDED          ENDED           ENDED          ENDED
                                       JUNE 30, 1995   DECEMBER 31,   JUNE 30, 1995   DECEMBER 31,   JUNE 30, 1995   DECEMBER 31,
                                        (UNAUDITED)      1994(1)       (UNAUDITED)      1994(1)       (UNAUDITED)      1994(1)
                                       -------------   ------------   -------------   ------------   -------------   ------------
<S>                                    <C>             <C>            <C>             <C>            <C>             <C>
FROM OPERATIONS
    Net investment income (loss).......    $    99       $    116        $   521        $    489        $ 2,198        $  1,256
    Net realized gain (loss) on
      investments
      and foreign currency
      transactions.....................      1,211           (705)           310            (152)         3,115            (463)
    Net change in unrealized
      appreciation (depreciation) on
      investments, foreign currency
      transactions, and forward
      currency contracts...............      1,474            136          2,884            (292)         1,355          (1,104)
                                          -------         -------        -------         -------        -------         -------
      Net Increase (Decrease) in Net
        Assets from Operations.........      2,784           (453)         3,715              45          6,668            (311)
                                          -------         -------        -------         -------        -------         -------
DIVIDENDS AND DISTRIBUTIONS TO
  SHAREHOLDERS
    Dividends to shareholders from net
      investment income................       (116)             0           (525)              0         (1,271)              0
    Distributions to shareholders from
      capital gains....................          0              0              0               0              0               0
                                          -------         -------        -------         -------        -------         -------
        Total Dividends and
          Distributions to
          Shareholders.................       (116)             0           (525)              0         (1,271)              0
CAPITAL SHARE TRANSACTIONS
    Proceeds from shares sold..........      5,114         16,685          8,908          24,603         46,889          49,723
    Net asset value of shares issued in
      reinvestment of dividends
      and distributions................        116              0            525               0          1,271               0
    Cost of shares redeemed............     (2,039)        (1,387)        (2,023)         (1,185)        (7,870)         (2,919)
                                          -------         -------        -------         -------        -------         -------
      Increase in Net Assets from
        Capital Share Transactions.....      3,191         15,298          7,410          23,418         40,290          46,804
                                          -------         -------        -------         -------        -------         -------
        Total Increase in Net Assets...      5,859         14,845         10,600          23,463         45,687          46,493
                                          -------         -------        -------         -------        -------         -------
NET ASSETS
    Beginning of Period................     14,845              0         23,463               0         46,493               0
                                          -------         -------        -------         -------        -------         -------
    End of Period......................    $20,704       $ 14,845        $34,063        $ 23,463        $92,180        $ 46,493
                                          =======         =======        =======         =======        =======         =======
SHARES ISSUED AND REDEEMED
    Shares sold........................        514          1,735            843           2,481          4,606           5,067
    Shares issued in reinvestment of
      dividends and distributions......         12              0             52               0            128               0
    Shares redeemed....................       (204)          (146)          (196)           (120)          (754)           (299)
                                          -------         -------        -------         -------        -------         -------
      Net Increase in Shares
        Outstanding....................        322          1,589            699           2,361          3,980           4,768
                                          =======         =======        =======         =======        =======         =======
</TABLE>
 
- --------------------------------------------------------------------------------
 
(1) Commenced operations on January 4, 1994.
(2) Commenced operations on May 3, 1994.
(3) Commenced operations on October 20, 1994.
(4) Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
 
                                       60
<PAGE>   105
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                             INVESCO EQUITY INCOME      FOUNDERS CAPITAL APPRECIATION   T. ROWE PRICE INTERNATIONAL
                                                   PORTFOLIO                     PORTFOLIO                    EQUITY PORTFOLIO
                                         ----------------------------   -----------------------------  ----------------------------
                                           SIX MONTHS       YEAR         SIX MONTHS        YEAR         SIX MONTHS        YEAR
                                             ENDED          ENDED           ENDED          ENDED           ENDED          ENDED
                                         JUNE 30, 1995   DECEMBER 31,   JUNE 30, 1995   DECEMBER 31,   JUNE 30, 1995   DECEMBER 31,
                                          (UNAUDITED)      1994(1)       (UNAUDITED)      1994(1)       (UNAUDITED)      1994(1)
                                         -------------   ------------   -------------   ------------   -------------   ------------
<S>                                      <C>             <C>              <C>            <C>            <C>             <C>
FROM OPERATIONS      
    Net investment income (loss).......    $  1,511       $  1,056        $     (9)       $    290       $  1,026       $    268   
    Net realized gain (loss) on                     
      investments
      and foreign currency
      transactions.....................         679           (255)            688          (1,039)        (1,495)           (16)
    Net change in unrealized
      appreciation (depreciation) on
      investments, foreign currency
      transactions, and forward
      currency contracts...............      10,013         (1,748)          5,868           2,767          5,571         (3,567)
                                           --------       --------        --------        --------       --------       --------
      Net Increase (Decrease) in Net
        Assets from Operations.........      12,203           (947)          6,547           2,018          5,102         (3,315)
                                           --------       --------        --------        --------       --------       --------
DIVIDENDS AND DISTRIBUTIONS TO
  SHAREHOLDERS
    Dividends to shareholders from net
      investment income................     (1,056)             0            (280)              0           (121)             0
    Distributions to shareholders from
      capital gains....................          0              0               0               0           (249)             0
                                          --------       --------        --------        --------       --------       --------
        Total Dividends and
          Distributions to
          Shareholders.................     (1,056)             0            (280)              0           (370)             0
CAPITAL SHARE TRANSACTIONS
    Proceeds from shares sold..........     29,454         66,925          17,597          29,373         33,583        122,535
    Net asset value of shares issued in
      reinvestment of dividends
      and distributions................      1,056              0             280               0            370              0
    Cost of shares redeemed............     (1,569)          (777)         (3,501)         (2,832)       (12,537)       (10,469)
                                          --------       --------        --------        --------       --------       --------
      Increase in Net Assets from
        Capital Share Transactions.....     28,941         66,148          14,376          26,541         21,416        112,066
                                          --------       --------        --------        --------       --------       --------   
        Total Increase in Net Assets...     40,088         65,201          20,643          28,559         26,148        108,751
                                          --------       --------        --------        --------       --------       --------
NET ASSETS
    Beginning of Period................     65,201              0          28,559               0        108,751              0
                                          --------       --------        --------        --------       --------       --------  
    End of Period......................  $ 105,289       $ 65,201         $49,202        $ 28,559      $ 134,899       $108,751
                                          ========       ========        ========        ========       ========       ========
SHARES ISSUED AND REDEEMED
    Shares sold........................      2,812          6,769           1,523           2,908          3,473         12,383
    Shares issued in reinvestment of
      dividends and distributions......        105              0              26               0             41              0
    Shares redeemed....................       (151)           (79)           (306)           (274)        (1,311)        (1,074)
                                          --------       --------        --------        --------       --------       --------
      Net Increase in Shares
        Outstanding....................      2,766          6,690           1,243           2,634          2,203         11,309
                                          ========       ========        ========        ========       ========       ========
                                           
<CAPTION>
 
                                           EAGLE GROWTH
                                              EQUITY                             AST SCUDDER INTERNATIONAL
                                             PORTFOLIO                                 BOND PORTFOLIO
                                           ------------       ------------     ------------------------------
                                            SIX MONTHS           YEAR            SIX MONTHS         YEAR
                                               ENDED             ENDED             ENDED            ENDED
                                           JUNE 30, 1995      DECEMBER 31,     JUNE 30, 1995     DECEMBER 31,
                                            (UNAUDITED          1994(2)         (UNAUDITED)        1994(2)
                                           -------------      ------------     -------------     ------------
<S>                                        <C>                 <C>              <C>               <C>
FROM OPERATIONS
    Net investment income (loss).......      $    26            $   10           $   710          $    421
    Net realized gain (loss) on           
      investments
      and foreign currency
      transactions.....................           20               (42)             (115)             (254)
    Net change in unrealized
      appreciation (depreciation) on
      investments, foreign currency
      transactions, and forward
      currency contracts...............          614               (21)              699              (432)
                                            --------         ---------          --------          --------
      Net Increase (Decrease) in Net
        Assets from Operations.........          660               (53)            1,294              (265)  
                                            --------          --------          --------          --------
DIVIDENDS AND DISTRIBUTIONS TO
  SHAREHOLDERS
    Dividends to shareholders from net
      investment income................          (10)                0              (263)                0
    Distributions to shareholders from
      capital gains....................            0                 0                 0                 0
                                            --------         ---------          --------          --------
        Total Dividends and
          Distributions to
          Shareholders.................          (10)                0              (263)                0
CAPITAL SHARE TRANSACTIONS
    Proceeds from shares sold..........        3,963             3,841            11,762            16,273
    Net asset value of shares issued in
      reinvestment of dividends
      and distributions................           10                 0               263                 0
    Cost of shares redeemed............         (623)             (309)           (2,276)             (790)
                                            --------         ---------          --------          --------
      Increase in Net Assets from
        Capital Share Transactions.....        3,350             3,532             9,749            15,483
                                            --------         ---------          --------          --------     
        Total Increase in Net Assets...        4,000             3,479            10,780            15,218
                                            --------         ---------          --------          --------
NET ASSETS
    Beginning of Period................        3,479                 0            15,218                 0
                                            --------         ---------          --------          --------    
    End of Period......................      $ 7,479            $3,479           $25,998          $ 15,218
                                            ========         =========          ========          ========   
SHARES ISSUED AND REDEEMED
    Shares sold........................          379               381             1,197             1,654
    Shares issued in reinvestment of
      dividends and distributions......            1                 0                27                 0
    Shares redeemed....................          (59)              (31)             (228)              (81)
                                            --------         ---------          --------          --------
      Net Increase in Shares
        Outstanding....................          321               350               996             1,573
                                            ========         =========          ========          ========
</TABLE>                                       
- --------------------------------------------------------------------------------

