EQUI SELECT SERIES TRUST
N-30D, 1996-08-29
Previous: EQUI SELECT SERIES TRUST, NSAR-A, 1996-08-29
Next: BRAMWELL FUNDS INC, 24F-2NT, 1996-08-29











EQUI-SELECT
  VARIABLE ANNUITY


  EQUI-SELECT SERIES TRUST






































                                                                   SEMI-ANNUAL
                                                                        REPORT

                                                                  JUNE 30, 1996




Equitable Life Insurance Company of Iowa
Equi-Select Series Trust
Semi-Annual Report
For the Period Ended June 30, 1996



                             Table of Contents


Letter to Contract Owners                                        

Management's Discussion and Analysis
     Portfolio Performance Review                                
     Exhibits A - J Portfolio Performance Graphs                

Equi-Select Series Trust Financial Statements
     Schedules of Investments                                   
     Statements of Assets and Liabilities                       
     Statements of Operations                                   
     Statements of Changes in Net Assets                        
     Financial Highlights                                       
     Notes to Financial Statements                              
     Trustees and Executive Officers                        


The information contained in this report is intended for general
informational purposes only.  This report is not authorized for distribution
to prospective investors unless preceded or accompanied by current Trust and
Separate Account prospectuses which contain important information concerning
the Trust, the Company, and its current public offering of variable annuity
contracts.




























LETTER TO CONTRACT OWNERS


Dear Equi-Select Contract Owners:

Thank you for selecting the Equi-Select variable annuity product.  We are
pleased to present to you this semi-annual report on behalf of the Equi-
Select Series Trust.

As we continue to enhance the Equi-Select product, we are pleased with the
addition of two well respected, nationally recognized money managers from
Robertson, Stephens & Company.  John Wallace and Ron Elijah manage the Growth
& Income and Value + Growth Portfolios, respectively.  Each of these managers
bring successful money management experience to the Equi-Select product.

During the first half of 1996 the stock market continued to reach record
levels and the bond market was slowed due to a better than expected economy.
The strong performance of the Equi-Select Series Trust Portfolios (most
portfolios outperformed their comparable benchmark) is indicative of the
strong money managers utilized in the Equi-Select product.  In the following
pages, each of our professional managers will discuss how the first half of
1996 impacted the Portfolios and the financial statements illustrate the
financial position of each of the Portfolios.

We are committed to offering you attractive product features and portfolio
options to assist you in meeting your financial objectives.  We look forward
to serving you and to the continued success of the Equi-Select product.


Sincerely,

/s/ Paul R. Schlaack

Paul R. Schlaack
President and Chief Executive Officer
Equitable Investment Services, Inc.
President, Chairman, and Principal Executive Officer
Equi-Select Series Trust






















MANAGEMENT'S DISCUSSION AND ANALYSIS
For the Period January 1, 1996 to June 30, 1996
(For the period April 1, 1996 (Commencement of Operations) to June 30, 1996
for the Growth & Income and Value + Growth Portfolios)

The purpose of this section is to discuss and analyze the performance of each
of the Equi-Select Series Trust Portfolios.  This analysis should be read in
conjunction with the financial statements and related notes which appear
elsewhere in this report.


PORTFOLIO MANAGED BY CREDIT SUISSE INVESTMENT MANAGEMENT LTD.

International Fixed Income Portfolio
- ------------------------------------
For the period January 1, 1996 to June 30, 1996, the total return of the
International Fixed Income Portfolio was 0.13 percent.  Exhibit A illustrates
the growth of a $10,000 investment in the International Fixed Income
Portfolio in comparison to its benchmark.

The Portfolio's performance relative to the benchmark benefited strongly from
an overweighting in a U.S. Dollar currency position versus the core European
currencies and the Yen, while maintaining a neutral stance in the high
yielding European currencies.  Asset allocation decisions also had a positive
impact on relative performance, as the U.S. Dollar and Japanese bond markets
were underweighted in favor of the European bond markets.

The high yielding European bond markets of Italy, Spain, and Sweden
outperformed significantly, with local currency returns of eleven percent,
nine percent, and nearly seven percent, respectively.  These bond markets
benefited from weaker growth, falling inflation rates, efforts to tackle
budget deficits, strengthening currencies, lower short-term interest rates
and, in the case of Italy, greater political stability.  Continued hopes that
monetary union would progress on schedule also supported yields converging.

Stronger than expected growth and employment data, together with a rising
trend in wages, led to fears of higher interest rates to combat inflationary
pressures.  These factors contributed to the poor performance in the U.S.
bond market.  The core European bond markets also performed poorly, with the
German market producing a total return of nearly one percent in local
currency terms, as strong money supply growth and signs of a bottoming in the
economy implied that the interest rate cycle was close to its low point.

The Japanese bond market performed poorly on continued signs of sustainable
economic recovery, which heightened expectations of a tightening in monetary
policy.  The U.S. Dollar rose by over six percent versus the Yen and the
Deutschemark, as the Japanese trade surplus declined sharply, and as funds
flowed out of the Deutschemark into the high yielding European bond markets
and currencies.  The Italian Lira was the strongest currency, gaining three
and one-half percent versus the generally stronger U.S. Dollar.

The outlook in the short term is mixed.  The U.S. bond market could suffer a
further setback before offering a buying opportunity, while the Japanese bond
market may remain pressured by fears of higher short-term interest rates.
European bond markets may continue to outperform, as they offer good value
given the steepness in yield curves and the high level of yields compared to
inflation.  After its recent setback, the U.S. Dollar may recover versus the
Deutschemark, but remain broadly stable versus the Yen.


PORTFOLIOS MANAGED BY EQUITABLE INVESTMENT SERVICES, INC.

Advantage Portfolio
- -------------------
Equitable Investment Services, Inc. began portfolio management for the
Advantage Portfolio on April 1, 1996; prior to this date, Strong Capital
Management, Inc. provided portfolio management for this Portfolio.  The
following information and views expressed are those of Equitable Investment
Services, Inc. and not those of Strong Capital Management, Inc.

For the period January 1, 1996 to June 30, 1996 the total return of the
Advantage Portfolio was 3.05 percent.  Exhibit B illustrates the growth of a
$10,000 investment in the Advantage Portfolio in comparison to its benchmark.

Short-term interest rates declined during the first quarter but higher
interest rates across all maturities were evident by the end of June.  The
only sectors to post positive results were securities with one year or
shorter maturities.

The economy has shown greater strength during the first half of 1996 than was
expected at the start of the year, with Gross Domestic Product (GDP)
averaging around three percent growth.  Sustained growth could prompt the
Federal Reserve to institute an increase in the Federal Funds discount rate,
which may create an interesting opportunistic environment for short-term bond
funds.

Liquidity and income generation were the main priorities in the first half of
1996.  The portfolio manager altered the composition of the Portfolio in the
second quarter by selling all small issue floating rate bonds and complex
mortgage-backed securities that were in the Portfolio. The credit quality of
the Portfolio was also improved with new acquisitions.  The portfolio manager
emphasized bonds that offered steady income with very little potential for
share price fluctuation, and shortened the average maturity of the Portfolio
to enable the Portfolio to perform better in a rising interest rate
environment.

The interest rate environment became increasingly volatile throughout the
first half of 1996.  Therefore, the portfolio manager may maintain a
defensive posture until evidence of an economic deceleration starts to
emerge, and may also look for opportunities in the floating rate note sector
as well as securities that have a potential credit upgrade. The Portfolio
will remain primarily invested in investment grade securities.


Money Market Portfolio
- ----------------------
For the period January 1, 1996 to June 30, 1996, the total return of the
Money Market Portfolio was 2.34 percent.  Exhibit C illustrates the growth of
a $10,000 investment in the Money Market Portfolio in comparison to its
benchmark. An investment in the Money Market Portfolio is neither insured nor
guaranteed by the U.S. government and there can be no assurance that the
Portfolio will be able  to maintain a stable net asset value of $1.00 per
share.

By June 30, 1996 short-term interest rates (three months to one year
maturities) had risen from their lows in early February 1996.  For example,
the interest rate on three month treasury bills increased from 5.00 percent
to 5.30 percent and the interest rate on one year treasury bills increased
from 5.00 percent to 5.50 percent during this time period.  This increase has
mainly been prompted by the continuous reporting of strong employment growth
during the first two quarters of 1996.  This has been perceived in the market
as excessive economic growth and thus many money managers expect the Federal
Reserve to raise short-term interest rates in the second half of 1996.
However, despite the expectations of a strong economy and increasing yields,
the magnitude of increase such as that experienced in short-term interest
rates in 1994 is not anticipated.

The Portfolio has been in a somewhat cautious posture with the average
maturity of the Portfolio in the lower end of its normal range and the
Portfolio has held several discount note securities to enhance liquidity in
response to difficult market conditions. Short-term interest rates continue
to experience a high degree of volatility.  The portfolio manager will
continue to structure the Portfolio to take advantage of this volatility.

Mortgage-Backed Securities Portfolio
- ------------------------------------
For the period January 1, 1996 to June 30, 1996, the total return of the
Mortgage-Backed Securities Portfolio was -0.93 percent.  Exhibit D
illustrates the growth of a $10,000 investment in the Mortgage-Backed
Securities Portfolio in comparison to its benchmark.

Underperformance to the Portfolio's benchmark can be attributed to the
Portfolio's overweighting in low coupon mortgage securities and to the
Portfolio's holdings in treasury securities.  Performance of these securities
is weaker in a rising yield environment and a steepening yield curve similar
to the environment experienced in the first half of 1996.  For instance,
yields on ten year treasuries increased by over one percent and the
difference in yield between two year to ten year treasuries increased to one
percent in the first half of 1996.

In the current interest rate environment, mortgage-backed securities exhibit
strong relative value. The Portfolio will continue to be concentrated in the
low coupon mortgage securities sector to take advantage of the current
flatter yield curve environment.  The portfolio manager will maintain the
financial flexibility to adjust the concentration if necessary to capitalize
on changes in interest rates and the yield curve environment.


PORTFOLIOS MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY (MFS)

OTC Portfolio
- -------------
For the period January 1, 1996 to June 30, 1996, the total return of the OTC
Portfolio was 18.77 percent.  Exhibit E illustrates the growth of a $10,000
investment in the OTC Portfolio in comparison to its benchmarks.

The second quarter of 1996 saw considerable volatility rooted in a continued
lack of stable consensus over prospects for interest rates and economic
growth.  Conflicting economic news over the course of the quarter offered no
clearer picture of where the economy is headed.  Automotive sales rebounded
from the first quarter, but housing activity has been slow as a result of
rising mortgage rates.  While the Federal Reserve Board kept interest rates
unchanged, job growth continued to accelerate, raising inflationary fears and
the possibility of a Federal Reserve interest rate increase later this year.

The Portfolio's performance during the quarter was largely paced by strength
in leisure and technology holdings, areas where the Portfolio was
overweighted to its comparative index.  In the technology sector, CU
International's buy-out of both Davidson Associates and Sierra On-Line
contributed to the Portfolio's outperformance.  In addition, two large
positions within the technology sector, Synopsis Inc. and Glenayre
Technologies, posted returns in excess of fifty percent for the first half of
the year.  In the leisure sector, three holdings enjoyed appreciation in
excess of twenty percent year to date:  Bally Entertainment, Starsight
Telecast, and Showboat.  Bally Entertainment, in particular, was boosted from
its acquisition by Hilton.

Solid performance from the leisure and technology sectors more than
compensated for weakness in the healthcare sector in the quarter, where
investors focused negatively on managed care players such as Healthsource,
Pacificare, and United Healthcare.  The fear that enrollment growth may be
slowing and medical costs may be increasing took its toll on the stocks.
Despite lackluster performance thus far in 1996, the portfolio manager
continues to believe well-managed companies within the HMO industry offer
substantial long-term growth potential.  At current valuations, the portfolio
manager expects the healthcare holdings to contribute to positive portfolio
performance later in the year.

The portfolio manager believes the Portfolio is well-positioned to take
advantage of the current environment and expects no major changes in
strategy.  The market is extremely discriminating and is placing a higher-
than-normal premium on earnings predictability.  Those companies that fall
short of expectations are being seriously punished by investors, offering the
portfolio manager opportunities to build positions in selected companies
whose valuations have been inordinately reduced relative to their positive
longer-term fundamental prospects.  In the past, the portfolio manager has
found uncommon values among this group of stocks.


Research Portfolio
- ------------------
For the period January 1, 1996 to June 30, 1996, the total return of the
Research Portfolio was 12.91 percent.  Exhibit F illustrates the growth of a
$10,000 investment in the Research Portfolio in comparison to its benchmark.

The Portfolio's outperformance versus the S&P 500 during 1996 can be
attributed to three factors.  First, overweightings in technology and leisure
significantly added to performance.  Second, within the consumer staples,
financial services, and retail sectors, analysts uncovered companies which
provided strong earnings growth and price appreciation within the current
market environment.  Finally, the stock market continued its positive
direction, further adding to the Portfolio's performance.

The Portfolio has been overweighted in technology for the past eighteen
months, with companies such as Microsoft, Compuware, Cisco Systems, and BMC
Software all benefiting from strong earnings growth.  Within the financial
services sector, CIGNA Corp., Chase Manhattan, and Baybanks Inc. also
benefited from strong earnings growth.

The portfolio manager also remains positive regarding the leisure sector.
HFS Inc., MGM Grand, and Jacor Communications all have provided notable gains
over the past six months.  HFS Inc., one of the top positions in the
Portfolio, recently made acquisitions in both the real estate (Caldwell
Banker) and rental car (Avis) industries which the portfolio manager believes
will contribute to the company's earnings growth over the next twelve to
eighteen months.

Despite lackluster performance in the healthcare sector thus far this year,
the Portfolio remains overweighted in this sector based on the portfolio
manager's confidence in the long term growth prospects of select companies
within the group.  The portfolio manager continues to believe that well
managed companies such as Pacificare and United Healthcare offer substantial
long-term growth potential within the health maintenance organization
industry.  The Portfolio is currently underweighted in the utilities,
communications, energy, automotive, and commodity-cyclical sectors as a
result of a dismal earnings outlook for many of the companies in these
groups.

Total Return Portfolio
- ----------------------
For the Period January 1, 1996 to  June 30, 1996, the total return of the
Total Return Portfolio was 4.63 percent.  Exhibit G illustrates the growth of
a $10,000 investment in the Total Return Portfolio in comparison to its
benchmarks.

Over the past six months, the U.S. stock market has continued to climb
steadily, with equities benefiting from several factors including solid
corporate profits, modest inflation, and an increasing demand for stocks as
investors have poured money into mutual funds.  These positives propelled the
S&P 500 higher by over ten percent during the six months ended June 30, 1996.

The bond market, on the other hand, has taken a different course.  Following
a very prosperous 1995, bond prices have fallen dramatically and yields have
increased.  The portfolio manager believes the factors responsible for this
price decline include a stronger than expected U.S. economy, significant
price increases in major commodities, and a shift in investor sentiment
regarding the Federal Reserve's inclination to raise short-term interest
rates.  However, the portfolio manager believes that the second half of 1996
may be more favorable than the first half of the year.  After getting more
defensive with the bond holdings in February by reducing duration, the
portfolio manager has recently begun to lengthen the Portfolio's duration.

The Portfolio's mix of stocks and bonds has been fairly consistent over the
past six months.  As of June 30, 1996, stocks and convertible bonds made up
fifty-six percent of the Portfolio, bonds accounted for thirty-three percent,
and cash accounted for eleven percent.  This positioning is somewhat
conservative as the enthusiasm for equities continues to be tempered by high
valuations.  On the bond side, continued confusion about the direction of the
economy may produce more volatility.

Within the equity area, the portfolio manager continues to find value in
sectors such as energy, financial services, telephone utilities, and
specialty chemicals.  The portfolio manager believes that fundamentals are
solid and valuations are fair in these areas.


PORTFOLIOS MANAGED BY ROBERTSON, STEPHENS & COMPANY

Growth & Income Portfolio
- -------------------------
For the period April 1, 1996 to June 30, 1996 the total return of the Growth
& Income Portfolio was 11.07 percent.  Exhibit H illustrates the growth of a
$10,000 investment in the Growth & Income Portfolio in comparison to its
benchmark.

Contributing to the Portfolio's positive results were the computer software,
electronic components, manufacturing, energy services, oil/gas drilling,
clothing/retail, and transportation holdings.  The building products and
aluminum sectors had a negative impact on the Portfolio in the second
quarter.  The portfolio manager believes the key to the Portfolio's long-term
success is a flexible, open-minded approach to equity investing, coupled with
a clearly defined sell discipline.

The portfolio manager's recent Portfolio additions show bias toward larger-
cap holdings with a catalyst for growth.  One example is Worldcom Inc., the
fourth-largest long-distance carrier in the United States. The company is
rapidly becoming a major telecommunications player.  New product initiatives
(for example, cellular, data, telecommunications, and the Internet), coupled
with declining unit costs, should boost the company's earnings potential
considerably.

The Portfolio was influenced by unanticipated market conditions such as a one
percent rise in long-term interest rates, strong Gross Domestic Product (GDP)
numbers, which are well above the two percent trendline, and a stronger-than-
expected stock market, especially in small cap stocks.

A return to trendline growth with acceptably low inflation is a great
environment for growth stock investing.  But if the economic environment
worsens significantly, the portfolio manager will not hesitate to adopt a
more defensive position.

Value + Growth Portfolio
- ------------------------
For the period April 1, 1996 to June 30, 1996, the total return of the Value
+ Growth Portfolio was 2.27 percent.  Exhibit I illustrates the growth of a
$10,000 investment in the Value + Growth Portfolio in comparison to its
benchmarks.

Contributing to the Portfolio's positive performance were computer hardware
and software, data telecommunications, recreation, consumer and specialty
retail, and financial services securities. The semi-conductor and semi-
conductor equipment sectors had a negative impact on the Portfolio toward the
end of the second quarter.

The portfolio manager believes that the U.S. economy continues to grow at a
rate that will not stimulate excessive inflationary pressure.  With inflation
remaining at three percent or under and the gap between short-term and long-
term interest rates widening, the portfolio manager believes an appealing
environment is in place for financial services companies to prosper.
Therefore, the Portfolio has increased investments in this sector, focusing
on personal finance companies, banks, and investment managers.

The retail sector is another area that is starting to pick up.  There appears
to be shrinking square footage in the industry, as well as better management
of inventories.  These factors are helping to improve margins and, in the
portfolio manager's opinion, to position retailers to do well in the second
half of the year.

In technology, the personal computer market has been controversial.  However,
the price of computer memory has decreased significantly since the end of
last year (from about $10 to $3 per 4 Mbit chip).  The portfolio manager
believes this will enable personal computer companies to offer very powerful
computers at very affordable prices in the second half of the year, driving
unit demand.






PORTFOLIO MANAGED BY STRONG CAPITAL MANAGEMENT, INC.

International Stock Portfolio
- -----------------------------
For the period January 1, 1996 to June 30, 1996, the total return of the
International Stock Portfolio was 11.33 percent.  Exhibit J illustrates the
growth of a $10,000 investment in the International Stock Portfolio in
comparison to its benchmarks.

In the second quarter of 1996, international markets saw a continuation of
the pattern of the first quarter - a generally firm tone but extremely muted
in terms of performance except on an individual country and stock level.  The
overall markets both in Asia and Europe did very little, with the Portfolio's
benchmark rising only one and one-half percent in the second quarter and only
four and one-half percent for the first half of the year.  The Portfolio's
capital appreciation has been achievable mainly in selected emerging markets
and in a number of selected investment opportunities relatively
unrepresentative of the broader indices.  By pursuing such investments, the
Portfolio performed well relative to the benchmark for the first half of
1996.

The Portfolio's heaviest weightings in Europe at the end of June were in
Italy, the United Kingdom, and Switzerland.  Italy and Switzerland
contributed most on the positive side to the Portfolio's performance followed
by France, while some United Kingdom holdings had a negative impact.  Leaders
in Europe year to date, in U.S. dollars, have been Sweden, Spain, and
Ireland.  Laggards have been the United Kingdom, Belgium, and Finland.
Europe as a whole has gained a modest five to seven percent for the first six
months.

In the Far East the Portfolio's largest positions, excluding Japan, are New
Zealand, Singapore, and Australia.  Indonesia and Malaysia added the most to
performance, Hong Kong and China the least.  The Far East similarly has been
lackluster, rising about eight percent year to date.  Japan, in dollar terms,
is still up only around one percent in 1996, but in Yen terms the Nikkei Dow
Jones is up fifty percent from its low twelve months ago.  While economic
growth remains impressive in Asia, averaging around six to seven percent,
some concerns over inflation and overheating have depressed sentiment.  The
best performers in the first six months were Taiwan, Philippines, and
Malaysia.

The portfolio manager has made minor adjustments to the country emphasis over
the second quarter, increasing the Philippines, Pakistan, Russia, and Norway
the most and decreasing the United Kingdom and South Africa.

The second half of 1996 could see a more general pickup in international
markets.  There are also signs of a gradual trend toward international
diversification among investors which would enhance the appeal of foreign
exposure.











Performance Graphs
- ------------------
Exhibits A through J illustrate the change of a $10,000 investment in each of
the ten Portfolios in comparison to its respective market indices.  The chart
assumes that an investor starts with $10,000 and shows the changes in that
investment from October 4, 1994 (commencement of operations for all
Portfolios except the Growth & Income Portfolio and the Value + Growth
Portfolio which commenced operations on April 1, 1996) to June 30, 1996.

The individual portfolio returns reflect expenses that apply to each
respective portfolio such as advisory, custodian, transfer agent, and legal
fees.  The returns do not include expenses that apply to the separate account
or related variable insurance contracts.  The benchmarks (except the
Donoghue's Average of All Taxable Money Market Funds Index and the Lipper
Balanced Fund Index) do not include expenses.  In general, the inclusion of a
portfolio's expenses reduces the total return figures in comparison to its
respective benchmark which does not include expenses.











































                                 EXHIBIT A

                           COMPARISON OF $10,000
             INTERNATIONAL FIXED INCOME PORTFOLIO vs JP MORGAN
                        GLOBAL GOVERNMENT BOND INDEX
 For the Period October 4, 1994 (Commencement of Investment Operations) to
                               June 30, 1996


  The following performance graph provides comparative cumulative total returns
of the International Fixed Income Portfolio versus the JP Morgan Global
Government Bond Index.

                             PERFORMANCE GRAPH


                                                        JP Morgan Global
                            International Fixed         Government Bond
                             Income Portfolio                Index

October 4, 1994                  $10,000                   $10,000
October 31, 1994                  10,120                    10,150
November 30, 1994                 10,074                    10,022
December 31, 1994                 10,101                    10,045
January 31, 1995                  10,267                    10,248
February 28, 1995                 10,454                    10,512
March 31, 1995                    10,672                    11,048
April 30, 1995                    10,813                    11,223
May 31, 1995                      11,101                    11,536
June 30, 1995                     11,102                    11,608
July 31, 1995                     11,202                    11,662
August 31, 1995                   11,187                    11,344
September 30, 1995                11,286                    11,599
October 31, 1995                  11,412                    11,713
November 30, 1995                 11,562                    11,844
December 31, 1995                 11,697                    11,991
January 31, 1996                  11,710                    11,867
February 29, 1996                 11,619                    11,799
March 31, 1996                    11,588                    11,781
April 30, 1996                    11,634                    11,737
May 31, 1996                      11,629                    11,749
June 30, 1996                     11,712                    11,851


                                            Since                      YTD
Total Return*                             Inception   1994**   1995    1996
_____________                             _________   ____    ______   ____
International Fixed Income Portfolio        17.12%    1.01%   15.81%   0.13%
                                                             
JP Morgan Global Government Bond Index      18.51%    0.45%   19.37%  -1.17%

*  "Total Return" is calculated including reinvestment of all income dividends
and capital gain distributions.  The total return since inception represents
the time period October 4, 1994 (commencement of investment operations) to
June 30, 1996.  Results represent past performance and do not indicate
future results.  The value of an investment in any of the Portfolios and the
return on the investment both will fluctuate and redemption proceeds may be
higher or lower than an investor's original cost.  Total returns for periods
of less than one year are not annualized.

** Total return for 1994 includes the time period since inception (October 4,
1994) through December 31, 1994, and returns are not annualized.

Total return does not reflect expenses that apply to the separate account or
related variable insurance contracts and inclusion of these charges would
result in reducing the total return figures for the period shown.






















































                                 EXHIBIT B

                           COMPARISON OF $10,000
          ADVANTAGE PORTFOLIO vs SALOMON BROTHERS 1 YEAR TREASURY
                         BENCHMARK-ON-THE-RUN INDEX
 For the Period October 4, 1994 (Commencement of Investment Operations) to
                                June 30, 1996


  The following performance graph provides comparative cumulative total returns
of the Advantage Portfolio versus the Salomon Brothers 1 Year Treasury
Benchmark-on-the-Run Index.

                             PERFORMANCE GRAPH


                                                       Salomon Brothers
                                Advantage              1 Year Treasury
                                Portfolio                   Index

October 4, 1994                  $10,000                   $10,000
October 31, 1994                  10,023                    10,041
November 30, 1994                 10,063                    10,035
December 31, 1994                 10,099                    10,071
January 31, 1995                  10,105                    10,173
February 28, 1995                 10,181                    10,262
March 31, 1995                    10,213                    10,323
April 30, 1995                    10,324                    10,394
May 31, 1995                      10,464                    10,487
June 30, 1995                     10,547                    10,547
July 31, 1995                     10,639                    10,599
August 31, 1995                   10,726                    10,651
September 30, 1995                10,797                    10,698
October 31, 1995                  10,885                    10,758
November 30, 1995                 10,958                    10,822
December 31, 1995                 11,026                    10,886
January 31, 1996                  11,130                    10,956
February 29, 1996                 11,195                    10,969
March 31, 1996                    11,211                    11,004
April 30, 1996                    11,253                    11,042
May 31, 1996                      11,302                    11,087
June 30, 1996                     11,363                    11,148


                                            Since                      YTD
Total Return*                             Inception   1994**   1995    1996
_____________                             _________   ____    ______   ____
Advantage Portfolio                         13.63%    0.99%    9.18%   3.05%
                                                           
Salomon Brothers 1 Year Treasury            11.48%    0.71%    8.09%   2.41%
Benchmark-on-the-Run Index

*  "Total Return" is calculated including reinvestment of all income dividends
and capital gain distributions.  The total return since inception represents
the time period October 4, 1994 (commencement of investment operations) to
June 30, 1996.  Results represent past performance and do not indicate
future results.  The value of an investment in any of the Portfolios and the
return on the investment both will fluctuate and redemption proceeds may be
higher or lower than an investor's original cost.  Total returns for periods
of less than one year are not annualized.

** Total return for 1994 includes the time period since inception (October 4,
1994) through December 31, 1994, and returns are not annualized.

Total return does not reflect expenses that apply to the separate account or
related variable insurance contracts and inclusion of these charges would
result in reducing the total return figures for the period shown.





















































                                 EXHIBIT C

                           COMPARISON OF $10,000
            MONEY MARKET PORTFOLIO vs DONOGHUE'S AVERAGE OF ALL
                      TAXABLE MONEY MARKET FUNDS INDEX
 For the Period October 4, 1994 (Commencement of Investment Operations) to
                                June 30, 1996


  The following performance graph provides comparative cumulative total returns
of the Money Market Portfolio versus the Donoghue's Average of All Taxable
Money Market Funds Index.

                             PERFORMANCE GRAPH

                                                       Donoghue's Average
                                                         of All Taxable
                           Money Market Portfolio            Money

October 4, 1994                  $10,000                   $10,000
October 31, 1994                  10,029                    10,035
November 30, 1994                 10,065                    10,073
December 31, 1994                 10,106                    10,114
January 31, 1995                  10,146                    10,158
February 28, 1995                 10,186                    10,204
March 31, 1995                    10,231                    10,251
April 30, 1995                    10,276                    10,298
May 31, 1995                      10,321                    10,345
June 30, 1995                     10,366                    10,393
July 31, 1995                     10,410                    10,439
August 31, 1995                   10,454                    10,485
September 30, 1995                10,496                    10,532
October 31, 1995                  10,541                    10,578
November 30, 1995                 10,585                    10,624
December 31, 1995                 10,630                    10,670
January 31, 1996                  10,674                    10,714
February 29, 1996                 10,713                    10,756
March 31, 1996                    10,755                    10,798
April 30, 1996                    10,795                    10,840
May 31, 1996                      10,838                    10,882
June 30, 1996                     10,880                    10,924


                                            Since                      YTD
Total Return*                             Inception   1994**   1995    1996
_____________                             _________   ____    ______   ____
Money Market Portfolio                       8.79%    1.06%    5.19%   2.34%

Donoghue's Average of All Taxable            9.24%    1.14%    5.49%   2.38%
Money Market Funds Index

*  "Total Return" is calculated including reinvestment of all income dividends
and capital gain distributions.  The total return since inception represents
the time period October 4, 1994 (commencement of investment operations) to
June 30, 1996.  Results represent past performance and do not indicate
future results.  The value of an investment in any of the Portfolios and the
return on the investment both will fluctuate and redemption proceeds may be
higher or lower than an investor's original cost.  An investment in the Money
Market Portfolio is neither insured nor guaranteed by the U.S. government and
there can be no assurance that the Portfolio will be able to maintain a stable
net asset value of $1.00 per share.  Total returns for periods of less than 
one year are not annualized.

** Total return for 1994 includes the time period since inception (October 4,
1994) through December 31, 1994, and returns are not annualized.

Total return does not reflect expenses that apply to the separate account or
related variable insurance contracts and inclusion of these charges would
result in reducing the total return figures for the period shown.



















































                                 EXHIBIT D

                           COMPARISON OF $10,000
      MORTGAGE-BACKED SECURITIES PORTFOLIO vs SHEARSON LEHMAN BROTHERS
                     MORTGAGE-BACKED SECURITIES INDEX
  For the Period October 4, 1994 (Commencement of Investment Operations) to
                                June 30, 1996


  The following performance graph provides comparative cumulative total returns
of the Mortgage-Backed Securities Portfolio versus the Shearson Lehman Brothers
Mortgage-Backed Securities Index.

                             PERFORMANCE GRAPH


                                                        Shearson Lehman
                            Mortgage-Backed               Brothers MBS
                          Securities Portfolio               Index

October 4, 1994                  $10,000                   $10,000
October 31, 1994                  10,010                     9,994
November 30, 1994                  9,982                     9,963
December 31, 1994                 10,050                    10,043
January 31, 1995                  10,254                    10,258
February 28, 1995                 10,508                    10,519
March 31, 1995                    10,534                    10,569
April 30, 1995                    10,682                    10,719
May 31, 1995                      11,040                    11,056
June 30, 1995                     11,094                    11,119
July 31, 1995                     11,093                    11,138
August 31, 1995                   11,204                    11,254
September 30, 1995                11,289                    11,353
October 31, 1995                  11,396                    11,454
November 30, 1995                 11,520                    11,585
December 31, 1995                 11,650                    11,730
January 31, 1996                  11,718                    11,818
February 29, 1996                 11,570                    11,720
March 31, 1996                    11,492                    11,678
April 30, 1996                    11,454                    11,646
May 31, 1996                      11,408                    11,611
June 30, 1996                     11,541                    11,771


                                            Since                      YTD
Total Return*                             Inception   1994**   1995    1996
_____________                             _________   ____    ______   ____
Mortgage-Backed Securities Portfolio        15.41%    0.50%   15.92%  -0.93%

Shearson Lehman Brothers                    17.71%    0.43%   16.80%   0.35%
Mortgage-Backed Securities Index

*  "Total Return" is calculated including reinvestment of all income dividends
and capital gain distributions.  The total return since inception represents
the time period October 4, 1994 (commencement of investment operations) to
June 30, 1996.  Results represent past performance and do not indicate
future results.  The value of an investment in any of the Portfolios and the
return on the investment both will fluctuate and redemption proceeds may be
higher or lower than an investor's original cost.  Total returns for periods
of less than one year are not annualized.