(1) Commenced operations on January 4, 1994.
(2) Commenced operations on May 3, 1994.
(3) Commenced operations on October 20, 1994.
(4) Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
                                                    
                                       61           


<PAGE>   106
 
AMERICAN SKANDIA TRUST
 
STATEMENTS OF CHANGES IN NET ASSETS
 
(AMOUNTS IN THOUSANDS)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                                      SELIGMAN
                                                                                      HENDERSON     T. ROWE PRICE
                                                                                    INTERNATIONAL      NATURAL      PIMCO LIMITED
                                                        BERGER CAPITAL GROWTH         SMALL CAP       RESOURCES     MATURITY BOND
                                                              PORTFOLIO               PORTFOLIO       PORTFOLIO       PORTFOLIO
                                                     ----------------------------   -------------   -------------   -------------
                                                      SIX MONTHS         YEAR        SIX MONTHS      SIX MONTHS      SIX MONTHS
                                                         ENDED          ENDED           ENDED           ENDED           ENDED
                                                     JUNE 30, 1995   DECEMBER 31,   JUNE 30, 1995   JUNE 30, 1995   JUNE 30, 1995
                                                      (UNAUDITED)      1994(3)      (UNAUDITED)(4)  (UNAUDITED)(4)  (UNAUDITED)(4)
                                                     -------------   ------------   -------------   -------------   -------------
<S>                                                  <C>             <C>            <C>             <C>             <C>
FROM OPERATIONS
    Net investment income..........................     $    61         $    3         $     9          $   3          $    25
    Net realized gain (loss) on investments and
      foreign
      currency transactions........................        (204)            (9)             (2)             1                0
    Net change in unrealized appreciation
      (depreciation) on investments, foreign
      currency transactions, and forward currency
      contracts....................................       1,637             36              16              3              (36)
                                                        -------         ------          ------           ----           ------
      Net Increase (Decrease) in Net Assets
        from Operations............................       1,494             30              23              7              (11)
                                                        -------         ------          ------           ----           ------
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS
    Dividends to shareholders from net investment
      income.......................................          (3)             0               0              0                0
    Distributions to shareholders from capital
      gains........................................           0              0               0              0                0
                                                        -------         ------          ------           ----           ------
        Total Dividends and Distributions to
          Shareholders.............................          (3)             0               0              0                0
CAPITAL SHARE TRANSACTIONS
    Proceeds from shares sold......................      17,495          3,077           2,732            796            8,545
    Net asset value of shares issued in
      reinvestment of dividends and
      distributions................................           3              0               0              0                0
    Cost of shares redeemed........................        (944)           (77)           (279)          (312)            (337)
                                                        -------         ------          ------           ----           ------
      Increase in Net Assets from
        Capital Share Transactions.................      16,554          3,000           2,453            484            8,208
                                                        -------         ------          ------           ----           ------
        Total Increase in Net Assets...............      18,045          3,030           2,476            491            8,197
                                                        -------         ------          ------           ----           ------
NET ASSETS
    Beginning of Period............................       3,030              0               0              0                0
                                                        -------         ------          ------           ----           ------
    End of Period..................................     $21,075         $3,030         $ 2,476          $ 491          $ 8,197
                                                        =======         ======          ======           ====           ======
SHARES ISSUED AND REDEEMED
    Shares sold....................................       1,701            312             271             80              848
    Shares issued in reinvestment of dividends and
      distributions................................           0              0               0              0                0
    Shares redeemed................................         (91)            (8)            (28)           (31)             (33)
                                                        -------         ------          ------           ----           ------
      Net Increase in Shares Outstanding...........       1,610            304             243             49              815
                                                        =======         ======          ======           ====           ======
</TABLE>
 
- --------------------------------------------------------------------------------
 
(1) Commenced operations on January 4, 1994.
(2) Commenced operations on May 3, 1994.
(3) Commenced operations on October 20, 1994.
(4) Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
 
                                       62
<PAGE>   107
 
AMERICAN SKANDIA TRUST

FINANCIAL HIGHLIGHTS

PER SHARE DATA (FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                            SELIGMAN HENDERSON INTERNATIONAL EQUITY PORTFOLIO
                                                   -------------------------------------------------------------------
                                                    SIX MONTHS                     FOR THE YEAR ENDED
                                                       ENDED                          DECEMBER 31,
                                                   JUNE 30, 1995  ----------------------------------------------------
                                                    (UNAUDITED)     1994        1993       1992       1991       1990
                                                   -------------  --------    --------    -------    -------    ------
<S>                                                <C>            <C>         <C>         <C>        <C>        <C>
Net Asset Value at Beginning of Period............   $   17.61    $  17.34    $  12.74    $ 13.90    $ 12.99    $13.76
                                                      --------    --------    --------    -------    -------    ------
Increase (Decrease) from Investment Operations
    Net Investment Income (Loss)..................        0.12        0.10        0.14      (0.17)      0.01      0.22
    Net Realized & Unrealized Gains (Losses) on
      Investments and Foreign Currency
      Transactions................................       (0.26)       0.36        4.46      (0.99)      0.90     (0.63)
                                                      --------    --------    --------    -------    -------    ------
         Total Increase (Decrease) From Investment
           Operations.............................       (0.14)       0.46        4.60      (1.16)      0.91     (0.41)
                                                      --------    --------    --------    -------    -------    ------
Less Dividends and Distributions
    Dividends from Net Investment Income..........        0.00       (0.03)       0.00       0.00       0.00     (0.23)
    Distributions from Net Realized Capital
      Gains.......................................       (0.99)      (0.16)       0.00       0.00       0.00     (0.13)
                                                      --------    --------    --------    -------    -------    ------
         Total Dividends and Distributions........       (0.99)      (0.19)       0.00       0.00       0.00     (0.36)
                                                      --------    --------    --------    -------    -------    ------
Net Asset Value at End of Period..................   $   16.48    $  17.61    $  17.34    $ 12.74    $ 13.90    $12.99
                                                      --------    --------    --------    -------    -------    ------
Total Return......................................       (0.40%)      2.64%      36.11%     (8.35%)     7.01%    (2.97%)
Ratios/Supplemental Data
    Net Assets at End of Period (in 000's)........   $ 242,532    $238,050    $150,646    $24,998    $15,892    $6,015
Ratios of Expenses to Average Net Assets:
      After Advisory Fee Waiver and Expense
         Reimbursement............................        1.16%(1)    1.22%       1.52%      2.50%      2.50%     2.38%
      Before Advisory Fee Waiver and Expense 
         Reimbursement............................        1.26%(1)    1.32%       1.52%      2.50%      2.82%     8.80%
Ratios of Net Investment Income (Loss)
  to Average Net Assets:
      After Advisory Fee Waiver and Expense
         Reimbursement............................        1.62%(1)    0.55%       0.28%     (1.62%)     0.12%     1.67%
      Before Advisory Fee Waiver and Expense
         Reimbursement............................        1.52%(1)    0.46%       0.28%     (1.62%)    (0.20%)   (4.75%)
Portfolio Turnover Rate...........................       32.01%      48.69%      31.69%     54.56%     58.74%    76.10%
</TABLE>
 
- --------------------------------------------------------------------------------
 
(1)  Annualized.
(2)  Commenced operations on May 1, 1992.
(3)  Commenced operations on November 6, 1992.
(4)  Commenced operations on November 10, 1992.
(5)  Commenced operations on May 4, 1993.
(6)  Commenced operations on January 4, 1994.
(7)  Commenced operations on May 3, 1994.
(8)  Commenced operations on October 20, 1994.
(9)  Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
 
                                       63
<PAGE>   108
 
AMERICAN SKANDIA TRUST

FINANCIAL HIGHLIGHTS

PER SHARE DATA (FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                           LORD ABBETT GROWTH AND INCOME PORTFOLIO
                                                                         -------------------------------------------
                                                                          SIX MONTHS         FOR THE YEAR ENDED
                                                                             ENDED              DECEMBER 31,
                                                                         JUNE 30, 1995   ---------------------------
                                                                          (UNAUDITED)     1994      1993     1992(2)
                                                                         -------------   -------   -------   -------
<S>                                                                      <C>             <C>       <C>       <C>
Net Asset Value at Beginning of Period..................................   $   12.00     $ 12.06   $ 10.70   $ 10.00
                                                                            --------     --------  --------  -------
Increase (Decrease) from Investment Operations
    Net Investment Income (Loss)........................................        0.13        0.20      0.11      0.07
    Net Realized & Unrealized Gains (Losses) on Investments and Foreign
      Currency Transactions.............................................        1.87        0.06      1.35      0.63
                                                                            --------     --------  --------  -------
         Total Increase (Decrease) From Investment Operations...........        2.00        0.26      1.46      0.70
                                                                            --------     --------  --------  -------
Less Dividends and Distributions
    Dividends from Net Investment Income................................       (0.20)      (0.12)    (0.04)     0.00
    Distributions from Net Realized Capital Gains.......................       (0.20)      (0.20)    (0.06)     0.00
                                                                            --------     --------  --------  -------
         Total Dividends and Distributions..............................       (0.40)      (0.32)    (0.10)     0.00
                                                                            --------     --------  --------  -------
Net Asset Value at End of Period........................................   $   13.60     $ 12.00   $ 12.06   $ 10.70
                                                                            --------     --------  --------  -------
Total Return............................................................       17.03%       2.22%    13.69%     7.00%
Ratios/Supplemental Data
    Net Assets at End of Period (in 000's)..............................   $ 135,704     $92,050   $48,385   $10,159
Ratios of Expenses to Average Net Assets:
      After Advisory Fee Waiver and Expense Reimbursement...............        0.98%(1)    1.06%     1.22%     0.99%(1)
      Before Advisory Fee Waiver and Expense Reimbursement..............        0.98%(1)    1.06%     1.33%     1.75%(1)
Ratios of Net Investment Income (Loss) to Average Net Assets:
      After Advisory Fee Waiver and Expense Reimbursement...............        2.74%(1)    2.45%     2.05%     2.49%(1)
      Before Advisory Fee Waiver and Expense Reimbursement..............        2.74%(1)    2.45%     1.94%     1.73%(1)
Portfolio Turnover Rate.................................................       29.23%      60.47%    56.70%    34.29%
</TABLE>
 
- --------------------------------------------------------------------------------
 
(1)  Annualized.
(2)  Commenced operations on May 1, 1992.
(3)  Commenced operations on November 6, 1992.
(4)  Commenced operations on November 10, 1992.
(5)  Commenced operations on May 4, 1993.
(6)  Commenced operations on January 4, 1994.
(7)  Commenced operations on May 3, 1994.
(8)  Commenced operations on October 20, 1994.
(9)  Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.

                                       64
<PAGE>   109
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                         JANCAP GROWTH PORTFOLIO
                                                                           ---------------------------------------------------
                                                                            SIX MONTHS              FOR THE YEAR ENDED
                                                                               ENDED                   DECEMBER 31,
                                                                           JUNE 30, 1995     ---------------------------------
                                                                            (UNAUDITED)        1994         1993       1992(3)
                                                                           -------------     --------     --------     -------
<S>                                                                        <C>               <C>          <C>          <C>
Net Asset Value at Beginning of Period..................................     $   11.22       $  11.78     $  10.53     $ 10.00
                                                                              --------        -------      -------     -------
Increase (Decrease) from Investment Operations                                    
    Net Investment Income (Loss)........................................          0.04           0.06         0.03       (0.01)
    Net Realized & Unrealized Gains (Losses) on Investments and Foreign
      Currency Transactions.............................................          2.37          (0.59)        1.22        0.54
                                                                              --------        -------      -------     -------
         Total Increase (Decrease) From Investment Operations...........          2.41          (0.53)        1.25        0.53
                                                                              --------        -------      -------     -------
Less Dividends and Distributions
    Dividends from Net Investment Income................................         (0.06)         (0.03)        0.00        0.00 
    Distributions from Net Realized Capital Gains.......................          0.00           0.00         0.00        0.00
                                                                              --------        -------      -------     -------
         Total Dividends and Distributions..............................         (0.06)         (0.03)        0.00        0.00
                                                                              --------        -------      -------     -------
Net Asset Value at End of Period........................................     $   13.57       $  11.22     $  11.78     $ 10.53    
                                                                              --------        -------      -------     -------
Total Return............................................................         21.58%         (4.51%)      11.87%       5.30%
Ratios/Supplemental Data
    Net Assets at End of Period (in 000's)..............................     $ 320,278       $245,645     $157,852     $15,218     
Ratios of Expenses to Average Net Assets:
      After Advisory Fee Waiver and Expense Reimbursement...............          1.11%(1)       1.18%        1.22%       1.33% (1)
      Before Advisory Fee Waiver and Expense Reimbursement..............          1.11%(1)       1.18%        1.22%       2.21% (1)
Ratios of Net Investment Income (Loss) to Average Net Assets:
      After Advisory Fee Waiver and Expense Reimbursement...............          0.77%(1)       0.62%        0.35%      (0.90%)(1)
      Before Advisory Fee Waiver and Expense Reimbursement..............          0.77%(1)       0.62%        0.35%      (1.78%)(1)
Portfolio Turnover Rate.................................................         53.57%         93.92%       92.16%       1.52%    
</TABLE>
- --------------------------------------------------------------------------------
 


- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                       AST MONEY MARKET PORTFOLIO
                                                                           ---------------------------------------------------
                                                                            SIX MONTHS              FOR THE YEAR ENDED
                                                                               ENDED                   DECEMBER 31,
                                                                           JUNE 30, 1995     ---------------------------------
                                                                            (UNAUDITED)        1994         1993       1992(4)
                                                                           -------------     --------     --------     -------
<S>                                                                        <C>               <C>          <C>          <C>
Net Asset Value at Beginning of Period..................................     $    1.00       $   1.00     $   1.00     $  1.00
                                                                              --------       --------     --------     -------
Increase (Decrease) from Investment Operations                                  
    Net Investment Income (Loss)........................................        0.0271         0.0369       0.0252      0.0032
    Net Realized & Unrealized Gains (Losses) on Investments and Foreign
      Currency Transactions.............................................        0.0000         0.0000       0.0000      0.0000
                                                                              --------       --------     --------     -------
         Total Increase (Decrease) From Investment Operations...........        0.0271         0.0369       0.0252      0.0032
                                                                              --------        -------      -------     -------
Less Dividends and Distributions
    Dividends from Net Investment Income................................       (0.0271)       (0.0367)     (0.0252)    (0.0032) 
    Distributions from Net Realized Capital Gains.......................        0.0000        (0.0002)      0.0000      0.0000
                                                                              --------       --------     --------     -------
         Total Dividends and Distributions..............................       (0.0271)       (0.0369)     (0.0252)    (0.0032)
                                                                              --------       --------     --------     -------
Net Asset Value at End of Period........................................     $    1.00       $   1.00     $   1.00     $  1.00      
                                                                              --------       --------     --------     -------
Total Return............................................................           N/A            N/A          N/A         N/A
Ratios/Supplemental Data
    Net Assets at End of Period (in 000's)..............................     $ 334,122       $288,588     $114,074     $ 4,294     
Ratios of Expenses to Average Net Assets:
      After Advisory Fee Waiver and Expense Reimbursement...............          0.60%(1)       0.64%        0.65%       0.65%(1)
      Before Advisory Fee Waiver and Expense Reimbursement..............          0.69%(1)       0.76%        0.84%       1.15%(1)
Ratios of Net Investment Income (Loss) to Average Net Assets:
      After Advisory Fee Waiver and Expense Reimbursement...............          5.46%(1)       3.91%        2.52%       2.43%(1)
      Before Advisory Fee Waiver and Expense Reimbursement..............          5.37%(1)       3.78%        2.34%       1.93%(1) 
Portfolio Turnover Rate.................................................           N/A            N/A          N/A         N/A     
</TABLE>
- --------------------------------------------------------------------------------


- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                 FEDERATED UTILITY INCOME PORTFOLIO
                                                                           -----------------------------------------------
                                                                            SIX MONTHS               FOR THE YEAR ENDED
                                                                               ENDED                    DECEMBER 31,
                                                                           JUNE 30, 1995          ------------------------
                                                                            (UNAUDITED)             1994         1993(5)
                                                                           -------------          --------     -----------
<S>                                                                           <C>                 <C>            <C>
Net Asset Value at Beginning of Period..................................      $  9.87             $ 10.79        $ 10.00
                                                                              -------             -------        -------
Increase (Decrease) from Investment Operations                                   
    Net Investment Income (Loss)........................................         0.17                0.46           0.17
    Net Realized & Unrealized Gains (Losses) on Investments and Foreign
      Currency Transactions.............................................         0.88               (1.20)          0.62
                                                                              -------             -------        -------
         Total Increase (Decrease) From Investment Operations...........         1.05               (0.74)          0.79
                                                                              --------            -------        -------    
Less Dividends and Distributions
    Dividends from Net Investment Income................................        (0.42)              (0.16)          0.00 
    Distributions from Net Realized Capital Gains.......................         0.00               (0.02)          0.00
                                                                              -------             -------        -------
         Total Dividends and Distributions..............................        (0.42)              (0.18)          0.00
                                                                              -------             -------        -------
Net Asset Value at End of Period........................................      $ 10.50             $  9.87        $ 10.79  
                                                                              -------             -------        -------
Total Return............................................................        10.92%              (6.95%)         7.90%
Ratios/Supplemental Data
    Net Assets at End of Period (in 000's)..............................      $88,748             $71,205        $57,643   
Ratios of Expenses to Average Net Assets:
      After Advisory Fee Waiver and Expense Reimbursement...............         0.94%(1)            0.99%          1.18%(1)
      Before Advisory Fee Waiver and Expense Reimbursement..............         0.94%(1)            0.99%          1.18%(1)
Ratios of Net Investment Income (Loss) to Average Net Assets:                    
      After Advisory Fee Waiver and Expense Reimbursement...............         4.58%(1)            5.11%          5.09%(1)
      Before Advisory Fee Waiver and Expense Reimbursement..............         4.58%(1)            5.11%          5.09%(1)
Portfolio Turnover Rate.................................................        26.87%              54.26%          5.30%        
</TABLE>
- --------------------------------------------------------------------------------

(1)  Annualized.
(2)  Commenced operations on May 1, 1992.
(3)  Commenced operations on November 6, 1992.
(4)  Commenced operations on November 10, 1992.
(5)  Commenced operations on May 4, 1993.
(6)  Commenced operations on January 4, 1994.
(7)  Commenced operations on May 3, 1994.
(8)  Commenced operations on October 20, 1994.
(9)  Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
 
                                       65
<PAGE>   110
 
AMERICAN SKANDIA TRUST

FINANCIAL HIGHLIGHTS

PER SHARE DATA (FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                    AST PHOENIX                        FEDERATED HIGH
                                                              BALANCED ASSET PORTFOLIO                 YIELD PORTFOLIO
                                                        ------------------------------------    -----------------------------
                                                         SIX MONTHS      FOR THE YEAR ENDED      SIX MONTHS        FOR THE
                                                            ENDED           DECEMBER 31,            ENDED         YEAR ENDED
                                                        JUNE 30, 1995    -------------------    JUNE 30, 1995    DECEMBER 31,
                                                         (UNAUDITED)       1994      1993(5)     (UNAUDITED)       1994(6)
                                                        -------------    --------    -------    -------------    ------------
<S>                                                     <C>              <C>         <C>        <C>              <C>
Net Asset Value at Beginning of Period.................   $   10.49      $  10.57    $ 10.00       $  9.69         $  10.00
                                                            -------       -------    -------       -------         --------
Increase (Decrease) from Investment Operations
    Net Investment Income (Loss).......................        0.19          0.27       0.08          0.21             0.55
    Net Realized & Unrealized Gains (Losses) on
      Investments and Foreign Currency Transactions....        0.76         (0.26)      0.49          0.85            (0.86)
                                                            -------       -------    -------       -------         --------
         Total Increase (Decrease) From Investment
           Operations..................................        0.95          0.01       0.57          1.06            (0.31)
                                                            -------       -------    -------       -------         --------
Less Dividends and Distributions
    Dividends from Net Investment Income...............       (0.28)        (0.07)      0.00         (0.39)            0.00
    Distributions from Net Realized Capital Gains......        0.00         (0.02)      0.00          0.00             0.00
                                                            -------       -------    -------       -------         --------
         Total Dividends and Distributions.............       (0.28)        (0.09)      0.00         (0.39)            0.00
                                                            -------       -------    -------       -------         --------
Net Asset Value at End of Period.......................   $   11.16      $  10.49    $ 10.57       $ 10.36         $   9.69
                                                            -------       -------    -------       -------         --------
Total Return...........................................        9.19%         0.09%      5.70%        11.20%           (3.10%)
Ratios/Supplemental Data
    Net Assets at End of Period (in 000's).............   $ 154,466      $145,624    $91,591       $40,938         $ 21,308
Ratios of Expenses to Average Net Assets:
      After Advisory Fee Waiver and Expense
         Reimbursement.................................        0.93%(1)      0.99%      1.13%(1)      1.15%(1)         1.15%(1)
      Before Advisory Fee Waiver and Expense
         Reimbursement.................................        0.93%(1)      0.99%      1.13%(1)      1.17%(1)         1.34%(1)
Ratios of Net Investment Income (Loss) to Average Net
  Assets:
      After Advisory Fee Waiver and Expense
         Reimbursement.................................        3.54%(1)      3.08%(1)   2.53%(1)      9.03%(1)         9.06%(1)
      Before Advisory Fee Waiver and Expense
         Reimbursement.................................        3.54%(1)      3.08%(1)   2.53%(1)      9.01%(1)         8.87%(1)
Portfolio Turnover Rate................................       78.89%        86.50%     46.35%        19.43%           40.55%(1)
</TABLE>
 
- --------------------------------------------------------------------------------
 
(1)  Annualized.
(2)  Commenced operations on May 1, 1992.
(3)  Commenced operations on November 6, 1992.
(4)  Commenced operations on November 10, 1992.
(5)  Commenced operations on May 4, 1993.
(6)  Commenced operations on January 4, 1994.
(7)  Commenced operations on May 3, 1994.
(8)  Commenced operations on October 20, 1994.
(9)  Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
 
                                       66
<PAGE>   111

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

<TABLE>
<CAPTION>
                                                                  AST PHOENIX CAPITAL            T. ROWE PRICE ASSET       
                                                                    GROWTH PORTFOLIO             ALLOCATION PORTFOLIO      
                                                              ----------------------------   ----------------------------  
                                                               SIX MONTHS       FOR THE       SIX MONTHS       FOR THE     
                                                                  ENDED        YEAR ENDED        ENDED        YEAR ENDED   
                                                              JUNE 30, 1995   DECEMBER 31,   JUNE 30, 1995   DECEMBER 31,  
                                                               (UNAUDITED)      1994(6)       (UNAUDITED)      1994(6)            
                                                              -------------   ------------   -------------   ------------         
<S>                                                            <C>            <C>             <C>            <C>        
Net Asset Value at Beginning of Period.................          $  9.34        $  10.00        $  9.94        $  10.00           
                                                                --------        --------        -------         -------           
Increase (Decrease) from Investment Operations                                                                                    
    Net Investment Income (Loss).......................             0.05            0.07           0.16            0.21           
    Net Realized & Unrealized Gains (Losses) on                                                                                   
      Investments and Foreign Currency Transactions....             1.51           (0.73)          1.24           (0.27)          
                                                                --------        --------        -------         -------           
         Total Increase (Decrease) From Investment                                                                                
           Operations..................................             1.56           (0.66)          1.40           (0.06)          
                                                                --------        --------        -------         -------           
Less Dividends and Distributions                                                                                                  
    Dividends from Net Investment Income...............            (0.07)           0.00          (0.21)           0.00           
    Distributions from Net Realized Capital Gains......             0.00            0.00           0.00            0.00           
                                                                --------        --------        -------         -------           
         Total Dividends and Distributions.............            (0.07)           0.00          (0.21)           0.00           
                                                                --------        --------        -------         -------           
Net Asset Value at End of Period.......................          $ 10.83        $   9.34        $ 11.13        $   9.94           
                                                                --------        --------        -------         -------           
Total Return...........................................            16.78%          (6.60%)        14.32%          (0.60%)         
Ratios/Supplemental Data                                                                                                          
    Net Assets at End of Period (in 000's).............          $20,704        $ 14,845        $34,063        $ 23,463           
Ratios of Expenses to Average Net Assets:                                                                                         
      After Advisory Fee Waiver and Expense                                                                                       
         Reimbursement.................................             1.15%(1)        1.15%(1)       1.25%(1)        1.25%(1)       
      Before Advisory Fee Waiver and Expense                                                                                      
         Reimbursement.................................             1.36%(1)        1.59%(1)       1.32%(1)        1.47%(1)     
Ratios of Net Investment Income (Loss) to Average Net                                                                             
  Assets:                                                                                                                         
      After Advisory Fee Waiver and Expense                                                                                       
         Reimbursement.................................             1.13%(1)        1.47%(1)       3.79%(1)        3.64%(1)       
      Before Advisory Fee Waiver and Expense                                                                                      
         Reimbursement.................................             0.92%(1)        1.03%(1)       3.72%(1)        3.42%(1)  
Portfolio Turnover Rate................................           142.37%         216.86%         11.87%          31.62%     
</TABLE>