** Total return for 1994 includes the time period since inception (October 4,
1994) through December 31, 1994, and returns are not annualized.

Total return does not reflect expenses that apply to the separate account or
related variable insurance contracts and inclusion of these charges would
result in reducing the total return figures for the period shown.





















































                                 EXHIBIT E

                           COMPARISON OF $10,000
                   OTC PORTFOLIO vs RUSSELL 2000 INDEX and
                               S&P 500 INDEX
 For the Period October 4, 1994 (Commencement of Investment Operations) to
                                June 30, 1996


  The following performance graph provides comparative cumulative total returns
of the OTC Portfolio versus the Russell 2000 Index and the S&P 500 Index.

                             PERFORMANCE GRAPH


                                           Russell 2000
                        OTC Portfolio         Index           S&P 500 Index

October 4, 1994            $10,000           $10,000             $10,000
October 31, 1994            10,339             9,960              10,225
November 30, 1994           10,153             9,558               9,853
December 31, 1994           10,359             9,814               9,999
January 31, 1995            10,182             9,690              10,258
February 28, 1995           10,427            10,093              10,658
March 31, 1995              11,132            10,266              10,972
April 30, 1995              10,498            10,494              11,296
May 31, 1995                11,022            10,674              11,748
June 30, 1995               11,772            11,228              12,020
July 31, 1995               12,685            11,875              12,419
August 31, 1995             13,204            12,121              12,450
September 30, 1995          13,308            12,338              12,976
October 31, 1995            12,801            11,786              12,929
November 30, 1995           13,335            12,281              13,496
December 31, 1995           13,387            12,605              13,757
January 31, 1996            13,515            12,592              14,230
February 29, 1996           14,502            12,984              14,367
March 31, 1996              14,521            13,253              14,505
April 30, 1996              16,030            13,962              14,718
May 31, 1996                16,658            14,508              15,087
June 30, 1996               15,899            13,912              15,145

                                            Since                      YTD
Total Return*                             Inception   1994**   1995    1996
_____________                             _________   ____    ______   ____
OTC Portfolio                               58.99%    3.59%   29.23%  18.77%

Russell 2000 Index                          39.12%   -1.86%   28.45%  10.36%

S&P 500 Index                               51.45%   -0.01%   37.59%  10.10%

*  "Total Return" is calculated including reinvestment of all income dividends
and capital gain distributions.  The total return since inception represents
the time period October 4, 1994 (commencement of investment operations) to
June 30, 1996.  Results represent past performance and do not indicate
future results.  The value of an investment in any of the Portfolios and the
return on the investment both will fluctuate and redemption proceeds may be
higher or lower than an investor's original cost.  Total returns for periods
of less than one year are not annualized.


** Total return for 1994 includes the time period since inception (October 4,
1994) through December 31, 1994, and returns are not annualized.

Total return does not reflect expenses that apply to the separate account or
related variable insurance contracts and inclusion of these charges would
result in reducing the total return figures for the period shown.






















































                                 EXHIBIT F

                           COMPARISON OF $10,000
                    RESEARCH PORTFOLIO vs S&P 500 INDEX
 For the Period October 4, 1994 (Commencement of Investment Operations) to
                                June 30, 1996


  The following performance graph provides comparative cumulative total returns
of the Research Portfolio versus the S&P 500 Index.


                             PERFORMANCE GRAPH


                            Research Portfolio          S&P 500 Index

October 4, 1994                  $10,000                   $10,000
October 31, 1994                  10,197                    10,225
November 30, 1994                  9,677                     9,853
December 31, 1994                  9,678                     9,999
January 31, 1995                   9,697                    10,258
February 28, 1995                 10,069                    10,658
March 31, 1995                    10,381                    10,972
April 30, 1995                    10,559                    11,296
May 31, 1995                      10,930                    11,748
June 30, 1995                     11,306                    12,020
July 31, 1995                     12,002                    12,419
August 31, 1995                   12,029                    12,450
September 30, 1995                12,392                    12,976
October 31, 1995                  12,459                    12,929
November 30, 1995                 12,890                    13,496
December 31, 1995                 13,218                    13,757
January 31, 1996                  13,493                    14,230
February 29, 1996                 14,081                    14,367
March 31, 1996                    14,089                    14,505
April 30, 1996                    14,663                    14,718
May 31, 1996                      15,142                    15,087
June 30, 1996                     14,925                    15,145


                                            Since                      YTD
Total Return*                             Inception   1994**   1995    1996
_____________                             _________   ____    ______   ____

Research Portfolio                          49.24%   -3.22%   36.58%  12.91%

S&P 500 Index                               51.45%   -0.01%   37.59%  10.10%

*  "Total Return" is calculated including reinvestment of all income dividends
and capital gain distributions.  The total return since inception represents
the time period October 4, 1994 (commencement of investment operations) to
June 30, 1996.  Results represent past performance and do not indicate
future results.  The value of an investment in any of the Portfolios and the
return on the investment both will fluctuate and redemption proceeds may be
higher or lower than an investor's original cost.  Total returns for periods
of less than one year are not annualized.

** Total return for 1994 includes the time period since inception (October 4,
1994) through December 31, 1994, and returns are not annualized.

Total return does not reflect expenses that apply to the separate account or
related variable insurance contracts and inclusion of these charges would
result in reducing the total return figures for the period shown.
























































                                 EXHIBIT G

                           COMPARISON OF $10,000
           TOTAL RETURN PORTFOLIO vs LIPPER BALANCED FUND INDEX,
  SHEARSON LEHMAN BROTHERS GOVERNMENT/CORPORATE INDEX, AND S&P 500 INDEX
 For the Period October 4, 1994 (Commencement of Investment Operations) to
                                June 30, 1996


  The following performance graph provides comparative cumulative total returns
of the Total Return Portfolio versus the Lipper Balanced Fund Index, the 
Shearson Lehman Brothers Government/Corporate Index and the S&P 500 Index.

                             PERFORMANCE GRAPH
                                                Shearson Lehman
                                     Lipper        Brothers
                                    Balanced      Government/        
                     Total Return     Fund         Corporate        S&P 500
                      Portfolio       Index         Index            Index

October 4, 1994        $10,000       $10,000       $10,000          $10,000
October 31, 1994        10,073        10,036         9,989           10,225
November 30, 1994        9,742         9,795         9,971            9,853
December 31, 1994        9,853         9,877        10,037            9,999
January 31, 1995         9,978         9,998        10,230           10,258
February 28, 1995       10,196        10,289        10,467           10,658
March 31, 1995          10,349        10,469        10,537           10,972
April 30, 1995          10,568        10,662        10,683           11,296
May 31, 1995            10,935        11,006        11,131           11,748
June 30, 1995           11,019        11,204        11,220           12,020
July 31, 1995           11,149        11,442        11,176           12,419
August 31, 1995         11,266        11,531        11,319           12,450
September 30, 1995      11,588        11,808        11,435           12,976
October 31, 1995        11,538        11,779        11,603           12,929
November 30, 1995       11,990        12,141        11,794           13,496
December 31, 1995       12,268        12,308        11,968           13,757
January 31, 1996        12,492        12,536        12,042           14,230
February 29, 1996       12,486        12,542        11,787           14,367
March 31, 1996          12,635        12,590        11,688           14,505
April 30, 1996          12,683        12,673        11,607           14,718
May 31, 1996            12,754        12,820        11,587           15,087
June 30, 1996           12,836        12,862        11,743           15,145

                                            Since                      YTD
Total Return*                             Inception   1994**   1995    1996
_____________                             _________   ____    ______   ____
Total Return Portfolio                      28.37%   -1.47%   24.51%   4.63%

Lipper Balanced Fund Index                  28.62%   -1.23%   24.61%   4.50%

Shearson Lehman Brothers
Government/Corporate Index                  17.43%    0.37%   19.24%  -1.88%

S&P 500 Index                               51.45%   -0.01%   37.59%  10.10%

*   "Total Return" is calculated including reinvestment of all income dividends
and capital gain distributions.  The total return since inception represents
the time period October 4, 1994 (commencement of investment operations) to
June 30, 1996.  Results represent past performance and do not indicate
future results.  The value of an investment in any of the Portfolios and the
return on the investment both will fluctuate and redemption proceeds may be
higher or lower than an investor's original cost.  Total returns for periods
of less than one year are not annualized.

**  Total return for 1994 includes the time period since inception (October 4,
1994) through December 31, 1994, and returns are not annualized.

*** The Lipper Balanced Fund Index represents porfolios consisting of both
equity and fixed income securities and compares more closely with the
objectives of the Total Return Portfolio.

Total return does not reflect expenses that apply to the separate account or
related variable insurance contracts and inclusion of these charges would
result in reducing the total return figures for the period shown.














































                                 EXHIBIT H

                           COMPARISON OF $10,000
                 GROWTH & INCOME PORTFOLIO vs S&P 500 INDEX
  For the Period April 1, 1996 (Commencement of Investment Operations) to
                                June 30, 1996


  The following performance graph provides comparative cumulative total returns
of the Growth & Income Portfolio versus the S&P 500 Index.

                             PERFORMANCE GRAPH


                             Growth & Income               S&P 500
                                Portfolio                   Index

April 1, 1996                    $10,000                   $10,000
April 30, 1996                    10,724                    10,147
May 31, 1996                      11,480                    10,409
June 30, 1996                     11,107                    10,448



                                            Since   
Total Return*                             Inception 
_____________                             _________ 
Growth & Income Portfolio                   11.07% 

S&P 500 Index                                4.48% 

*  "Total Return" is calculated including reinvestment of all income dividends
and capital gain distributions.  The total return since inception represents
the time period April 1, 1996 (commencement of investment operations) to
June 30, 1996.  Results represent past performance and do not indicate
future results.  The value of an investment in any of the Portfolios and the
return on the investment both will fluctuate and redemption proceeds may be
higher or lower than an investor's original cost.  Total returns for periods
of less than one year are not annualized.

Total return does not reflect expenses that apply to the separate account or
related variable insurance contracts and inclusion of these charges would
result in reducing the total return figures for the period shown.

















                                 EXHIBIT I

                           COMPARISON OF $10,000
     VALUE + GROWTH PORTFOLIO vs RUSSELL 2000 INDEX and S&P 500 INDEX
  For the Period April 1, 1996 (Commencement of Investment Operations) to
                                June 30, 1996


  The following performance graph provides comparative cumulative total returns
of the Value + Growth Portfolio versus the Russell 2000 Index and the S&P   
500 Index.

                             PERFORMANCE GRAPH


                                                            
                        Value + Growth       Russell 2000         S&P 500
                          Portfolio             Index              Index

April 1, 1996              $10,000             $10,000            $10,000
April 30, 1996              10,488              10,535             10,147
May 31, 1996                10,670              10,950             10,409
June 30, 1996               10,227              10,500             10,448


                                            Since   
Total Return*                             Inception 
_____________                             _________
Value & Growth Portfolio                     2.27%

Russell 2000 Index                           5.00%

S&P 500 Index                                4.48%

*  "Total Return" is calculated including reinvestment of all income dividends
and capital gain distributions.  The total return since inception represents
the time period April 1, 1996 (commencement of investment operations) to
June 30, 1996.  Results represent past performance and do not indicate
future results.  The value of an investment in any of the Portfolios and the
return on the investment both will fluctuate and redemption proceeds may be
higher or lower than an investor's original cost.  Total returns for periods
of less than one year are not annualized.

Total return does not reflect expenses that apply to the separate account or
related variable insurance contracts and inclusion of these charges would
result in reducing the total return figures for the period shown.














                                 EXHIBIT J

                           COMPARISON OF $10,000
           INTERNATIONAL STOCK PORTFOLIO vs MORGAN STANLEY CAPITAL
       INTERNATIONAL EUROPE, ASIA, AND FAR EAST INDEX and S&P 500 INDEX
 For the Period October 4, 1994 (Commencement of Investment Operations) to
                                June 30, 1996


  The following performance graph provides comparative cumulative total returns
of the International Stock Portfolio versus the Morgan Stanley Capital 
International Europe, Asia, and Far East Index and the S&P 500 Index.

                             PERFORMANCE GRAPH


                                            Morgan Stanley
                        International    Capital International
                       Stock Portfolio          Index            S&P 500 Index

October 4, 1994            $10,000             $10,000              $10,000
October 31, 1994            10,169              10,333               10,225
November 30, 1994            9,847               9,836                9,853
December 31, 1994            9,804               9,898                9,999
January 31, 1995             9,256               9,518               10,258
February 28, 1995            9,314               9,490               10,658
March 31, 1995               9,596              10,082               10,972
April 30, 1995               9,919              10,462               11,296
May 31, 1995                10,069              10,337               11,748
June 30, 1995                9,986              10,156               12,020
July 31, 1995               10,475              10,789               12,419
August 31, 1995             10,365              10,378               12,450
September 30, 1995          10,445              10,580               12,976
October 31, 1995            10,276              10,296               12,929
November 30, 1995           10,272              10,582               13,496
December 31, 1995           10,634              11,008               13,757
January 31, 1996            11,179              11,053               14,230
February 29, 1996           11,311              11,091               14,367
March 31, 1996              11,447              11,326               14,505
April 30, 1996              11,843              11,656               14,718
May 31, 1996                11,766              11,441               15,087
June 30, 1996               11,838              11,505               15,145

                                            Since                      YTD
Total Return*                             Inception   1994**   1995    1996
_____________                             _________   ____    ______   ____
International Stock Portfolio               18.38%   -1.96%    8.47%  11.33%

Morgan Stanley Capital International        15.05%   -1.02%   11.22%   4.52%
Europe, Asia, and Far East (EAFE) Index

S&P 500 Index                               51.45%   -0.01%   37.59%  10.10%

*  "Total Return" is calculated including reinvestment of all income dividends
and capital gain distributions.  The total return since inception represents
the time period October 4, 1994 (commencement of investment operations) to
June 30, 1996.  Results represent past performance and do not indicate
future results.  The value of an investment in any of the Portfolios and the
return on the investment both will fluctuate and redemption proceeds may be
higher or lower than an investor's original cost.  Total returns for periods
of less than one year are not annualized.

** Total return for 1994 includes the time period since inception (October 4,
1994) through December 31, 1994, and returns are not annualized.

Total return does not reflect expenses that apply to the separate account or
related variable insurance contracts and inclusion of these charges would
result in reducing the total return figures for the period shown.




















































                      EQUI-SELECT SERIES TRUST
                       MONEY MARKET PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                           Principal
Security Description                        Amount       Value
- ---------------------------------------   ----------- -----------
<S>                                        <C>        <C>
U.S. GOVERNMENT AGENCY
SECURITIES - 90.7%
 GOVERNMENT AGENCY - 90.7%
  Federal Farm Credit Bank Discount Note
   5.180%, 07/01/1996                       $745,000    $745,000
   5.250%, 07/05/1996                        210,000     209,878
   5.220%, 07/11/1996                        575,000     574,166
   5.280%, 07/15/1996                        505,000     503,963
   5.290%, 08/09/1996                        580,000     576,676
  Federal Home Loan Bank Discount Note
   5.290%, 07/22/1996                        815,000     812,485
   5.230%, 12/17/1996                        210,000     204,844
   5.270%, 07/05/1996                        960,000     959,438
   5.180%, 08/20/1996                        430,000     426,906
   5.180%, 10/21/1996                        540,000     531,298
  Federal Home Loan Mortgage Discount Note
   5.280%, 08/09/1996                        530,000     526,968
   5.200%, 08/19/1996                        700,000     695,046
   5.290%, 08/19/1996                        175,000     173,740
   5.200%, 08/26/1996                        500,000     495,956
   5.410%, 01/27/1997                        175,000     169,477
  Federal National Mortgage Association
  Discount Note
   5.250%, 07/18/1996                        495,000     493,773
   5.280%, 07/18/1996                        200,000     199,501
   5.200%, 07/30/1996                        635,000     632,340
   5.160%, 08/01/1996                        500,000     497,778
   5.210%, 08/06/1996                        600,000     596,874
  Student Loan Marketing Discount Note
   5.400%, 12/16/1996                        755,000     735,974
  Tennessee Valley Authority Discount Note
   5.190%, 07/08/1996                        650,000     649,344
   5.250%, 07/12/1996                      1,000,000     998,396
   4.980%, 07/25/1996                        425,000     423,589
                                                      -----------
                                                      12,833,410

TOTAL U.S. GOVERNMENT AGENCY SECURITIES -
(Cost $12,833,410)                                    12,833,410
</TABLE>

See accompanying notes.