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



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

<TABLE>  
<CAPTION>                                                                                                                     
                                                                    PIMCO TOTAL RETURN               INVESCO EQUITY               
                                                                      BOND PORTFOLIO                INCOME PORTFOLIO              
                                                               ----------------------------   ----------------------------        
                                                                SIX MONTHS       FOR THE       SIX MONTHS       FOR THE           
                                                                   ENDED        YEAR ENDED        ENDED        YEAR ENDED         
                                                               JUNE 30, 1995   DECEMBER 31,   JUNE 30, 1995   DECEMBER 31,        
                                                                (UNAUDITED)      1994(6)       (UNAUDITED)      1994(6)           
                                                               -------------   ------------   -------------   ------------        
<S>                                                             <C>             <C>            <C>             <C>               
Net Asset Value at Beginning of Period.................          $  9.75        $  10.00       $    9.75       $  10.00           
                                                                  -------         -------         -------       --------          
Increase (Decrease) from Investment Operations                                                                                    
    Net Investment Income (Loss).......................              0.20            0.26            0.15           0.16          
    Net Realized & Unrealized Gains (Losses) on                                                                                   
      Investments and Foreign Currency Transactions....              0.80           (0.51)           1.38          (0.41)         
                                                                  -------         -------         -------       --------          
         Total Increase (Decrease) From Investment                                                                                
           Operations..................................              1.00           (.025)           1.53          (0.25)         
                                                                  -------         -------         -------       --------          
Less Dividends and Distributions                                                                                                  
    Dividends from Net Investment Income...............             (0.21)           0.00           (0.15)          0.00          
    Distributions from Net Realized Capital Gains......              0.00            0.00            0.00           0.00          
                                                                  -------         -------         -------       --------          
         Total Dividends and Distributions.............             (0.21)           0.00           (0.15)          0.00          
                                                                  -------         -------         -------       --------          
Net Asset Value at End of Period.......................           $ 10.54        $   9.75       $   11.13       $   9.75          
                                                                  -------         -------         -------       --------          
Total Return...........................................             10.40%          (2.50%)         15.82%         (2.50%)        
Ratios/Supplemental Data                                                                                                          
    Net Assets at End of Period (in 000's).............           $92,180        $ 46,493       $ 105,289       $ 65,201          
Ratios of Expenses to Average Net Assets:                                                                                       
      After Advisory Fee Waiver and Expense                                                                                     
         Reimbursement.................................              0.89%(1)        1.02%(1)        0.97%(1)       1.14%(1)    
      Before Advisory Fee Waiver and Expense                                                                                    
         Reimbursement.................................              0.89%(1)        1.02%(1)        0.97%(1)       1.14%(1)    
Ratios of Net Investment Income (Loss) to Average Net                                                                           
  Assets:                                                                                                                     
      After Advisory Fee Waiver and Expense                                                                                   
         Reimbursement.................................              6.40%(1)        5.57%(1)        3.69%(1)       3.41%(1)  
      Before Advisory Fee Waiver and Expense                                                                                    
         Reimbursement.................................              6.40%(1)        5.57%(1)        3.69%(1)       3.41%(1)    
Portfolio Turnover Rate................................             20.01%         139.25%          42.33%         62.87%       
</TABLE>
        
- --------------------------------------------------------------------------------
 
(1)  Annualized.
(2)  Commenced operations on May 1, 1992.
(3)  Commenced operations on November 6, 1992.
(4)  Commenced operations on November 10, 1992.
(5)  Commenced operations on May 4, 1993.
(6)  Commenced operations on January 4, 1994.
(7)  Commenced operations on May 3, 1994.
(8)  Commenced operations on October 20, 1994.
(9)  Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
  
                                       67
<PAGE>   112
AMERICAN SKANDIA TRUST

FINANCIAL HIGHLIGHTS

PER SHARE DATA (FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)
 
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                  FOUNDERS CAPITAL          T.ROWE PRICE INTERNATIONAL
                                                               APPRECIATION PORTFOLIO            EQUITY PORTFOLIO
                                                            ----------------------------   ----------------------------
                                                             SIX MONTHS       FOR THE       SIX MONTHS       FOR THE
                                                                ENDED        YEAR ENDED        ENDED        YEAR ENDED
                                                            JUNE 30, 1995   DECEMBER 31,   JUNE 30, 1995   DECEMBER 31,
                                                             (UNAUDITED)      1994(6)       (UNAUDITED)      1994(6)
                                                            -------------   ------------   -------------   ------------
<S>                                                         <C>             <C>            <C>             <C>
Net Asset Value at Beginning of Period....................     $ 10.84        $  10.00       $    9.62       $  10.00
                                                            -------------   ------------   -------------   ------------
Increase (Decrease) from Investment Operations
    Net Investment Income (Loss)..........................       (0.02)           0.11            0.12           0.02
    Net Realized & Unrealized Gains (Losses) on
      Investments and Foreign Currency Transactions.......        1.96            0.73            0.27          (0.40)
                                                            -------------   ------------   -------------   ------------
         Total Increase (Decrease) From Investment
           Operations.....................................        1.94            0.84            0.39          (0.38)
                                                            -------------   ------------   -------------   ------------
Less Dividends and Distributions
    Dividends from Net Investment Income..................       (0.09)           0.00           (0.01)          0.00
    Distributions from Net Realized
      Capital Gains.......................................        0.00            0.00           (0.02)          0.00
                                                            -------------   ------------   -------------   ------------
         Total Dividends and Distributions................       (0.09)           0.00           (0.03)          0.00
                                                            -------------   ------------   -------------   ------------
Net Asset Value at End of Period..........................     $ 12.69        $  10.84       $    9.98       $   9.62
                                                            -------------   ------------   -------------   ------------
Total Return..............................................       18.04%           8.40%           4.10%         (3.80%)
Ratios/Supplemental Data
    Net Assets at End of Period (in 000's)................     $49,202        $ 28,559       $ 134,899       $108,751
Ratios of Expenses to Average Net Assets:
      After Advisory Fee Waiver and
         Expense Reimbursement............................        1.26%(1)        1.30%(1)        1.37%(1)       1.75%(1)
      Before Advisory Fee Waiver and
         Expense Reimbursement............................        1.26%(1)        1.55%(1)        1.37%(1)       1.77%(1)
Ratios of Net Investment Income (Loss) to Average Net
  Assets:
      After Advisory Fee Waiver and
         Expense Reimbursement............................       (0.05%)(1)       2.59%(1)        1.76%(1)       0.45%(1)
      Before Advisory Fee Waiver and
         Expense Reimbursement............................       (0.05%)(1)       2.34%(1)        1.76%(1)       0.43%(1)
Portfolio Turnover Rate...................................       29.37%         197.93%           9.25%         15.70%
</TABLE>
 
- --------------------------------------------------------------------------------
 
(1)  Annualized.
(2)  Commenced operations on May 1, 1992.
(3)  Commenced operations on November 6, 1992.
(4)  Commenced operations on November 10, 1992.
(5)  Commenced operations on May 4, 1993.
(6)  Commenced operations on January 4, 1994.
(7)  Commenced operations on May 3, 1994.
(8)  Commenced operations on October 20, 1994.
(9)  Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
 