                      EQUI-SELECT SERIES TRUST
                       MONEY MARKET PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                           Principal
Security Description                        Amount       Value
- ---------------------------------------   ----------- -----------
<S>                                         <C>      <C>
SHORT TERM INVESTMENTS - 7.2%
  COMMERCIAL PAPER - 7.2%
   CS First Boston, Inc., 5.320%, 
    07/09/1996                              $350,000    $349,586
   Daimler Benz North America, 5.280%,
    09/13/1996                               350,000     346,202
   Hewlett Packard Company, 5.380%,
    09/30/1996                               330,000     325,512
                                                      -----------
                                                       1,021,300
                                                      -----------
TOTAL SHORT TERM INVESTMENTS - 
(Cost $1,021,300)                                      1,021,300
                                                      -----------
TOTAL INVESTMENTS AT AMORTIZED COST
AND VALUE - 97.9%                                     13,854,710
OTHER ASSETS LESS LIABILITIES - 2.1%                     297,482
                                                      -----------
NET ASSETS - 100.0%                                  $14,152,192
                                                      ===========
<FN>
The percentage shown for each investment category is the
total value of that category as a percentage of the net
assets of the portfolio.
</TABLE>

See accompanying notes.






















                      EQUI-SELECT SERIES TRUST
                 MORTGAGE-BACKED SECURITIES PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                           Principal
Security Description                        Amount       Value
- ---------------------------------------   ----------- -----------
<S>                                        <C>         <C>
MORTGAGE PASS-THROUGHS - 6.3%
 COLLATERALIZED MORTGAGE OBLIGATIONS - 6.3%
  Country Wide Funding Corporation,
    Mortgage Certificate 1995-4, Class A-4,
    7.500%, 09/25/2025                      $700,000    $683,266
                                                      -----------
  TOTAL MORTGAGE PASS-THROUGHS - 
  (Cost $702,297)                                        683,266

U.S. GOVERNMENT AND AGENCY SECURITIES - 77.3%
 MORTGAGE-BACKED OBLIGATIONS - 65.4%
  Federal Home Loan Mortgage Corp.
   7.000%, 10/01/2010                        935,288     924,083
   7.000%, 06/01/2024                         67,496      65,239
   7.000%, 07/01/2024                        198,586     191,572
   7.000%, 08/01/2024                        736,616     710,598
  Federal National Mortgage Association
   6.500%, 01/01/2024                        427,472     402,491
   6.500%, 02/01/2024                        372,121     350,374
   6.500%, 06/01/2024                        228,536     214,468
   8.000%, 04/01/2025                        492,312     496,005
   8.500%, 12/01/2025                        495,001     507,994
  Government National Mortgage Association
   6.000%, 12/15/2008                        263,752     252,047
   6.000%, 01/15/2009                        258,017     246,566
   8.000%, 05/15/2017                        537,489     548,233
   8.000%, 06/15/2017                        221,257     225,873
   8.000%, 07/15/2017                        107,978     110,136
   7.500%, 01/15/2024                        401,186     396,673
   7.000%, 08/15/2025                        505,765     486,480
   7.000%, 03/15/2026                      1,017,554     975,580
                                                      -----------
                                                       7,104,412

 U.S. GOVERNMENT - 11.9%
  United States Treasury Bond
   7.875%, 11/15/2004                        400,000     429,936
   11.625%, 11/15/2004                       660,000     865,530
                                                      -----------
                                                       1,295,466
 TOTAL U.S. GOVERNMENT AND AGENCY
 SECURITIES - (Cost $8,406,306)                        8,399,878
</TABLE>

See accompanying notes.




                      EQUI-SELECT SERIES TRUST
                 MORTGAGE-BACKED SECURITIES PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                           Principal
Security Description                        Amount       Value
- ---------------------------------------   ----------- -----------
<S>                                         <C>      <C>
SHORT TERM INVESTMENTS - 15.9%
 INVESTMENT COMPANY - 1.5%
  Merrill Lynch Governmental Fund 5.080%*   $159,497    $159,497

 U.S. GOVERNMENT AND AGENCY SECURITIES - 14.4%
  Federal Farm Credit Bank Discount Note,
    5.240%, 07/02/1996                       835,000     834,878
  Federal Home Loan Bank Cosolidated
    Discount Note, 5.290%, 07/18/1996        735,000     733,164
                                                      -----------
                                                       1,568,042
                                                      -----------
   TOTAL SHORT TERM INVESTMENTS - 
   (Cost $1,727,539)                                   1,727,539
                                                      -----------

TOTAL INVESTMENTS - (Cost $10,836,142) - 99.5%        10,810,683
OTHER ASSETS LESS LIABILITIES - 0.5%                      52,918
                                                      -----------
NET ASSETS - 100.0%                                  $10,863,601
                                                      ===========
<FN>
The percentage shown for each investment category is the
total value of that category as a percentage of the net
assets of the portfolio.

*The interest rate shown reflects the rate in effect
 on June 30, 1996.
</TABLE>

See accompanying notes.


















                      EQUI-SELECT SERIES TRUST
                 INTERNATIONAL FIXED INCOME PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                           Principal
Security Description                        Amount       Value
- ---------------------------------------   ----------- -----------
<S>                                      <C>           <C>
GOVERNMENT BONDS - 80.6%
 CANADA - 3.8% (CAD)
  Government of Canada
    7.500%, 09/01/2000                      $500,000    $374,460

 DENMARK - 3.5% (DKK)
  Kingdom of Denmark
    6.000%, 12/10/1999                     2,000,000     345,822

 FRANCE - 5.8% (FFR)
  Government of France
    7.000%, 10/12/2000                     2,000,000     411,385
  Obligation Assimilable du Tresor
    5.500%, 04/25/2004                       900,000     166,314
                                                      -----------
                                                         577,699

 GERMANY - 10.4% (DEM)
  Bundesrepublik
    6.750%, 07/15/2004                       500,000     336,896
  German Federal Republic
    5.125%, 11/21/2000                       650,000     425,621
  Treuhandanstalt
    6.125%, 06/25/1998                       400,000     272,279
                                                      -----------
                                                       1,034,796

 ITALY - 4.7% (ITL)
  Buoni Del Tesoro Poliennali
    8.500%, 08/01/1999                   400,000,000     261,773
  Republic of Italy
    10.500%, 04/01/2000                  300,000,000     207,536
                                                      -----------
                                                         469,309
 JAPAN - 4.5% (JPY)
  Japan Government
    3.100%, 03/20/2006                    50,000,000     451,028

 NETHERLANDS - 2.8% (NLG)
  State of Netherlands
    7.000%, 08/15/1999                       450,000     280,871

 SPAIN - 4.0% (ESP)
  Government of Spain
    8.400%, 04/30/2001                    50,000,000     393,656
</TABLE>

See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                 INTERNATIONAL FIXED INCOME PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                           Principal
Security Description                        Amount       Value
- ---------------------------------------   ----------- -----------
<S>                                       <C>         <C>
 SWEDEN - 3.3% (SEK)
  Kingdom  of Sweden
    11.000%, 01/21/1999                   $1,000,000    $166,327
    10.250%, 05/05/2000                    1,000,000     166,870
                                                      -----------
                                                         333,197

 UNITED KINGDOM - 6.9% (GBP)
  U.K. Treasury
    7.000%, 11/06/2001                       450,000     684,234

 UNITED STATES - 30.9% (USD)
  United States Treasury Note
    6.500%, 09/30/1996                       500,000     501,328
    7.125%, 09/30/1999                       750,000     766,406
    6.125%, 09/30/2000                       300,000     296,485
    5.500%, 12/31/2000                       500,000     481,719
    7.250%, 08/15/2004                     1,000,000   1,035,156
                                                      -----------
                                                       3,081,094
                                                      -----------

 TOTAL GOVERNMENT BONDS - (Cost $7,828,455)            8,026,166

SHORT TERM INVESTMENTS - 17.7%
 REPURCHASE AGREEMENT - 17.7%
  Agreement with State Street Bank and Trust
    Company, dated 06/28/1996, bearing 4.000%,
    to be repurchased at $1,762,587 on 07/01/1996
    (secured by $1,850,000 par value U.S. Treasury
    Note, 5.25%, due 01/31/01, with a value of
    $1,798,124)                            1,762,000   1,762,000
                                                      -----------
  TOTAL SHORT TERM INVESTMENTS -
  (Cost $1,762,000)                                    1,762,000
                                                      -----------

TOTAL INVESTMENTS - (Cost $9,590,455) - 98.3%          9,788,166
OTHER ASSETS LESS LIABILITIES - 1.7%                     168,519
                                                      -----------
NET ASSETS - 100.0%                                   $9,956,685
                                                      ===========
<FN>
The percentage shown for each investment category is the
total value of that category as a percentage of the 
net assets of the portfolio.
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                           OTC PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS - 92.6%
 AEROSPACE - 0.0%
  Dassault Systems S A, (a)                       200      $4,600

 AUTO PARTS - 0.3%
  Autozone Incorporated, (a)                    2,100      72,975

 BUSINESS SERVICES - 0.0%
  Transaction Systems Architects
   Incorporated, (a)                              100       6,700

 CHEMICALS - 0.1%
  Polymer Group Incorporated, (a)               1,100      19,250

 COMMERCIAL SERVICES - 0.1%
  Equity Corporation International, (a)           500      13,500
  Intelliquest Information Group, (a)             200       6,550
  Nova Corporation, (a)                           100       3,375
  Registry Incorporated, (a)                      100       2,925
  Western Staff Services Incorporated, (a)        100       1,400
                                                       -----------
                                                           27,750

 COMPUTERS & BUSINESS EQUIPMENT - 1.7%
  Digital Equipment Corporation, (a)            8,200     369,000

 COMPUTER SOFTWARE - 5.2%
  Activision Incorporated New, (a)              7,800     101,400
  Autodesk Incorporated                         7,500     224,062
  Cadence Design Systems Incorporated, (a)      4,000     135,000
  Insignia Solutions Plc ADR, (a)                 100         850
  Intersolv Incorporated, (a)                   3,700      34,225
  Maxis Incorporated, (a)                      10,300     203,425
  Spectrum Holobyte Incorporated, (a)          72,900     419,175
  Verilink Corporation, (a)                       100       2,550
                                                       -----------
                                                        1,120,687

 COMPUTER SOFTWARE - SYSTEMS- 11.8%
  Adobe Systems Incorporated                   11,400     408,975
  BMC Software Incorporated, (a)                3,300     197,175
  Cabletron Systems Incorporated, (a)           6,700     459,788
  Informix Corporation, (a)                    19,400     436,500
  Sybase Incorporated, (a)                     20,100     474,862
  Synopsys Incorporated, (a)                   14,350     570,412
                                                       -----------
                                                        2,547,712
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                           OTC PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 CONSUMER GOODS & SERVICES - 0.0%
  Sola International Incorporated, (a)            100      $2,875

 DOMESTIC OIL - 1.9%
  Carbo Ceramics Incorporated, (a)             17,900     393,800
  Lomak Petroleum Incorporated                    600       8,550
                                                       -----------
                                                          402,350

 DRUGS & HEALTH CARE SERVICES - 21.9%
  Beverly Enterprises Incorporated, (a)         8,800     105,600
  Community Health Systems Incorporated, (a)      500      25,875
  Coventry Corporation, (a)                    12,700     200,025
  Foundation Health Corporation, (a)            3,200     114,800
  General Nutrition Cos Incorporated, (a)      14,000     245,000
  Healthsource Incorporated, (a)               10,500     183,750
  Owen Healthcare Incorporated, (a)            10,400     144,300
  Pacificare Health Systems Incorporated,
   Class A, (a)                                15,100     996,600
  Pacificare Health Systems Incorporated,
   Class B, (a)                                   600      40,650
  Regency Health Services, (a)                 13,700     155,838
  Safeguard Health Enterprises, (a)             1,900      33,963
  United Healthcare Corporation                 6,589     332,757
  Uromed Corporation, (a)                      60,500     831,875
  Ventritex Incorporated, (a)                  45,500     779,187
  Zoll Medical Corporation, (a)                33,200     531,200
                                                       -----------
                                                        4,721,420

 ELECTRICAL EQUIPMENT - 0.9%
  Cable Design Technologies Corporation, (a)    6,000     196,500

 ELECTRONICS -1.4%
  Altera Corporation, (a)                       1,300      49,400
  Dupont Photomasks Incorporated, (a)             100       2,050
  Intel Corporation                             1,200      88,125
  LSI Logic Corporation, (a)                    5,800     150,800
  Thermospectra Corporation, (a)                  100       1,575
                                                       -----------
                                                          291,950
</TABLE>

See accompanying notes.





                      EQUI-SELECT SERIES TRUST
                           OTC PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>       <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 ENTERTAINMENT - 10.3%
  Bally Entertainment Group, (a)                8,400    $231,000
  Harrahs Entertainment Incorporated, (a)       9,100     257,075
  MGM Grand Incorporated, (a)                   1,300      51,837
  Showboat Incorporated                        25,200     759,150
  Starsight Telecast Incorporated, (a)        100,200     914,325
                                                       -----------
                                                        2,213,387

 FINANCIAL SERVICES - 3.8%
  Advanta Corporation, Class B                  1,500      67,875
  Corestates Financial Corporation              2,450      94,325
  Countrywide Credit Incorporated               6,900     170,775
  Credit Acceptance Corporation, (a)            4,700      98,700
  Green Tree Financial Corporation              1,900      59,375
  Medallion Financial Corporation, (a)         10,800     135,000
  National Auto Credit Incorporated, (a)       17,450     198,494
                                                       -----------
                                                          824,544

 GAS EXPLORATION - 0.4%
  Apache Corporation                              500      16,437
  Newfield Exploration Company, (a)             1,600      62,200
  Snyder Oil Corporation                          750       7,594
                                                       -----------
                                                           86,231

 HOTELS & RESTAURANTS - 0.5%
  Applebees International Incorporated          3,300     106,013

 INDUSTRIAL MACHINERY - 0.5%
  Agco Corporation                              4,000     111,000

 INSURANCE - 0.7%
  Amerin Corporation, (a)                         300       8,025
  Riscorp Incorporated, (a)                     8,100     147,825
                                                       -----------
                                                          155,850
 JEWELRY - 0.0%
  Mark Brothers Jewelers Incorporated, (a)        100       2,275

 LEISURE TIME - 3.1%
  Argosy Gaming Corporation, (a)               80,700     595,162
  Yes Entertainment Corporation, (a)            5,600      82,600
                                                       -----------
                                                          677,762
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                           OTC PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>         <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 LODGING - 0.3%
  Interstate Hotels Company, (a)                  300      $6,675
  Promus Hotel Corporation, (a)                 1,700      50,363
                                                       -----------
                                                           57,038

 MEDICAL SUPPLIES - 2.7%
  Nobelpharma, (a)                              7,000     130,058
  Oncogene Science Incorporated, (a)           13,800     138,000
  St Jude Medical Incorporated, (a)             9,100     304,850
                                                       -----------
                                                          572,908

 MINING - 0.3%
  Southern Africa Minerals Corporation, (a)    53,400      35,201
  Titanium Metals Corporation, (a)              1,100      28,463
                                                       -----------
                                                           63,664

 OIL & GAS - 2.1%
  Belco Oil & Gas Corporation, (a)              9,900     351,450
  Seacor Holdings Incorporated, (a)             2,400     107,400
                                                       -----------
                                                          458,850

 PUBLISHING - 0.4%
  Pulitzer Publishing Company                   1,250      74,063

 RAILROADS & EQUIPMENT - 1.6%
  Kansas City Southern Industries
   Incorporated                                 3,500     150,062
  Wisconsin Central Transportation
   Corporation, (a)                             6,000     195,000
                                                       -----------
                                                          345,062

 RETAIL - 3.0%
  Eastbay Incorporated, (a)                       300       4,500
  Giordano International                      219,000     212,187
  Gymboree Corporation, (a)                     9,500     289,750
  Office Depot Incorporated, (a)                6,800     138,550
                                                       -----------
                                                          644,987
</TABLE>

See accompanying notes.



                      EQUI-SELECT SERIES TRUST
                           OTC PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>     <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 SOFTWARE - 6.0%
  Cisco Systems Incorporated, (a)               1,100     $62,288
  Electronic Arts, (a)                         20,100     537,675
  Microsoft Corporation, (a)                    2,600     312,325
  Oracle Systems Corporation, (a)               9,900     390,431
                                                       -----------
                                                        1,302,719

 TELECOMMUNICATIONS - 7.0%
  Airtouch Communications, (a)                  4,000     113,000
  Echostar Communications Corporation, (a)      1,900      53,675
  Excel Communication Incorporated, (a)           400      10,800
  Glenayre Technologies Incorporated, (a)       8,200     410,000
  Mcleod Incorporated, (a)                        300       7,200
  Pagemart Wireless Incorporated, (a)             300       3,000
  Pilipino Telephone, (a)                      29,900      45,649
  Rogers Cantel Mobile Incorporated,
   Class B, (a)                                36,800     860,200
                                                       -----------
                                                        1,503,524

 TELEPHONE - 4.6%
  MCI Communications Corporation               29,000     743,125
  Telephone & Data Systems Incorporated         5,300     238,500
                                                       -----------
                                                          981,625

 TEXTILES - 0.0%
  Designer Holdings Ltd, (a)                      300       7,988

 TRANSPORTATION - 0.0%
  Trico Marine Services Incorporated, (a)         100       2,225
                                                       -----------

  TOTAL COMMON STOCK AND OTHER EQUITY
  INTERESTS - (Cost $19,020,861)                       19,975,484

</TABLE>

See accompanying notes.









                      EQUI-SELECT SERIES TRUST
                           OTC PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>    <C>
WARRANTS - 0.0%
 BROADCASTING - 0.0%
  American Media Incorporated, (a)             41,700      $2,606
                                                       -----------

  TOTAL WARRANTS - (Cost $21,501)                           2,606
                                                       -----------

TOTAL INVESTMENTS - (Cost $19,042,362) - 92.6%         19,978,090
OTHER ASSETS LESS LIABILITIES - 7.4%                    1,593,505
                                                       -----------
NET ASSETS - 100.0%                                   $21,571,595
                                                       ===========
<FN>
The percentage shown for each investment category is the
total value of that category as a percentage of the 
net assets of the portfolio.

(a) Non-income producing securities.

ADR - American Depositary Receipts.
</TABLE>

See accompanying notes.


























                      EQUI-SELECT SERIES TRUST
                          RESEARCH PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS - 96.5%
 AEROSPACE - 6.1%
  General Dynamics Corporation                  7,200    $446,400
  Lockheed Martin Corporation                   6,300     529,200
  McDonnell Douglas Corporation                15,400     746,900
  United Technologies Corporation               5,300     609,500
                                                       -----------
                                                        2,332,000

 AUTOMOBILES - 0.4%
  Volvo AB                                      7,100     161,946

 BANKS - 2.3%
  Baybanks Incorporated                         3,800     409,450
  Chase Manhattan Corporation                   6,476     457,367
                                                       -----------
                                                          866,817

 BROADCASTING - 0.7%
  Jacor Communications Incorporated, (a)        8,800     271,700

 BUSINESS SERVICES - 1.7%
  Ceridian Corporation, (a)                     9,200     464,600
  Interim Services Incorporated, (a)            1,200      51,600
  Technology Solutions Company, (a)             3,400     117,725
                                                       -----------
                                                          633,925

 CHEMICALS - 3.5%
  Air Products & Chemicals Incorporated         6,800     392,700
  Hanna M.A. Company                            5,350     111,681
  Polymer Group Incorporated, (a)               2,600      45,500
  Praxiar Incorporated                          9,900     418,275
  Uniroyal Chemical Corporation, (a)            7,900     117,513
  W.R. Grace & Company                          3,600     255,150
                                                       -----------
                                                        1,340,819

 COMMERCIAL SERVICES - 0.6%
  ISS International                            10,900     243,731

 COMPUTERS & BUSINESS EQUIPMENT - 1.4%
  Digital Equipment Corporation, (a)            5,300     238,500
  Gateway 2000 Incorporated, (a)                9,100     309,400
                                                       -----------
                                                          547,900
</TABLE>

See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                          RESEARCH PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>       <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 COMPUTER SOFTWARE - 2.3%
  Amisys Managed Care Systems
    Incorporated, (a)                          10,300    $265,225
  Cadence Design Systems Incorporated          15,400     519,750
  Olivetti Spa, (a)                           133,300      71,993
                                                       -----------
                                                          856,968

 COMPUTER SOFTWARE - SYSTEMS - 5.1%
  Adobe Systems Incorporated                    7,000     251,125
  Affiliated Computer Services Incorporated,
   Class A, (a)                                 3,800     178,600
  BMC Software Incorporated, (a)                4,400     262,900
  Cabletron Systems Incorporated, (a)           5,500     377,437
  Sun Microsystems Incorporated, (a)            8,300     488,662
  Sybase Incorporated, (a)                      5,900     139,388
  Synopsys Incorporated, (a)                    5,700     226,575
                                                       -----------
                                                        1,924,687

 CONGLOMERATES - 1.1%
  Lasalle Re Holdings Ltd                       4,800     108,000
  Wharf Holdings                               84,000     300,589
                                                       -----------
                                                          408,589

 CONSUMER GOODS & SERVICES - 5.7%
  Gillette Company                              8,100     505,237
  Nike Incorporated                             3,900     400,725
  Philip Morris Companies Incorporated          6,700     696,800
  Procter & Gamble Company                      6,200     561,875
                                                       -----------
                                                        2,164,637

 COSMETICS & TOILETRIES - 0.9%
  Lauder Estee Cos Incorporated                 3,800     160,550
  Revlon Incorporated, (a)                      5,700     166,013
                                                       -----------
                                                          326,563

</TABLE>

See accompanying notes.






                      EQUI-SELECT SERIES TRUST
                          RESEARCH PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 DRUGS & HEALTH CARE SERVICES - 8.4%
  Astra AB                                     11,700    $510,763
  Coventry Corporation, (a)                     4,500      70,875
  Guidant Corporation                           5,900     290,575
  Living Centers of America
    Incorporated, (a)                           4,200     144,375
  Mariner Health Group Incorporated, (a)        3,900      71,662
  Pacificare Health Systems Incorporated,
    Class A, (a)                                1,600     105,600
  Pacificare Health Systems Incorporated,
    Class B, (a)                                4,200     284,550
  St Jude Medical Incorporated, (a)            14,350     480,725
  United Healthcare Corporation                 7,900     398,950
  Uromed Corporation, (a)                      34,700     477,125
  Ventritex Incorporated, (a)                  14,200     243,175
  Zoll Medical Corporation, (a)                 6,300     100,800
                                                       -----------
                                                        3,179,175

 ELECTRONICS - 1.6%
  Analog Devices Incorporated, (a)              5,500     140,250
  ESS Technology Incorporated, (a)                100       1,850
  LSI Logic Corporation, (a)                    2,700      70,200
  Xilinx Incorporated, (a)                     12,300     390,525
                                                       -----------
                                                          602,825

 ENTERTAINMENT - 3.2%
  Harrahs Entertainment Incorporated, (a)       8,900     251,425
  MGM Grand Incorporated, (a)                   6,800     271,150
  Showboat Incorporated                        11,900     358,487
  Viacom Incorporated, (a)                      8,800     342,100
                                                       -----------
                                                        1,223,162

 FINANCE - 0.8%
  Federal Home Loan Mortgage Corporation        3,600     307,800
  
 FINANCIAL SERVICES - 2.3%
  Advanta Corporation, Class B                  6,200     280,550
  Dah Sing Financial                           26,800      81,188
  Leader Financial Corporation                  5,200     232,700
  Lloyds Tsb Group                             36,900     180,517
  Wing Hang Bank Ltd                           24,000      95,184
                                                       -----------
                                                          870,139
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                          RESEARCH PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 FOOD PROCESSING - 1.2%
  Huhtamaki Oy                                  5,500    $184,062
  Tyson Foods Incorporated Delaware            10,500     287,437
                                                       -----------
                                                          471,499

 FOREST PRODUCTS - 1.5%
  Kimberly Clark Corporation                    7,300     563,925

 GAS EXPLORATION - 0.5%
  Newfield Exploration Company, (a)             4,800     186,600

 GAS & PIPELINE UTILITIES - 1.0%
  Coastal Corporation                           9,100     379,925

 HOTELS & RESTAURANTS - 0.7%
  Sonic Corporation, (a)                       11,150     270,388

 HOUSEHOLD PRODUCTS - 1.7%
  Colgate Palmolive Company                     7,600     644,100

 INDUSTRIAL MACHINERY - 2.1%
  Agco Corporation                             15,400     427,350
  Case Corporation                              7,600     364,800
                                                       -----------
                                                          792,150

 INSURANCE - 4.6%
  Amerin Corporation, (a)                       4,000     107,000
  Chartwell Re Corporation                      4,100      90,713
  Cigna Corporation                             5,100     601,162
  Everest Reinsurance Holdings                  9,300     240,637
  IPC Holdings Ltd                              1,900      38,238
  Penncorp Financial Group Incorporated        18,900     600,075
  Sphere Drake Holdings Ltd                     6,600      67,650
                                                       -----------
                                                        1,745,475

 LODGING - 3.3%
  HFS Incorporated, (a)                         9,300     651,000
  Host Marriott Corporation, (a)               25,500     334,688
  Jarvis Hotels, (a)                           66,300     177,102
  Promus Hotel Corporation, (a)                 3,650     108,131
                                                       -----------
                                                        1,270,921
</TABLE>

See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                          RESEARCH PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 MACHINE DIVERSIFIED - 1.2%
  Stanley Works                                15,600    $464,100

 MEDICAL SUPPLIES - 0.5%
  Nobelpharma                                  10,800     200,662

 MISCELLANEOUS - 1.0%
  TV Francaise                                  1,500     171,475
  Union Assured Federal                         1,600     197,527
                                                       -----------
                                                          369,002

 NEWSPAPERS - 0.5%
  New Straits Times                            39,000     203,247

 OIL & GAS - 3.0%
  Belco Oil & Gas Corporation, (a)              5,200     184,600
  Mobil Corporation                             4,400     493,350
  Panenergy Corporation                         8,900     292,587
  Seacor Holdings Incorporated, (a)             3,700     165,575
                                                       -----------
                                                        1,136,112

 PAPER - 0.7%
  Singapore Press Hd                           14,000     274,841

 PHARMACEUTICALS - 1.1%
  Pfizer Incorporated                           3,700     264,087
  Rhone Poulenc Rorer Incorporated              2,300     154,388
                                                       -----------
                                                          418,475

 RAILROADS & EQUIPMENT - 2.4%
  CSX Corporation                               7,500     361,875
  Wisconsin Central Transportation
    Corporation, (a)                           16,600     539,500
                                                       -----------
                                                          901,375

</TABLE>

See accompanying notes.







                      EQUI-SELECT SERIES TRUST
                          RESEARCH PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>       <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 RETAIL - 7.2%
  Alco Standard Corporation                     7,300    $330,325
  Compusa Incorporated, (a)                     9,900     337,838
  Giordano International                      192,000     186,027
  Gymboree Corporation, (a)                    10,300     314,150
  Hollywood Entertainment Corporation, (a)      8,200     127,100
  Home Depot Incorporated                       4,800     259,200
  Kwik Fit Holdings                            51,100     180,941
  Lowes Cos Incorporated                        5,400     195,075
  Micro Warehouse Incorporated, (a)             6,100     122,000
  Safeway Incorporated, (a)                     9,700     320,100
  Staples Incorporated, (a)                     8,600     167,700
  York International Corporation                3,400     175,950
                                                       -----------
                                                        2,716,406

 SOFTWARE - 6.8%
  Cisco Systems Incorporated, (a)               7,500     424,688
  Computer Associates International
    Incorporated                                3,300     235,125
  Compuware Corporation, (a)                    7,600     300,200
  Electronic Arts, (a)                          9,700     259,475
  Microsoft Corporation, (a)                    4,600     552,575
  Oracle Systems Corporation, (a)              20,300     800,581
                                                       -----------
                                                        2,572,644

 TELECOMMUNICATIONS - 3.0%
  Glenayre Technologies Incorporated, (a)       8,900     445,000
  Korea Mobile Telecomm ADR                    11,200     191,800
  Lucent Technologies Incorporated              5,400     204,525
  MCI Communications Corporation                6,200     158,875
  Pilipino Telephone, (a)                      88,000     134,351
                                                       -----------
                                                        1,134,551
 TIRES & RUBBER - 0.5%
  BF Goodrich Company                           4,900     183,138

 TOBACCO - 1.0%
  UST Incorporated                             11,100     380,175

 TOYS & AMUSEMENTS - 1.2%
  Tyco International Ltd                       11,200     456,400

 TRANSPORTATION - 0.8%
  Burlington Northern Santa Fe                  3,900     315,413
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                          RESEARCH PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                        <C>        <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 UTILITIES - 0.9%
  Ericsson LM Telephone                         9,100    $196,568
  Telecom Italia Mobile                       102,200     139,493
                                                       -----------
                                                          336,061
                                                       -----------
  TOTAL COMMON STOCK AND OTHER EQUITY 
  INTERESTS - (Cost $33,383,708)                       36,650,968

                                            Principal
SHORT TERM INVESTMENTS - 2.6%                Amount
 U.S. GOVERNMENT AGENCY - 2.6%             ___________
  Federal Home Loan Bank Consolidated
  Discount Note, 5.260%, 07/01/1996        $1,000,000   1,000,000
                                                       -----------
  TOTAL SHORT TERM INVESTMENTS -
  (Cost $1,000,000)                                     1,000,000
                                                       -----------

TOTAL INVESTMENTS - (Cost $34,383,708) - 99.1%         37,650,968
OTHER ASSETS LESS LIABILITIES - 0.9%                      325,654
                                                       -----------
NET ASSETS - 100.0%                                   $37,976,622
                                                       ===========
<FN>
The percentage shown for each investment category is the
total value of that category as a percentage of the 
net assets of the portfolio.

(a) Non-income producing securities.

ADR - American Depositary Receipts.
</TABLE>

See accompanying notes.














                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                             <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS - 52.7%
 AEROSPACE - 2.0%
  Raytheon Company                              4,400    $227,150
  United Technologies Corporation               3,800     437,000
                                                       -----------
                                                          664,150

 ALUMINUM - 0.3%
  Aluminum Company of America                   1,500      86,063

 APPAREL & TEXTILES - 0.4%
  VF Corporation                                2,300     137,138

 AUTO PARTS - 0.3%
  Dana Corporation                              3,200      99,200

 AUTOMOBILES - 1.5%
  Ford Motor Company                            4,700     152,163
  General Motors Corporation                    4,900     256,637
  Volvo Aktiebolaget ADR                        3,900      87,750
                                                       -----------
                                                          496,550

 BANKS - 2.0%
  Bank of Boston Corporation                    4,300     212,850
  Bank of New York Incorporated                 4,300     220,375
  Nationsbank Corporation                       2,800     231,350
                                                       -----------
                                                          664,575

 BUILDING MATERIALS - 0.2%
  Sherwin Williams Company                      1,100      51,150

 CHEMICALS - 2.5%
  Dow Chemical Company                          2,400     182,400
  DuPont, E I De Nemours & Company              2,200     174,075
  Hanna M.A. Company                            1,200      25,050
  Olin Corporation                              1,000      89,250
  Praxair Incorporated                          2,700     114,075
  Rohm & Haas Company                           1,800     112,950
  Witco Corporation                             3,200     110,000
                                                       -----------
                                                          807,800
</TABLE>

See accompanying notes.