                                       68
<PAGE>   113
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                                            
                                                                                                                            
                                                                                                                            
                                               EAGLE GROWTH           AST SCUDDER INTERNATIONAL         BERGER CAPITAL             
                                             EQUITY PORTFOLIO              BOND PORTFOLIO              GROWTH PORTFOLIO            
                                        ---------------------------  ---------------------------  ---------------------------      
                                         SIX MONTHS      FOR THE      SIX MONTHS      FOR THE      SIX MONTHS      FOR THE         
                                            ENDED       YEAR ENDED       ENDED       YEAR ENDED       ENDED       YEAR ENDED       
                                        JUNE 30, 1995  DECEMBER 31,  JUNE 30, 1995  DECEMBER 31,  JUNE 30, 1995  DECEMBER 31,      
                                         (UNAUDITED)     1994(7)      (UNAUDITED)     1994(7)      (UNAUDITED)     1994(8)         
                                        -------------  ------------  -------------  ------------  -------------  ------------      
<S>                                   <C>              <C>           <C>            <C>           <C>            <C>               
Net Asset Value at Beginning of
    Period.........................        $  9.95        $10.00        $  9.68       $  10.00       $  9.97        $10.00         
                                          --------     ------- -       --------         ------        ------        ------       
Increase (Decrease) from Investment
    Operations                        
    Net Investment Income (Loss)...         0.03          0.03           0.21           0.27          0.05          0.01       
    Net Realized & Unrealized 
      Gains (Losses) on
      Investments and Foreign
      Currency Transactions........           1.19         (0.08)          0.37          (0.59)         1.00         (0.04)      
                                          --------     ------- -       --------         ------        ------        ------       
        Total Increase (Decrease)
          From Investment
          Operations...............           1.22         (0.05)          0.58          (0.32)         1.05         (0.03)      
                                          --------     ------- -       --------         ------        ------        ------       
Less Dividends and Distributions
    Dividends from Net Investment
      Income.......................          (0.02)         0.00          (0.14)          0.00         (0.01)         0.00       
    Distributions from Net Realized
      Capital Gains................           0.00          0.00           0.00           0.00          0.00          0.00       
                                          --------     ------- -       --------         ------        ------        ------       
         Total Dividends and
           Distributions...........          (0.02)         0.00          (0.14)          0.00         (0.01)         0.00       
                                          --------     ------- -       --------         ------        ------        ------       
Net Asset Value at End of Period...        $ 11.15        $ 9.95        $ 10.12       $   9.68       $ 11.01        $ 9.97       
                                          --------     ------- -       --------         ------        ------        ------       
Total Return.......................          12.32%        (0.50%)         6.07%         (3.20%)       10.48%        (0.30%)     
Ratios/Supplemental Data
    Net Assets at End of Period
    (in 000's).....................        $ 7,479        $3,479        $25,998       $ 15,218       $21,075        $3,030       
Ratios of Expenses to Average Net
  Assets:
      After Advisory Fee Waiver and
         Expense Reimbursement.....           1.25%(1)      1.25%(1)       1.60%(1)       1.68%(1)       1.25%(1)      1.25%(1)  
      Before Advisory Fee Waiver and
         Expense Reimbursement.....           2.37%(1)      2.63%(1)       1.60%(1)       1.68%(1)       1.41%(1)      1.70%(1)  
Ratios of Net Investment Income (Loss)
  to Average Net Assets:
      After Advisory Fee Waiver and
         Expense Reimbursement.....            0.96%(1)      0.80%(1)       6.98%(1)       7.03%(1)       1.16%(1)      1.41%(1)  
      Before Advisory Fee Waiver and
         Expense Reimbursement.....          (0.15%)(1)    (0.56%)(1)       6.98%(1)       7.03%(1)       1.00%(1)      0.97%(1)
Portfolio Turnover Rate............          16.20%        11.39%         190.94%        163.27%         47.21%         5.36%      
                                                                                           
</TABLE>
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                              SELIGMAN        T. ROWE            PIMCO     
                                                              HENDERSON        PRICE            LIMITED    
                                                            INTERNATIONAL     NATURAL          MATURITY    
                                                              SMALL CAP      RESOURCES           BOND      
                                                              PORTFOLIO      PORTFOLIO         PORTFOLIO   
                                                            -------------  -------------     ------------- 
                                                             SIX MONTHS     SIX MONTHS        SIX MONTHS   
                                                                ENDED          ENDED             ENDED     
                                                            JUNE 30, 1995  JUNE 30, 1995     JUNE 30, 1995 
                                                            (UNAUDITED)(9) (UNAUDITED)(9)    (UNAUDITED)(9)
                                                            -------------  -------------     ------------- 
<S>                                                         <C>            <C>               <C>           
Net Asset Value at Beginning of Period....................     $ 10.00        $ 10.00           $ 10.00
                                                               -------        -------           -------
Increase (Decrease) from Investment Operations
    Net Investment Income (Loss)..........................        0.03           0.06              0.03
    Net Realized & Unrealized Gains (Losses) on
      Investments and Foreign Currency Transactions.......        0.14           0.03              0.02
                                                               -------        -------           -------
         Total Increase (Decrease) From Investment
           Operations.....................................        0.17           0.09              0.05
                                                               -------        -------           -------
Less Dividends and Distributions
    Dividends from Net Investment Income..................        0.00           0.00              0.00
    Distributions from Net Realized
      Capital Gains.......................................        0.00           0.00              0.00
                                                               -------        -------           -------
         Total Dividends and Distributions................        0.00           0.00              0.00
                                                               -------        -------           -------
Net Asset Value at End of Period..........................     $ 10.17        $ 10.09           $ 10.05
                                                               -------        -------           -------
Total Return..............................................        1.70%          0.90%             0.50%
Ratios/Supplemental Data
    Net Assets at End of Period (in 000's)................     $ 2,476        $   491           $ 8,197
Ratios of Expenses to Average Net Assets:
      After Advisory Fee Waiver and
         Expense Reimbursement............................        1.75%(1)       1.35%(1)         1.05%(1)
      Before Advisory Fee Waiver and
         Expense Reimbursement............................        2.23%(1)       2.55%(1)         1.47%(1)
Ratios of Net Investment Income (Loss) to Average Net
  Assets:
      After Advisory Fee Waiver and
         Expense Reimbursement............................        4.12%(1)       4.12%(1)         5.13%(1)
      Before Advisory Fee Waiver and
         Expense Reimbursement............................        3.64%(1)       2.92%(1)         4.71%(1)
Portfolio Turnover Rate...................................        0.00%        101.75%           29.72%
</TABLE>                                  
 
- --------------------------------------------------------------------------------

(1)  Annualized.
(2)  Commenced operations on May 1, 1992.
(3)  Commenced operations on November 6, 1992.
(4)  Commenced operations on November 10, 1992.
(5)  Commenced operations on May 4, 1993.
(6)  Commenced operations on January 4, 1994.
(7)  Commenced operations on May 3, 1994.
(8)  Commenced operations on October 20, 1994.
(9)  Commenced operations on May 2, 1995.
 
See Notes to Financial Statements.
 
                                       69

<PAGE>   114
 
AMERICAN SKANDIA TRUST
 
NOTES TO FINANCIAL STATEMENTS
 
JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
1.  SIGNIFICANT ACCOUNTING POLICIES
 
American Skandia Trust (the "Trust"), was organized under the laws of the
Commonwealth of Massachusetts on October 31, 1988, as a "Massachusetts Business
Trust". The Trust is registered under the Investment Company Act of 1940, as
amended, as a diversified, open-end management investment company. The Trust
operates as a series company currently issuing nineteen classes of shares of
beneficial interest: Seligman Henderson International Equity Portfolio
("Henderson"), Lord Abbett Growth and Income Portfolio ("Lord Abbett"), JanCap
Growth Portfolio ("JanCap"), AST Money Market Portfolio ("Money Market"),
Federated Utility Income Portfolio ("Federated"), AST Phoenix Balanced Asset
Portfolio ("Balanced"), Federated High Yield Portfolio ("High Yield"), AST
Phoenix Capital Growth Portfolio ("Growth"), T. Rowe Price Asset Allocation
Portfolio ("Asset Allocation"), PIMCO Total Return Bond Portfolio ("PIMCO"),
INVESCO Equity Income Portfolio ("INVESCO"), Founders Capital Appreciation
Portfolio ("Founders"), T. Rowe Price International Equity Portfolio ("T.
Rowe"), Eagle Growth Equity Portfolio ("Eagle"), AST Scudder International Bond
Portfolio ("Scudder"), Berger Capital Growth Portfolio ("Berger"), Seligman
Henderson International Small Cap Portfolio ("Small Cap"), T. Rowe Natural
Resources Portfolio ("Natural Resources"), and PIMCO Limited Maturity Bond
Portfolio ("Limited Maturity") (collectively "the Portfolios").
 
The following is a summary of the Trust's significant accounting policies:
 
Security Valuation
 
All Portfolios, other than Money Market: Securities are valued at the close of
regular trading on each business day the New York Stock Exchange ("NYSE") is
open. Securities, including options written, are valued at the last sale price
on the securities exchange or securities market on which such securities
primarily are traded. Securities not listed on an exchange or securities market,
or securities on which there were no transactions, are valued at the average of
the most recent bid and asked prices. Any securities or other assets for which
recent market quotations are not readily available are valued at fair value as
determined in good faith by the Board of Trustees. For the Portfolios that hold
foreign securities, the value of securities and other assets and liabilities
denominated in foreign currencies is translated daily into U.S. dollars at a
rate of exchange determined prior to the close of the NYSE.
 
Short-term obligations with less than sixty days remaining to maturity are
valued at amortized cost. Short-term obligations with more than sixty days
remaining to maturity will be valued at current market value until the sixtieth
day prior to maturity, and will then be valued on an amortized cost basis based
on the value on such date.
 
Money Market: Securities are valued at amortized cost. The amortized cost method
values a security at its cost at the time of purchase and thereafter assumes a
constant amortization to maturity of any discount or premium.
 
Foreign Currency Translation and Forward Foreign Currency Contracts
 
The Trust's investment valuations, other assets, and liabilities initially
expressed in foreign currencies are converted each business day into U.S.
dollars based upon current exchange rates. Purchases and sales of foreign
investments and income and expenses are converted into U.S. dollars based upon
currency exchange rates prevailing on the respective dates of such transactions.
Gains and losses attributable to changes in foreign currency exchange rates are
recorded for financial statement purposes as net realized gains and losses on
investments and foreign currency transactions. Forward foreign currency exchange
contracts are adjusted by the daily exchange rate of the underlying currency and
any gains or losses are recorded for financial statement purposes as unrealized
until the contract settlement date.
 