                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                             <C>       <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 COMPUTERS & BUSINESS EQUIPMENT - 1.0%
  Digital Equipment Corporation                 1,500     $67,500
  International Business Machines                 800      79,200
  Xerox Corporation                             3,600     192,600
                                                       -----------
                                                          339,300

 CONGLOMERATES - 0.3%
  Eastern Enterprises                           3,000      99,750

 CONSUMER GOODS & SERVICES - 1.5%
  Avon Products Incorporated                    1,400      63,175
  Philip Morris Companies Incorporated          4,050     421,200
                                                       -----------
                                                          484,375

 DOMESTIC OIL - 0.7%
  Panenergy Corporation                         6,900     226,838

 DRUGS & HEALTH CARE SERVICES - 1.7%
  American Home Products Corporation            3,400     204,425
  Lilly Eli & Company                           1,700     110,500
  National Health Investments Incorporated        300       9,825
  Smithkline Beecham PLC, ADR (a)               4,300     233,812
                                                       -----------
                                                          558,562

 ELECTRICAL EQUIPMENT - 2.0%
  General Electric Company                      4,700     406,550
  Honeywell Incorporated                        4,500     245,250
                                                       -----------
                                                          651,800

 ELECTRIC UTILITIES - 2.6%
  DPL Incorporated                              3,000      73,125
  FPL Group Incorporated                        3,700     170,200
  Peco Energy Company                           4,600     119,600
  Pinnacle West Capital Corporation             4,300     130,612
  Portland General Corporation                  6,200     191,425
  Texas Utilities Company                       3,400     145,350
                                                       -----------
                                                          830,312

  ELECTRONICS - 0.1%
  Analog Devices Incorporated                   1,300      33,150
</TABLE>

See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>        <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 ENVIRONMENTAL CONTROL - 0.3%
  Browning Ferris Industries Incorporated       3,100     $89,900

 FEDERAL AGENCIES - 0.7%
  Federal Home Loan Mortgage Corporation        2,500     213,750

 FINANCE & BANKING - 2.4%
  Chase Manhattan Corporation New               5,228     369,227
  Comerica Incorporated                         1,400      62,475
  Fleet Financial Group Incorporated            2,200      95,700
  Southern National Corporation Carolina        7,800     247,650
                                                       -----------
                                                          775,052

 FINANCIAL SERVICES - 2.1%
  Allstate Corporation                          2,400     109,500
  American Express Company                      2,500     111,562
  Associates First Capital Corporation, (a)       800      30,100
  National City Corporation                     8,700     305,587
  Northern Trust Corporation                    1,200      69,300
  Travelers Incorporated                        1,500      68,438
                                                       -----------
                                                          694,487

 FOOD & BEVERAGES - 1.3%
  Anheuser Busch Companies Incorporated           700      52,500
  General Mills Incorporated                    3,500     190,750
  Kellogg Company                                 800      58,600
  Lion Nathan Ltd                               8,400      22,019
  McCormick & Company Incorporated              1,400      30,975
  Pepsico Incorporated                          2,000      70,750
                                                       -----------
                                                          425,594

 FOREST PRODUCTS - 0.2%
  Weyerhaeuser Company                          1,900      80,750


 GAS EXPLORATION - 1.3%
  Occidental Petroleum Corporation              4,500     111,375
  Repsol S.A. ADR                               2,800      97,300
  USX-Marathon Group                           10,800     217,350
                                                       -----------
                                                          426,025
</TABLE>

See accompanying notes.


                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                             <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 GAS & PIPELINE UTILITIES - 2.5%
  British Petroleum PLC                         2,300    $245,812
  Coastal Corporation                           4,800     200,400
  Pacific Enterprises                           1,700      50,363
  Sonat Incorporated                            3,200     144,000
  Williams Companies Incorporated               3,200     158,400
                                                       -----------
                                                          798,975

 HOUSEHOLD PRODUCTS - 0.6%
  Colgate Palmolive Company                     1,100      93,225
  Rubbermaid Incorporated                       3,300      89,925
                                                       -----------
                                                          183,150

 INSURANCE - 2.0%
  Aetna Life & Casualty Company                 1,300      92,950
  Cigna Corporation                             1,900     223,962
  St Paul Companies, Incorporated               3,200     171,200
  Torchmark Incorporated                        3,800     166,250
                                                       -----------
                                                          654,362

 MACHINE DIVERSIFIED - 1.6%
  Deere & Company                               5,300     212,000
  Ingersoll Rand Company                        3,200     140,000
  Stanley Works                                 5,500     163,625
                                                       -----------
                                                          515,625

 MANUFACTURING - 1.0%
  Allied Signal Incorporated                    4,500     257,063
  American Brands Incorporated                  1,800      81,675
                                                       -----------
                                                          338,738

 MEDICAL SUPPLIES - 0.9%
  Baxter International Incorporated             4,700     222,075
  St Jude Medical Incorporated, (a)             2,000      67,000
                                                       -----------
                                                          289,075

 METALS - 0.3%
  Phelps Dodge Corporation                      1,300      81,088
</TABLE>

See accompanying notes.


                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                             <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 OIL & GAS - 0.9%
  Atlantic Richfield Company                    1,600    $189,600
  Sun Incorporated                              3,000      91,125
                                                       -----------
                                                          280,725

 OILS - 2.8%
  Amoco Corporation                             3,400     246,075
  Exxon Corporation                             1,600     139,000
  Mobil Corporation                             1,800     201,825
  Royal Dutch Petroleum Company                 2,000     307,500
                                                       -----------
                                                          894,400

 PETROLEUM SERVICES - 0.7%
  Schlumberger Ltd                              1,800     151,650
  Ultramar Corporation                          3,100      89,900
                                                       -----------
                                                          241,550

 PHARMACEUTICALS - 0.8%
  Ciba Geigy AG                                   150     182,971
  Rhone Poulenc Rorer Incorporated                700      46,987
  Warner Lambert Company                          800      44,000
                                                       -----------
                                                          273,958

 PHOTOGRAPHY - 1.0%
  Eastman Kodak Company                         4,000     311,000

 POLLUTION CONTROL - 0.4%
  WMX Technologies Incorporated                 3,700     121,175

 PRINTING - 0.8%
  DeLuxe Corporation                            1,500      53,250
  Dun & Bradstreet Corporation                    900      56,250
  Tribune Company New                           2,000     145,250
                                                       -----------
                                                          254,750

 RAILRAODS & EQUIPMENT - 1.2%
  Canadian National Railway Company             1,200      22,050
  CSX Corporation                               4,000     193,000
  Illinois Central Corporation                  6,700     190,112
                                                       -----------
                                                          405,162
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                             <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 REAL ESTATE - 0.7%
  Hospitality Properties Trust                  5,500    $147,125
  Meditrust Corporation                         2,500      83,438
                                                       -----------
                                                          230,563

 RETAIL - 1.8%
  May Department Stores Company                 2,300     100,625
  Office Depot Incorporated, (a)                1,500      30,563
  Sears, Roebuck & Company                      3,600     175,050
  Wal Mart Stores Incorporated                  3,500      88,812
  York International Corporation                3,500     181,125
                                                       -----------
                                                          576,175

 TELECOMMUNICATIONS - 1.3%
  Alcatel Alsthom, ADR                            100       1,762
  GTE Corporation                               5,400     241,650
  Nynex Corporation                             2,300     109,250
  Telephone & Data Systems Incorporated         1,400      63,000
                                                       -----------
                                                          415,662

 TELEPHONE - 2.3%
  Ameritech Corporation                         3,700     219,687
  AT&T Corporation                              5,300     328,600
  MCI Communications Corporation                8,400     215,250
                                                       -----------
                                                          763,537

 TIRES & RUBBER - 0.6%
  BF Goodrich Company                           5,400     201,825

 TOBACCO - 0.1%
  Dimon Incorporated                            1,600      29,600

 TRANSPORTATION - 0.4%
  Burlington Northern Santa Fe                  1,700     137,488

 UTILITIES - 0.6%
  Bellsouth Corporation                           400      16,782
  Tenneco Incorporated                            900      46,012
  UGI Corporation New                           6,000     132,000
                                                       -----------
                                                          194,794
                                                       -----------
</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>     <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)

  TOTAL COMMON STOCK AND OTHER EQUITY INTERESTS - 
  (Cost $15,550,599)                                  $17,129,648
                                            Principal
                                             Amount
CORPORATE BONDS AND NOTES - 15.4%          -----------
 AIRLINES - 0.5%
  Continental Airlines, 144A
   10.220%, 07/02/2014*                       $25,000      27,899
  Quantas Airways Ltd.
   7.500%, 06/30/2003                         100,000     100,042
  US Air Incorporated, 144A
   6.760%, 04/15/2008*                         20,000      18,957
                                                       -----------
                                                          146,898

 BANKS - 1.7%
  Abn Amro Bank NV Chicago Branch
   7.550%, 06/28/2006                          95,000      96,556
  Advanta National Bank
   6.800%, 02/28/2001                         180,000     176,785
  Auburn Hills Trust
   12.000%, 05/01/2020                         30,000      43,332
  Bankers Trust New York Corporation
   7.375%, 05/01/2008                          95,000      93,424
  Capital One Bank
   6.875%, 04/24/2000                         100,000      99,151
   7.000%, 04/30/2001                          20,000      19,833
  Sovereign Bancorp Incorporated
   6.750%, 09/01/2000                          10,000       9,685
                                                       -----------
                                                          538,766

 BROADCASTING - 1.8%
  Lenfest Communications Incorporated
   8.375%, 11/01/2005                          50,000      45,625
  TCI Communications
   7.250%, 06/15/1999                         350,000     350,815
  Viacom Incorporated
   7.750%, 06/01/2005                         200,000     195,004
                                                       -----------
                                                          591,444

 BUILDING CONSTRUCTION - 0.0%
  Owens Corning Fiberglass Corporation
   8.875%, 06/01/2002                          10,000      10,689
</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                            Pricipal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>       <C>
CORPORATE BONDS AND NOTES (CONTINUED)
 DRUGS & HEALTH CARE SERVICES - 0.0%
  Tenet Healthcare Corporation
   10.125%, 03/01/2005                        $10,000     $10,550

 ELECTRIC UTILITIES - 3.4%
  Arkansas Power & Light Company
   8.750%, 03/01/2026                          20,000      19,985
  Commonwealth Edison Company
   8.375%, 02/15/2023                          80,000      78,744
  DQU II Funding Corporation
   8.700%, 06/01/2016                         100,000     103,213
  El Paso Electric Company
   8.250%, 02/01/2003                         100,000      97,000
  Empresa Electric Peh
   7.300%, 05/01/2003                         300,000     298,350
  Empresa Electrica Delaware Norte Sa, 144A
   7.750%, 03/15/2006*                         50,000      49,598
  First PV Funding Corporation
   10.150%, 01/15/2016                         20,000      21,050
  Long Island Lighting Company
   7.850%, 05/15/1999                          10,000       9,945
   8.900%, 07/15/2019                         100,000      90,736
   9.625%, 07/01/2024                          10,000      10,251
  Louisiana Power & Light Company
   10.670%, 01/02/2017                         10,000      10,703
   10.670%, 01/02/2017                         10,000      10,702
   8.750%, 03/01/2026                          10,000       9,913
  Midland Funding Corporation II
   11.750%, 07/23/2005                         10,000      10,446
  Oryx Energy Company
   10.000%, 04/01/2001                        120,000     130,709
  PacifiCorp Holdings PPW, 144A
   7.200%, 04/01/2006*                         50,000      48,732
  Texas-New Mexico Power Company
   12.500%, 01/15/1999                        100,000     108,309
  Utilicorp United Incorporated
   8.450%, 11/15/1999                          10,000      10,425
                                                       -----------
                                                        1,118,811

</TABLE>

See accompanying notes.





                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                            Pricipal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                          <C>         <C>
CORPORATE BONDS AND NOTES (CONTINUED)
 ENTERTAINMENT - 1.0%
  Time Warner Incorporated
   7.450%, 02/01/1998                        $250,000    $252,707
   8.110%, 08/15/2006                          77,000      76,518
                                                       -----------
                                                          329,225

 FINANCE - 0.2%
  Financiera Energetica
   9.375%, 06/15/2006                          50,000      50,188

 FINANCIAL SERVICES - 0.9%
  Alex Brown Incorporated
   7.625%, 08/15/2005                          40,000      40,065
  Lehman Brothers Holdings Incorporated
   8.500%, 05/01/2007                         100,000     105,052
  Rhg Finance Corporation
   8.875%, 10/01/2005                         100,000     103,248
  Riggs National Corporation
   8.500%, 02/01/2006                          10,000       9,950
  Salton Sea Funding Corporation
   7.370%, 05/30/2005                          20,000      19,520
                                                       -----------
                                                          277,835

 FOOD & BEVERAGES - 0.8%
  Price Costco Incorporated
   7.125%, 06/15/2005                         100,000      97,278
  RJR Nabisco Incorporated
   8.750%, 04/15/2004                         125,000     124,515
   8.750%, 07/15/2007                          20,000      19,629
   7.550%, 06/15/2015                          20,000      19,152
                                                       -----------
                                                          260,574

 FOREST PRODUCTS - 0.3%
  Canadian Pacific Forest Products Ltd.
   9.250%, 06/15/2002                          60,000      63,567
  Georgia Pacific Corporation
   9.875%, 11/01/2021                          10,000      10,831
  Laidlaw Incorporated
   8.750%, 04/15/2025                          10,000      10,641
                                                       -----------
                                                           85,039

</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                            Pricipal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>         <C>
CORPORATE BONDS AND NOTES (CONTINUED)
 GAS EXPLORATION - 0.4%
  GGIB Funding Corporation
   7.430%, 01/15/2011                         $98,532     $93,800
  Parker & Parsley Petroleum Company
   8.250%, 08/15/2007                          20,000      20,858
                                                       -----------
                                                          114,658

 GAS & PIPELINE UTILITIES - 0.4%
  Coastal Corporation
   7.750%, 10/15/2035                         120,000     115,901

 INSURANCE - 0.7%
  Fairfax Financial Holdings Ltd.
   8.300%, 04/15/2026                          15,000      14,857
  Liberty Mutual Insurance Company, 144A
   8.200%, 05/04/2007*                         20,000      20,917
  Manufacturers Life Insurance Company, 144A
   7.875%, 04/15/2005                          20,000      20,191
  Nationwide Mutual Life, 144A
   7.500%, 02/15/2024*                        100,000      90,811
  Travelers Group
   7.875%, 05/15/2025                          70,000      70,052
                                                       -----------
                                                          216,828

 MANUFACTURING - 0.4%
  Fisher Scientific International Incorporated
   7.125%, 12/15/2005                         100,000      95,105
  Mark IV Industries Incorporated, 144A
   7.750%, 04/01/2006*                         50,000      47,250
                                                       -----------
                                                          142,355

 METALS - 0.0%
  Asarco Incorporated
   8.500%, 05/01/2025                          13,000      13,386

 OIL & GAS - 0.3%
  Mitchell Energy & Development Corporation
   8.000%, 07/15/1999                          75,000      76,178
  NGC Corporation
   6.750%, 12/15/2005                          20,000      19,064
                                                       -----------
                                                           95,242
</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                            Pricipal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>       <C>
CORPORATE BONDS AND NOTES (CONTINUED)
 OTHER - 0.9%
  Black & Decker Corporation
   8.440%, 11/01/1999                         $10,000     $10,480
  Cooper Industries
   7.050%, 01/01/2015                         159,000     170,130
  Jet Equipment, Series 1995 A Class B 144A
   9.410%, 06/15/2010*                         50,000      56,564
   8.640%, 11/01/2012*                         49,187      52,760
   10.690%, 05/01/2015*                        10,000      11,725
                                                       -----------
                                                          301,659

 PRINTING - 0.1%
  News America Holdings Incorporated
   7.600%, 10/11/2015                          50,000      46,536

 REAL ESTATE - 0.0%
  Rouse Company
   7.460%, 05/29/2001                          10,000       9,920

 TELECOMMUNICATIONS - 0.3%
  Tele Communications Incorporated
   9.250%, 01/15/2023                          90,000      88,718

 TOBACCO - 0.3%
  Philip Morris Cos Incorporated
   7.650%, 07/01/2008                         100,000     101,491

 UTILITIES - 1.0%
  Arkla Incorporated
   8.850%, 02/01/2001                          65,000      68,078
  California Energy Incorporated
   1.000%, 01/15/2004                          75,000      72,000
  Cleveland Electric Illuminating Company
   7.420%, 08/01/2001                         100,000      93,802
  Connecticut Light & Power Company
   7.875%, 06/01/2001                         100,000     101,347
                                                       -----------
                                                          335,227
                                                       -----------
  TOTAL CORPORATE BONDS AND NOTES - 
  (Cost $5,047,469)                                     5,001,940
</TABLE>

See accompanying notes.



                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                            Pricipal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                          <C>          <C>
CONVERTIBLE BONDS - 0.4%
 CONGLOMERATES - 0.3%
  ADT Operations Incorporated
   Zero Coupon, 07/06/2010                   $105,000     $59,062
  Valhi Incorporated
   Zero Coupon, 10/20/2007                     68,000      29,410
                                                       -----------
                                                           88,472

 ELECTRONICS - 0.1%
  Altera Corporation, Convertible 144A
   5.750%, 06/15/2002*                         25,000      24,938

 REAL ESTATE - 0.0%
  Liberty Property Limited Partnership
   8.000%, 07/01/2001                          15,000      15,375
                                                       -----------
  TOTAL CONVERTIBLE BONDS - (Cost $106,943)               128,785

                                             Shares
                                           -----------
PREFERRED STOCK - 1.7%
 CONSTRUCTION & MINING EQUIPMENT  - 0.3%
  Case Corporation                              1,000     118,250

 ENVIRONMENTAL CONTROL - 0.2%
  Browning Ferris Industries Incorporated       1,900      60,325

 FINANCIAL SERVICES - 0.4%
  Sci Finance Llc                               1,300     125,612

 GAS EXPLORATION - 0.1%
  Occidental Petroleum Corporation                500      29,938

 HOUSEHOLD PRODUCTS - 0.1%
  Corning Delaware LP                             500      28,563

 OIL & GAS - 0.6%
  Enron Corporation                             2,800      72,450
  Unocal Corporation                            2,200     124,025
                                                       -----------
                                                          196,475
                                                       -----------
  TOTAL PREFERRED STOCK - (Cost $505,501)                 559,163

</TABLE>

See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                            Pricipal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                         <C>         <C>
FOREIGN GOVERNMENT BOND - 0.3%
 GOVERNMENT AGENCY - 0.3%
  Argentenia Republic
   9.250%, 02/23/2001                         $60,000     $57,990
  Columbia Republic
   8.700%, 02/15/2016                          60,000      54,983
                                                       -----------
                                                          112,973
                                                       -----------
  TOTAL FOREIGN GOVERNMENT BOND - 
  (Cost $119,840)                                         112,973


U.S. GOVERNMENT AND AGENCY SECURITIES - 16.8%
 MORTGAGE-BACKED OBLIGATIONS - 1.9%
  Federal National Mortgage Association
   6.500%, 11/25/2017                         358,739     359,019
  Government National Mortgage Association
   7.500%, 04/15/2008                         250,287     252,867
                                                       -----------
                                                          611,886

 U.S. TREASURIES - 14.9%
  United States Treasury Bond
   12.000%, 08/15/2013                        155,000     218,502
   7.625%, 02/15/2025                         406,000     437,465
   6.875%, 08/15/2025                         133,000     131,649
   6.000%, 02/15/2026                         500,000     443,360
  United States Treasury Note
   5.125%, 02/28/1998                       1,000,000     985,310
   5.875%, 04/30/1998                          92,000      91,640
   6.375%, 01/15/1999                         100,000     100,328
   6.750%, 04/30/2000                          20,000      20,209
   6.250%, 08/31/2000                         410,000     407,118
   6.250%, 04/30/2001                       1,500,000   1,485,705
   6.250%, 02/15/2003                          50,000      49,117
   7.250%, 05/15/2004                           9,000       9,325
   6.500%, 08/15/2005                          20,000      19,712
   6.875%, 05/15/2006                         270,000     272,994
   6.375%, 08/15/2002                          20,000      19,841
   7.500%, 11/15/2001                          20,000      20,878
   8.500%, 02/15/2000                          60,000      63,994
   6.250%, 05/31/2000                          60,000      59,615
                                                       -----------
                                                        4,836,762
                                                       -----------
</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                        TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                            Pricipal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                        <C>        <C>
U.S. GOVERNMENT AND AGENCY SECURITIES (CONTINUED)

  TOTAL U.S. GOVERNMENT AND AGENCY SECURITIES -
  (Cost $5,499,218)                                    $5,448,648


SHORT TERM INVESTMENTS - 11.1%
 FEDERAL AGENCIES - 11.1%
  Federal Home Loan Bank Discount Notes,
   5.250%, 07/05/1996                      $1,900,000   1,898,892
  Federal Home Loan Mortgage Discount Notes,
   5.280%, 07/10/1996                       1,705,000   1,702,749
                                                       -----------
                                                        3,601,641
                                                       -----------
  TOTAL SHORT TERM INVESTMENTS - 
  (Cost $3,601,641)                                     3,601,641
                                                       -----------
TOTAL INVESTMENTS - (Cost $30,431,211) - 
 98.4%                                                 31,982,798
OTHER ASSETS LESS LIABILITIES - 1.6%                      525,380
                                                       -----------
NET ASSETS - 100.0%                                   $32,508,178
                                                       ===========
<FN>
The percentage shown for each investment category is the
total value of that category as a percentage of the 
net assets of the portfolio.

* Securities exempt from registration under Rule 144A
of the Securities Act of 1933.  These securities may
be resold in transactions exempt from registration,
normally to qualified institutional buyers.

(a) Non-income producing securities.

ADR - American Depositary Receipts.
</TABLE>

See accompanying notes.









                      EQUI-SELECT SERIES TRUST
                        ADVANTAGE PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>

                                            Pricipal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                          <C>         <C>
MORTGAGE PASS-THROUGHS - 4.1%
 COLLATERALIZED MORTGAGE OBLIGATIONS - 4.1%
  Morgan Stanley Capital 1 Incorporated,
   Series 86 C Class C4, 9.000%, 05/01/2016  $251,198    $257,387
  Ryan Mortgage Acceptance Corporation
   Collateralized Mortgage, Series 4,
   Class 4-Z, 9.450%, 04/01/2016               88,006      88,133
                                                       -----------
                                                          345,520
                                                       -----------
  TOTAL MORTGAGE PASS-THROUGHS - 
  (Cost $346,238)                                         345,520


CORPORATE BONDS AND NOTES - 58.4%
 AUTO PARTS - 2.5%
  Varity Corporation
   11.375%, 11/15/1998                        210,000     213,823

 ENTERTAINMENT - 11.3%
  Ceasars World, Incorporated
   8.875%, 08/15/2002                         280,000     295,400
  Harrahs Operating, Incorporated
   10.875%, 04/15/2002                        230,000     247,250
  Time Warner, Incorporated, Floating
   Rate Notes 6.210%, 08/15/2000*             225,000     225,959
  Viacom International, Incorporated
   Reset Notes 8.750%, 05/15/2001*            195,000     198,413
                                                       -----------
                                                          967,022

 FINANCE & BANKING - 9.0%
  Advanta Corporation, Notes
   5.125%, 11/15/1996                         500,000     498,589
  MGM Grand Hotel Finance Corporation,
   First Mortgage Notes
   11.750%, 05/01/1999                        250,000     264,375
                                                       -----------
                                                          762,964
</TABLE>

See accompanying notes.






                      EQUI-SELECT SERIES TRUST
                        ADVANTAGE PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>

                                            Pricipal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                          <C>        <C>
CORPORATE BONDS AND NOTES (CONTINUED)
 INDUSTRIALS - 11.6%
  Baxter International, Incorporated
   7.500%, 05/01/1997                        $300,000    $303,268
  Magma Copper Company, Senior
   Subordinated Notes 12.000%, 12/15/2001     309,000     334,794
  Polaroid Corporation
   7.250%, 01/15/1997                         350,000     351,894
                                                       -----------
                                                          989,956

 RETAIL - 4.1%
  Hook Superx, Incorporated
   10.125%, 06/01/2002                        330,000     352,698

 RETAIL GROCERY - 3.5%
  Purity Supreme, Incorporated
   11.750%, 08/01/1999                        275,000     297,344

 TELECOMMUNICATIONS - 7.5%
  Cablevision Inds Corporation
   10.750%, 01/30/2002                        595,000     639,625

 TOBACCO - 1.2%
  RJR Nabisco, Incorporated Medium Term
   Note Bank Ent, Tranche Trust 00031
   6.250%, 01/31/1997                         100,000      99,803

 UTILITIES - 7.7%
  System Energy Resources, Incorporated,
   1st Mortgage
   10.500%, 09/01/1996                        300,000     301,957
  Texas Utilities Electric Company,
   Floating-Rate Notes Series B
   6.382%, 05/01/1999*                        350,000     351,513
                                                       -----------
                                                          653,470
                                                       -----------
  TOTAL CORPORATE BONDS AND NOTES - 
  (Cost $4,967,906)                                     4,976,705

</TABLE>

See accompanying notes.




                      EQUI-SELECT SERIES TRUST
                        ADVANTAGE PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>

                                            Pricipal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                          <C>       <C>
U.S. GOVERNMENT AGENCY SECURITIES - 5.0%
 MORTGAGE-BACKED OBLIGATIONS - 5.0%
  Federal Home Loan PC
   7.546%, 07/01/2024                        $212,281    $217,693
  Federal National Mortgage Association
   7.928%, 12/01/2017                         194,144     204,026
                                                       -----------
                                                          421,719
                                                       -----------
  TOTAL U.S. GOVERNMENT AGENCY SECURITIES - 
  (Cost $418,844)                                         421,719

SHORT TERM INVESTMENTS - 31.2%
 MORTGAGE-BACKED OBLIGATIONS - 22.6%
  Federal Farm Credit Bank, 5.220%,
   07/02/1996                                 700,000     699,899
  Federal Home Loan Mortgage, 5.270%,
   07/03/1996                                 545,000     544,840
  Federal National Mortgage Association,
   5.250%, 07/03/1996                         685,000     684,800
                                                       -----------
                                                        1,929,539

 REPURCHASE AGREEMENT - 8.6%
  Agreement with First Boston, dated 06/28/1996,
   bearing 5.180%, to be repurchased at $731,316
   on 07/01/1996 (secured by $549,000 par value
   U.S. Treasury Note, 12.00%, due 05/15/05,
   with a value of $747,720)                  731,000     731,000
                                                       -----------
  TOTAL SHORT TERM INVESTMENTS - 
  (Cost $2,660,539)                                     2,660,539
                                                       -----------
TOTAL INVESTMENTS - (Cost $8,393,527) - 98.7%           8,404,483
OTHER ASSETS LESS LIABILITIES - 1.3%                      113,969
                                                       -----------
NET ASSETS - 100.0%                                    $8,518,452
                                                       ===========
<FN>
The percentage shown for each investment category is
the total value of that category as a percentage of
the net assets of the portfolio.

* The interest rate shown reflects the rate
in effect on June 30, 1996.
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>         <C>
COMMON STOCK AND OTHER EQUITY INTERESTS - 72.2%
 ARGENTINA - 0.5%
  YPF Sociedad Anonima, ADR                     3,250     $73,125

 AUSTRALIA - 4.1%
  Bank of Melbourne, Ltd.                       5,000      29,077
  Casinos Austria International, Ltd. (a)      25,000      10,413
  Coca-Cola Amatil, Ltd.                        4,174      46,349
  Coles Myer, Ltd.                             12,346      44,824
  Lend Lease Corporation, Ltd.                  2,000      30,648
  Newcrest Mining, Ltd.                        11,000      44,086
  Normandy Mining, Ltd.                        35,480      56,043
  Novus Petroleum, Ltd.                        30,508      44,353
  Resolute Samantha, Ltd.                      20,000      46,365
  Sydney Aquarium, Ltd.                        56,000     134,224
  Sydney Aquarium, Ltd.                         7,000      16,228
  Western Mining Corporation, Ltd.              6,000      42,908
                                                       -----------
                                                          545,518

 AUSTRIA - 0.5%
  Wolford AG                                      300      73,427

 BERMUDA - 0.2%
  Guoco Group, Ltd.                             5,000      23,835

 BRAZIL - 0.7%
  Cia Vale Do Rio Doce Sponsored, ADR           1,800      35,325
  Usinas Siderurgicas De Minas Gerais
   Sponsored ADR                                5,500      59,482
                                                       -----------
                                                           94,807
 CAYMAN ISLAND - 0.3%
  Tingyi Cayman Island, (a)                   125,000      34,315

 CHILE - 0.3%
  Five Arrows Chile Investment Trust, Ltd.     15,000      43,050

 CHINA - 1.7%
  Ek Chor China Motorcycle Company, Ltd.        3,750      50,625
  Inner Mongolia Erdos Cashmere "B"            93,000      45,198
  Shandong Huaneng Power Company,
   Ltd. ADR                                     3,800      31,350
  The China Fund, Inc.                          4,000      49,000
  Yizheng Chemical Fibre Company, Ltd.        203,000      44,844
                                                       -----------
                                                          221,017
</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>        <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 COLOMBIA - 0.2%
  Banco Industrial Colombiano ADR               2,000     $33,250

 FINLAND - 0.7%
  Raison Tehtaat Oy 'V Shares'                  1,500      89,710

 FRANCE - 1.9%
  Chargeurs, (a)                                  150       6,710
  Compagnia Generale Des Eaux                     296      33,090
  Dassault Systems S A, (a)                     1,000      31,000
  Lagardere Groupe                              1,850      47,728
  Pathe, (a)                                      150      35,228
  Remy Cointreau                                1,700      49,907
  Sabeton SA                                      330      50,043
                                                       -----------
                                                          253,706

 GHANA - 0.3%
  Ashanti Goldfields Company, Ltd. GDR          2,200      43,175

 HONG KONG - 1.3%
  Asia Satellite Telephone, (a)                12,000      35,578
  CDL Hotels International, Ltd.              134,000      73,571
  Peregrine Investments Holdings, Ltd.         47,000      67,700
                                                       -----------
                                                          176,849

 INDIA - 0.7%
  Bajaj Auto, Ltd. GDR, (a)                     1,100      42,075
  IS Himalayan Fund NV, (a)                     2,000      28,600
  The Arvind Mills, Ltd. GDR                    3,500      17,325
                                                       -----------
                                                           88,000

 INDONESIA - 3.3%
  Bank Bali PT                                 20,000      42,965
  Bank Tiara Asia PT                           24,000      27,841
  Bukaka Teknik Utam PT IDR                    30,000      39,635
  Ciputra Development PT                       27,000      54,812
  Dharmala Intiland PT                         34,000      26,294
  Jaya Real Property PT                        10,000      31,847
  Modern Photo Film PT                          6,000      25,779
  Semen Cibinong PT                            26,000      55,854
  Tambang Timah PT GDR                          7,700     139,755
                                                       -----------
                                                          444,782
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>        <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 ITALY - 4.2%
  Arnoldo Mondadori Editore Spa                14,000    $106,057
  Costa Crociere Spa                           30,000      43,494
  De Rigo Spa ADR, (a)                          1,500      34,313
  Gemina, (a)                                 146,000      62,452
  Olivetti, Spa, (a)                           75,000      40,506
  Pininfarina Spa                               7,300      79,615
  Simint Spa, (a)                              43,000     160,992
  Societa' Finanziaria Telefonica P.A.         10,300      34,843
                                                       -----------
                                                          562,272