                                       70
<PAGE>   115
 
AMERICAN SKANDIA TRUST

NOTES TO FINANCIAL STATEMENTS

JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
Investment Transactions and Investment Income
 
Security transactions are accounted for on the trade date. Realized gains and
losses from security transactions are recognized on the FIFO cost basis.
Dividend income is recognized on the ex-dividend date. Interest income is
accrued daily. Gains or losses on premiums from expired options are recognized
on the date of expiration.
 
Dividends and Distributions to Shareholders
 
All Portfolios other than Money Market: Dividends and distributions arising from
net investment income and net short-term and long-term capital gains, if any,
are declared and paid annually.
 
Money Market: Dividends from net investment income are declared daily and paid
monthly.
 
Organization Costs
 
The Trust bears all costs in connection with its organization including the
initial fees and expenses of registering and qualifying its shares for
distribution under Federal and state securities regulations. All such costs are
being amortized on a straight-line basis over a period of five years from May 1,
1992.
 
Tax Matters
 
It is the Trust's policy to comply with the requirements of the Internal Revenue
Code pertaining to regulated investment companies and to distribute all of its
taxable income, as well as any net realized gains to its shareholders.
Therefore, no federal income tax provision has been made. Foreign taxes have
been provided for dividend and interest income earned on foreign investments in
accordance with the applicable country's tax rates and, to the extent
unrecoverable, are recorded as a reduction of investment income.
 
2.  INVESTMENT MANAGEMENT AGREEMENTS,
    INVESTMENT SUB-ADVISORY
    AGREEMENTS AND TRANSACTIONS
    WITH AFFILIATES
 
The Portfolios have entered into Investment Management Agreements with American
Skandia Investment Services, Inc., formerly American Skandia Life Investment
Management, Inc., ("Investment Manager") which provide that the Investment
Manager will furnish each Portfolio with investment advice and investment
management and administrative services. The Investment Manager has engaged the
following entities as sub-advisors for their respective Portfolios: Seligman
Henderson Co., a joint venture between J&W Seligman & Co. Incorporated and
Henderson International, Inc. for Henderson and Small Cap, Lord Abbett & Co. for
Lord Abbett, Janus Capital Corporation for JanCap, J. P. Morgan Investment
Management, Inc. for Money Market, Federated Investment Counseling for Federated
and High Yield, Phoenix Investment Counsel, Inc. for Balanced and Growth, T.
Rowe Price Associates, Inc. for Asset Allocation and Natural Resources, Pacific
Investment Management Co. for PIMCO and Limited Maturity, INVESCO Trust Co. for
INVESCO, Founders Asset Management Inc. for Founders, Rowe Price-Fleming
International, a United Kingdom Corporation, for T. Rowe, Eagle Asset Management
for Eagle, Scudder, Stevens, and Clark for Scudder, and Berger Associates, Inc.
for Berger. The Investment Manager receives a fee computed daily and paid
monthly based on an annual rate of 1.00%, .75%, .90%, .50%, .75%, .75%, .75%,
 .75%, .85%, .65%, .75%, .90%, 1.00%, .80%, 1.00%, .75%, 1.00%, .90%, and .65% of
the average daily net assets of the Henderson, Lord Abbett, JanCap, Money
Market, Federated, Balanced, High Yield, Growth, Asset Allocation, PIMCO,
INVESCO, Founders, T. Rowe, Eagle, Scudder, Berger, Small Cap, Natural
Resources, and Limited Maturity Portfolios, respectively. The fees for Federated
are at the rate of .60% for average daily net assets in excess of $50,000,000
and for Balanced are at the rate of .65% for
 
                                       71
<PAGE>   116
 
AMERICAN SKANDIA TRUST

NOTES TO FINANCIAL STATEMENTS

JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
average daily net assets in excess of $75,000,000. The Investment Manager is
currently voluntarily waiving .15% of its fee for Henderson on average daily net
assets in excess of $75,000,000, and .05% of its fee for Money Market.
 
The Investment Manager pays each sub-advisor a fee computed daily and payable
monthly based on an annual rate of 1.00%, .50%, .60%, .25%, .50%, .50%, .50%,
 .50%, .50%, .30%, .50%, .65%, .75%, .50%, .60%, .55%, .60%, .60%, and .30% of
the average daily net assets of the Henderson, Lord Abbett, JanCap, Money
Market, Federated, Balanced, High Yield, Growth, Asset Allocation, PIMCO,
INVESCO, Founders, T. Rowe, Eagle, Scudder, Berger, Small Cap, Natural
Resources, and Limited Maturity Portfolios, respectively. The sub-advisors for
Henderson and Money Market are currently voluntarily waiving portions of the
fees payable to them by the Investment Manager. The annual rates of the fees
payable by the Investment Manager to the sub-advisors of all Portfolios, other
than Eagle and Scudder, are reduced for Portfolio net assets in excess of
specified levels.
 
The Investment Manager has agreed to reimburse each Portfolio for the amount, if
any, by which the total operating and management expenses (after fee waivers and
expense reimbursements) of the Portfolio for any fiscal year exceed the most
restrictive state blue sky expense limitation in effect from time to time, to
the extent required by such limitation. The Investment Management Agreement with
each Portfolio provides that the Investment Manager will reimburse the Portfolio
to prevent its expenses from exceeding a specific percentage limit. During the
six months ended June 30, 1995 the Investment Manager reimbursed Money Market,
High Yield, Growth, Asset Allocation, Eagle, Berger, Small Cap, Natural
Resources, and Limited Maturity for expenses pursuant to those provisions.
 
The Trust has entered into an agreement for the sale of shares with American
Skandia Life Assurance Corporation ("ASLAC") pursuant to which it pays ASLAC a
shareholder servicing fee at an annual rate of 0.1% of each Portfolio's average
net assets.
 
Certain officers and/or trustees of the Trust are also officers and/or directors
of the Investment Manager. During the six months ended June 30, 1995, the Trust
made no direct payments to its officers or interested Trustees.
 
3.  PURCHASES AND SALES OF SECURITIES
 
The cost of security purchases and proceeds from the sales of securities,
excluding short-term obligations, during the six months ended June 30, 1995 were
$72,453,817 and $69,428,456 for Henderson, $54,198,203 and $29,932,070 for Lord
Abbett, $212,467,876 and $130,051,155 for JanCap, $29,430,463 and $20,909,664
for Federated, $117,119,848 and $87,286,717 for Balanced, $24,408,445 and
$7,263,089 for High Yield, $27,187,518 and $21,478,740 for Growth, $12,446,694
and $2,955,683 for Asset Allocation, $65,192,822 and $9,315,187 for PIMCO,
$60,753,710 and $33,678,535 for INVESCO, $26,042,526 and $9,377,714 for
Founders, $41,660,594 and $9,960,793 for T. Rowe, $4,128,259 and $773,033 for
Eagle, $42,180,869 and $34,097,525 for Scudder, $21,836,672 and $4,278,439 for
Berger, $1,269,432 and $0 for Small Cap, $472,906 and $166,939 for Natural
Resources, and $6,999,560 and $1,029,375 for Limited Maturity.
 
4.  FINANCIAL INSTRUMENTS
 
Off-Balance Sheet Risk
 
Certain Portfolios, as permitted by the Trust's prospectus, may trade financial
instruments with off-balance sheet risk in the normal course of investing
activities and to assist in managing exposure to market risks such as changes in
interest rates and foreign currency exchange rates. The financial instruments
include written options, forward foreign currency exchange contracts, futures
contracts and interest rate caps.
 
                                       72
<PAGE>   117
 
AMERICAN SKANDIA TRUST

NOTES TO FINANCIAL STATEMENTS

JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
The notional or contractual amounts of these instruments represent the
investment the Trust has in particular classes of financial instruments and do
not necessarily represent the amounts potentially subject to risk. The
measurement of the risks associated with these instruments is meaningful only
when all related and offsetting transactions are considered.
 
Derivative Financial Instruments Held or Issued for Trading Purposes
 
Certain Portfolios, as permitted by the Trust's prospectus, may enter into
futures transactions. Unlike when the Portfolio purchases or sells a security,
no price would be paid or received by the Portfolio upon the purchase or sale of
a futures contract. Upon entering into a futures contract, and to maintain the
Portfolio's open positions in futures contracts, the Portfolio is required to
deposit with its custodian in a segregated account in the name of the futures
broker an amount of cash or liquid, high-grade debt securities, known as
"initial margin". The margin required for a particular futures contract is set
by the exchange on which it is traded, and may be significantly modified during
the term of the contract. Futures contracts are customarily purchased and sold
on margins that may range upward from less than 5% of the value of the contract
being traded.
 
Although financial futures contracts by their terms call for actual delivery or
acceptance of securities, in most cases the contracts are closed out before the
settlement date without the making or taking of delivery. Closing out is
accomplished by effecting an offsetting transaction. A futures contract sale is
closed out by effecting a futures contract purchase for the same aggregate
amount of securities and the same delivery date. If the sale price exceeds the
offsetting purchase price, the Portfolio immediately would be paid the
difference and would realize a gain. If the offsetting purchase price exceeds
the sale price, the Portfolio would immediately pay the difference and would
realize a loss. Similarly, a futures contract purchase is closed out by
effecting a futures contract sale for the same securities and the same delivery
date. If the offsetting sale price exceeds the purchase price, the Portfolio
would realize a gain, whereas if the purchase price exceeds the offsetting sale
price, the Portfolio would realize a loss.
 
Certain Portfolios, as permitted by the Trust's prospectus, may also purchase
and sell both put and call options on futures contracts. A futures option gives
the holder the right, in return for the premium paid, to assume a long position
(call) or short position (put) in a futures contract at a specified exercise
price at any time during the period of the option. Upon exercise of a call
option, the holder acquires a long position in the futures contract and the
writer is assigned the opposite short position. In the case of a put option, the
opposite is true.
 
Certain Portfolios, as permitted by the Trust's prospectus, may also enter into
interest rate swap agreements. Swap agreements are two-party contracts entered
into primarily by institutional investors for periods ranging from a few weeks
to more than one year. One commonly used swap agreement is known as an interest
rate cap. With interest rate caps, in return for a premium, one party agrees to
make payments to the other to the extent that interest rates exceed a specified
rate or "cap".
 
PIMCO maintained trading positions in derivative financial instruments. The
Portfolio purchased futures contracts on U.S. and German Treasury securities.
These futures contracts are utilized as a hedge against changes in prevailing
levels of interest rates or currency exchange rates, or as a means of adjusting
market exposure in response to changing market conditions. The Portfolio both
bought and wrote put options on Eurodollar futures. The purpose of these options
transactions was to decrease exposure to interest rate volatility. PIMCO also
purchased an interest rate cap. The cap was used to limit the potential impact
of drastic swings in interest rates on the Fund.
 
                                       73
<PAGE>   118
 
AMERICAN SKANDIA TRUST

NOTES TO FINANCIAL STATEMENTS

JUNE 30, 1995 (UNAUDITED)
- --------------------------------------------------------------------------------
 
PIMCO:
 
<TABLE>
<CAPTION>
                         -------------------------------
                                      VALUE
                         -------------------------------
                                         AVERAGE FOR THE
                                           SIX MONTHS
                                              ENDED
        FUTURES          JUNE 30, 1995    JUNE 30, 1995
- -----------------------  -------------   ---------------
<S>                      <C>             <C>
5 Year Treasury........   $ 13,417,969     $13,436,198
10 Year Treasury.......      9,908,438       9,924,375
30 Year Treasury.......     11,807,250      11,805,083
10 Year German
  Treasury.............     10,069,429      10,092,606
</TABLE>
 
<TABLE>
<CAPTION>
              NUMBER OF       PAR OR            VALUE
              CONTRACTS   NOTIONAL AMOUNT   JUNE 30, 1995
              ---------   ---------------   -------------
<S>           <C>         <C>               <C>
Net Written
  Put
  Options...      3        $(200,000,000)      $(5,000)
Interest
  Rate
  Cap --
  LIBOR.....      1          150,000,000           339
</TABLE>
 
The net gain on these transactions during the six months ended June 30, 1995 was
$3,155,551. This gain was entirely short term.
 
Derivative Financial Instruments Held or Issued for Purposes Other Than Trading
Henderson, JanCap, Asset Allocation, PIMCO, Scudder and Small Cap entered into
foreign currency exchange contracts ("FCECs") during the six months ended June
30, 1995. The Portfolios will generally enter into forward foreign currency
exchange contracts as a way of managing foreign exchange rate risk. A Portfolio
may enter into these contracts to fix the U.S. dollar value of a security that
it has agreed to buy or sell for the period between the date the trade was
entered into and the date the security is delivered and paid for. A Portfolio
may also use these contracts to hedge, in whole or in part, the U.S. dollar
value of securities it already owns denominated in specific foreign currencies.
Scudder entered into both purchases and sales of put and call options on
currency contracts. These options entitle the holder to decide on or before a
future date whether to enter into such a contract. If the holder decides not to
enter into the contract, the premium received or paid is recognized as a
realized gain or loss. At June 30, 1995, the following instruments were
outstanding:
 
<TABLE>
<CAPTION>
                              NUMBER OF
PORTFOLIO     DESCRIPTION     CONTRACTS     FACE AMOUNT
- ----------    -----------     ---------     -----------
<S>           <C>             <C>           <C>
Henderson        FCEC              3        $23,680,201
JanCap           FCEC              1          6,318,668
Asset
Allocation       FCEC              1             51,837
PIMCO            FCEC              1          5,119,444
Scudder          FCEC             56          7,554,338
                Option            16          6,090,507
Small Cap        FCEC              7            335,233
</TABLE>
 
5.  CAPITAL LOSS CARRYOVERS
 
At December 31, 1994, for Federal income tax purposes, the following Portfolios
had capital loss carryovers which may be applied against future net taxable
realized gains of each succeeding year until the earlier of its utilization or
expiration:
 
<TABLE>
<CAPTION>
                               EXPIRES IN:
                     --------------------------------
                      2000      2001         2002
                     ------    -------    -----------
<S>                  <C>       <C>        <C>
JanCap............   $4,759    $86,855    $14,970,660
Money Market......        0          0          7,006
Federated.........        0          0      2,737,836
Balanced..........        0          0        288,864
High Yield........        0          0        147,424
Growth............        0          0        697,900
Asset
  Allocation......        0          0        188,355
PIMCO.............        0          0        477,174
INVESCO...........        0          0        255,091
Founders..........        0          0      1,024,019
Eagle.............        0          0         42,223
Scudder...........        0          0         90,101
Berger............        0          0          8,859
</TABLE>
 
                                       74
<PAGE>   119

[EDGAR REFERENCE - IN THE PRINTED VERSION OF THIS REPORT THE UNAUDITED JUNE 30,
1995 FINANCIAL STATEMENTS OF THE ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.
FOLLOW AT THIS POINT. THE FINANCIAL STATEMENTS WERE FILED WITH THE COMMISSION
VIA THE EDGAR FORMAT ON AUGUST 28, 1995; FORM TYPE N-30B-2; FILE #811-5398. THE
FINANCIAL STATEMENTS INCLUDE INFORMATION ON PORTFOLIOS WHICH ARE NOT AVAILABLE
TO OWNERS OF THE ADVISORS SELECT ANNUITY, THE ADVISORS CHOICE ANNUITY NOR THE
ADVISORS DESIGN ANNUITY.]
<PAGE>   120



[EDGAR REFERENCE - IN THE PRINTED VERSION OF THIS REPORT THE UNAUDITED JUNE 30,
1995 FINANCIAL STATEMENTS OF THE SCUDDER VARIABLE LIFE INVESTMENT FUND FOLLOW 
AT THIS POINT. THE FINANCIAL STATEMENTS WERE FILED WITH THE COMMISSION VIA THE 
EDGAR FORMAT ON AUGUST 15, 1995; FORM TYPE N-30D; FILE # 811-4257. THE 
FINANCIAL STATEMENTS INCLUDE INFORMATION ON PORTFOLIOS WHICH ARE NOT AVAILABLE 
TO OWNERS OF THE ADVISORS SELECT ANNUITY, THE ADVISORS CHOICE ANNUITY NOR THE 
ADVISORS DESIGN ANNUITY.]


<PAGE>   121

[EDGAR REFERENCE - IN THE PRINTED VERSION OF THIS REPORT THE UNAUDITED JUNE 30,
1995 FINANCIAL STATEMENTS OF THE JANUS ASPEN SERIES FOLLOW AT THIS POINT. THE
FINANCIAL STATEMENTS WERE FILED WITH THE COMMISSION VIA THE EDGAR FORMAT ON
AUGUST 23, 1995; FORM TYPE N-30D; FILE #811-07736. THE FINANCIAL STATEMENTS 
INCLUDE INFORMATION ON PORTFOLIOS WHICH ARE NOT AVAILABLE TO OWNERS OF THE 
ADVISORS SELECT ANNUITY, THE ADVISORS CHOICE ANNUITY NOR THE ADVISORS DESIGN 
ANNUITY.]




 
<PAGE>   122
American Skandia Life                                     -----------------
Assurance Corporation                                     BULK RATE
Tower One Corporate Drive                                 U.S. POSTAGE
Shelton, CT 06484                                         PAID
                                                          PERMIT NO. 552
                                                          HACKENSACK, NJ       
                                                          -----------------






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