 JAPAN - 14.1%
  Amway Japan, Ltd. Premium Exchangeable
   Participating Share Trust                    2,500      52,813
  Benesse Corporation                             600      48,718
  C-Cube Corporation                            4,000      41,695
  Canon Sales Company Incorporated              2,000      55,777
  Canon, Inc.                                     293       6,108
  Charle Company                                1,000      15,361
  Chubu Steel Plate Company, Ltd.              14,000      92,424
  Diamond City Company                          7,000      65,286
  East Japan Railway Company                       11      57,834
  FamilyMart                                    1,100      49,083
  Heiwa Corporation                             2,000      46,267
  Higashi Nihon House                           4,000      70,224
  Hirata Technical Company. Ltd.                2,000      34,380
  Hitachi, Ltd.                                 7,000      65,286
  Ishikawajima Harima Heavy Industries
   Company, Ltd.                                8,000      39,135
  Japan Industrial Land Development             1,100      34,499
  Marubeni Corporation                         12,000      65,835
  Mitsubishi Corporation                        6,000      79,002
  Mitsui Fudosan                                3,000      40,598
  Mori Seiki Company, Ltd.                      1,000      20,116
  Nichiha                                       6,600     133,973
  Nippon Felt Company, Ltd.                     4,000      30,503
  Nippon Shinpan Company                        7,000      49,925
  Nippon Telegraph & Telephone Corporation          9      66,822
  Nomura Securities Company, Ltd.               8,000     156,540
  Ohmoto Gumi Company, Ltd.                     4,400      89,316
  Powdertech Company                            2,000      26,882
  Salomon & Taylor Made Company, Ltd.           2,000      29,077
  Sankyo Company, Ltd.                            300      11,521
  Shiseido Company, Ltd.                        4,000      51,205
  Takeda Printing Company, Ltd.                 3,000      44,987
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>       <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 JAPAN (CONTINUED)
  TOC Company, Ltd.                             8,000     $95,094
  Toho Company                                    400      70,955
  Xebio Company, Ltd.                           1,400      52,613
                                                       -----------
                                                        1,889,854

 LUXEMBOURG - 0.4%
  Audiofina                                     1,000      47,921

 MALAYSIA - 2.6%
  ACP Industries BHD                           11,000      60,413
  Batu Kawan BHD                                7,500      17,438
  Highlands & Lowlands                         19,000      33,666
  IJM Corporation BHD "A"                      12,000      20,782
  Ketucky Fried Chicken BHD                     8,000      43,295
  Kumpulan Guthrie                             24,000      38,292
  Road Builder Holdings BHD                    20,000      88,996
  Sriwani Holdings BHD, (a)                    24,000      41,756
                                                       -----------
                                                          344,638
 MEXICO - 0.8%
  Mexico Fund                                   7,000     106,750

 NAMIBIA - 0.6%
  Namibia Breweries, (a)                      140,300      84,206

 NETHERLANDS - 1.0%
  Ceteco Holding N.V.                           1,616      88,120
  Philips Electronics N.V. ADR                    900      29,362
  Qiagen NV, (a)                                1,000      15,125
                                                       -----------
                                                          132,607
 NEW ZEALAND - 5.2%
  AFFCO Holdings, Ltd.                         79,000      29,893
  Air New Zealand, Ltd. Class B                 9,000      27,554
  CDL Hotels New Zealand, Ltd., (a)            84,000      31,207
  Direct Capital Partners, Ltd., (a)          259,500     126,760
  Evergreen Forests, Ltd., (a)                150,000      60,888
  Fletcher Challenge Energy                    15,000      33,230
  Fletcher Challenge, Ltd. Forestry
   Division                                    38,412      47,833
  Guinness Peat Group PLC                     274,312     141,544
  Helicopter Line, Ltd.                        12,000      23,117
  Lane Walker Rudkin Industries, Ltd.          17,000      18,947
  Shortland Properties, Ltd.                   95,000      53,595
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>         <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 NEW ZEALAND (CONTINUED)
  Trans Tasman Properties                      37,000     $16,801
  Tranz Rail Holdings Ltd. ADR, (a)             4,000      55,500
  Wrightson, Ltd.                              42,000      30,918
                                                       -----------
                                                          697,787
 NORWAY - 2.5%
  Alvern Norway AS, (a)                         5,000      50,855
  I.M. Skaugen AS                              84,000      44,012
  Schibsted Group AS                           18,000     233,006
                                                       -----------
                                                          327,873

 PAKISTAN - 0.5%
  Pakistan Investment Fund Incorporated         9,500      64,125

 PANAMA - 0.3%
  Panamerican Beverages Inc., Class A             800      35,800

 PERU - 0.7%
  Minsur S.A.                                   9,742      87,132

 PHILIPPINES - 2.9%
  Belle Corporation, (a)                      400,000      96,183
  Benpres Holdings Corporation GDR, (a)         4,500      36,585
  Benpres Holdings Corporation Sponsored
   GDR, 144A, (a)*                              9,120      72,960
  Philippine Long Distance, (a)                   800      43,600
  Philippine National Bank, (a)                 4,000      66,794
  SM Prime Holdings, Inc. GDR, (a)              6,000      72,000
                                                       -----------
                                                          388,122

 RUSSIA - 0.9%
  The Central European Growth Fund PLC         73,000      73,125
  The Fleming Russia Securities Fund,
   Ltd., (a)                                    4,100      46,658
                                                       -----------
                                                          119,783
 SINGAPORE - 5.0%
  Acma, Ltd.                                   13,200      38,543
  Cosco Investments, Ltd.                      35,000      36,216
  Dairy Farm International Holdings, Ltd.      31,740      26,820
  GB Holdings, Ltd.                            51,000      40,843
  Hong Kong Land Holdings, Ltd.                33,000      74,250
  Jardine Matheson Holdings, Ltd.               4,000      29,400
</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>        <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 SINGAPORE (CONTINUED)
  Jardine Strategic Holdings, Ltd.             13,437     $42,998
  Keppel Corporation, Ltd.                     12,000     100,354
  Robinson & Company, Ltd.                      8,000      34,019
  Singapore Airlines, Ltd.                      4,000      42,240
  Singapore Land, Ltd., (a)                     9,000      60,914
  Singapore Sesdaq Fund, (a)                    1,500      28,500
  The Development Bank of Singapore, Ltd.       5,000      62,367
  United Overseas Land, Ltd.                   11,000      19,334
  Van Der Horst, Ltd.                           7,000      32,743
                                                       -----------
                                                          669,541

 SOUTH AFRICA - 0.4%
  Morgan Stanley Africa Investment
   Fund, Inc.                                   3,800      47,975

 SOUTH KOREA - 1.1%
  Korea Electric Power Corporation ADR          2,100      50,925
  Korea Electric Power Corporation                800      27,613
  Korean Air Lines Company, Ltd.                1,380      32,152
  Ssangyong Investment & Securities
   Company, Ltd., (a)                           2,300      41,396
                                                       -----------
                                                          152,086
 SPAIN - 1.9%
  Construcciones y Auxiliar de Ferrocarriles
   S.A.                                         1,400      53,373
  Fomento de Construcciones y
   Contratas S.A.                                 500      41,405
  Sotogrande S.A., (a)                         23,000      45,998
  Telefonica de Espana S.A.                     6,400     117,995
                                                       -----------
                                                          258,771

 SWEDEN - 0.5%
  Argonaut AB 'B Shares', (a)                  13,000      26,903
  Rottneros AB                                 30,000      34,894
                                                       -----------
                                                           61,797
 SWITZERLAND - 3.0%
  Adia SA                                         150      37,674
  Financiere Richemont AG CIE Units                14      22,173
  Magazine Zum Globus                              50      30,395
  Nestle AG                                        70      80,011
  Oerlikon Buhrle AG, (a)                       1,000     103,983
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 SWITZERLAND (CONTINUED)
  SGS (Societe Generale de Surveillance)
   Holdings S.A.                                   47    $112,594
  SMH (Suisse Microelectronique et
   d'Horologerie)                                  30      20,877
                                                       -----------
                                                          407,707

 TAIWAN - 1.1%
  The R.O.C. Taiwan Fund, (a)                  12,700     144,462

 THAILAND - 2.1%
  Krung Thai Bank Republic Company, Ltd.        6,000      28,127
  Land & Houses PCL                             2,000      25,212
  Loxley PCL                                    2,400      35,549
  Matichon Newspaper PCL                        7,900      43,569
  Property Perfect PCL                          7,000      30,057
  Siam Cement Company                             600      29,450
  Thai Airways International PCL               27,000      57,435
  The Ruam Pattana Two Fund                    55,000      36,291
                                                       -----------
                                                          285,690

 UNITED KINGDOM - 3.2%
  Allied Domecq PLC                             9,000      63,317
  Amstrad PLC                                   6,000      17,984
  Bluebird Toys PLC                            10,000      36,186
  Body Shop International                      14,000      38,688
  British Aerospace                             3,000      45,496
  British Biotech PLC, (a)                        600      23,016
  Inchcape PLC                                 12,000      54,605
  Lonrho PLC                                   21,000      60,336
  News International PLC                        6,000      38,484
  Royal Doulton PLC                            13,000      55,117
                                                       -----------
                                                          433,229
 UNITED STATES - 0.5%
  Harken Energy Corporation, (a)               16,000      43,000
  United International Holdings
   Incorporated, (a)                            2,200      30,250
                                                       -----------
                                                           73,250
                                                       -----------
  TOTAL COMMON STOCK AND OTHER EQUITY
  INTERESTS - (Cost $9,063,941)                         9,661,944

</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                            Principal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>         <C>
CONVERTIBLE BONDS - 0.5%
 JAPAN - 0.5%
  MBL International Finance Bermuda Trust,
   Guaranteed Exchangeable Notes
   3.000%, 11/30/2002, (a)                    $60,000     $69,780
                                                       -----------
  TOTAL CONVERTIBLE BONDS - 
  (Cost $60,000)                                           69,780

                                             Shares
                                           -----------
PREFERRED STOCK - 2.0%
 AUSTRALIA - 0.1%
  The News Corporation, Ltd., Voting            2,028       9,881

 GERMANY - 1.4%
  BBS Kraftfahrzeugtechnik AG, (a)                100      23,019
  Hornbach Holding AG, (a)                        500      43,078
  KSB Group Non-Voting                            400      51,562
  Porsche AG Non-Voting, (a)                      100      60,177
                                                       -----------
                                                          177,836

 THAILAND - 0.5%
  Thai Prime Fund, Ltd.                         4,000      70,400
                                                       -----------
  TOTAL PREFERRED STOCK - (Cost $217,224)                 258,117



RIGHTS - 0.0%
 FINLAND - 0.0%
  Raision Tehtaat                               1,500           0

 UNITED KINGDOM - 0.0%
  British Biotech PLC, (a)                         75         455
                                                       -----------
  TOTAL RIGHTS - (Cost $0)                                    455

WARRANTS - 0.9%
 AUSTRALIA - 0.0%
  Normandy Mining, Ltd.                        14,192       6,468

 BERMUDA - 0.0%
  Peregrine Investment                          4,700         583
</TABLE>
See accompanying notes.
                      

                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                          <C>      <C>
WARRANTS (CONTINUED)
 JAPAN - 0.9%
  Olympus Optical Company, Ltd.                 2,500     $10,000
  Tobu Store Company, Ltd.                      2,500      29,375
  Yodogawa Steel Works                          2,500      74,375
                                                       -----------
                                                          113,750

 SINGAPORE - 0.0%
  Jardine Strategic Holdings, Ltd.              1,937         601
  United O/S Land                               1,100         879
                                                       -----------
                                                            1,480
                                                       -----------
  TOTAL WARRANTS - (Cost $120,672)                        122,281

                                            Pricipal
                                             Amount
                                           -----------
GOVERNMENT BONDS - 1.3%
 NEW ZEALAND - 1.3%
  New Zealand, Government
   8.000%, 11/15/2006, (a)                   $270,000     176,471
                                                       -----------
  TOTAL GOVERNMENT BONDS - 
  (Cost $188,015)                                         176,471


SHORT TERM INVESTMENTS - 22.1%
 REPURCHASE AGREEMENT - 22.1%
  Agreement with State Street Bank and Trust
   Company, dated 06/28/1996, bearing 4.000%,
   to be repurchased at $2,961,987 on 07/01/1996
   (secured by $3,110,000 par value U.S.
   Treasury Notes, 5.25%, due 01/31/01, with a
   value of $3,022,793)                     2,961,000   2,961,000
                                                       -----------
  TOTAL SHORT TERM INVESTMENTS - 
  (Cost $2,961,000)                                     2,961,000
                                                       -----------
TOTAL INVESTMENTS - (Cost $12,610,852) - 99.0%         13,250,048
OTHER ASSETS LESS LIABILITIES - 1.0%                      137,378
                                                       -----------
NET ASSETS - 100.0%                                   $13,387,426
                                                       ===========





                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)


<FN>
The percentage shown for each investment category is
the total value of that category as a percentage of
the net assets of the portfolio.

* Securities exempt from registration under Rule 144A
of the Securities Act of 1933.  These securities may
be resold in transactions exempt from registration,
normally to qualified institutional buyers.

(a) - Non-income producing securities.

ADR - American Depositary Receipts.

GDR - Global Depositary Receipts.

IDR - International Depositary Receipts.
</TABLE>

See accompanying notes.


































                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                 ANALYSIS BY INDUSTRY CLASSIFICATION
                      June 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
                                                Net
Percent of Industry                           Assets
- --------------------------------------------- -------
<S>                                              <C>
AGRICULTURAL PRODUCTS                            0.8%
AIR TRAVEL                                       1.7
AUTO PARTS                                       0.4
AUTOMOBILES                                      1.4
BANKS                                            2.7
BROADCASTING                                     1.5
BEVERAGES                                        0.6
BUSINESS SERVICES                                1.0
BUILDING MATERIALS                               0.2
COMPUTERS & BUSINESS EQUIPMENT                   0.4
COMPUTER SOFTWARE                                0.5
CONGLOMERATES                                    3.7
CONSTRUCTION                                     3.6
DRUGS & HEALTH CARE SERVICES                     0.5
DIVERSIFIED                                      0.8
ELECTRICAL EQUIPMENT                             0.9
ELECTRIC UTILITIES                               0.8
ELECTRONICS                                      0.2
ENTERTAINMENT                                    1.8
FINANCIAL SERVICES                               3.2
FOOD & BEVERAGES                                 2.0
FOOD PROCESSING                                  1.2
FOREST PRODUCTS                                  1.1
GAS EXPLORATION                                  0.3
GAS & PIPELINE UTILITIES                         0.5
GOLD                                             0.5
GOVERNMENT                                       1.4
HOME BUILDERS                                    0.3
HOTELS & RESTURANTS                              1.1
HOUSEHOLD PRODUCTS                               0.8
INDUSTRIAL MACHINERY                             1.6
INDUSTRIALS                                      0.1
INSURANCE                                        0.2
INVESTMENT COMPANY                               7.5
LEISURE TIME                                     1.3
MANUFACTURING                                    1.5
MEDICAL SUPPLIES                                 0.3
METALS                                           2.3
MINING                                           2.0
MISCELLANEOUS                                    0.4
OFFICE FURNISHINGS & SUPPLIES                    0.9
OILS                                             1.0
PHARMACEUTICALS                                  0.1
PRINTING                                         1.1
PHOTOGRAPHY                                      0.4
PUBLISHING                                       2.4
</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                    INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                 ANALYSIS BY INDUSTRY CLASSIFICATION
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                                Net
Percent of Industry                           Assets
- --------------------------------------------- -------
<S>                                             <C>
RAILROADS & EQUIPMENT                            0.4
REAL ESTATE                                      5.3
RETAIL                                           2.7
RETAIL GROCERY                                   0.9
STEEL                                            1.1
TELECOMMUNICATIONS                               1.7
TELEPHONE                                        0.5
TEXTILES                                         2.7
TOYS & AMUSEMENTS                                0.4
TRANSPORTATION                                   1.5
UTILITIES                                        0.7
                                              -------
 TOTAL INVESTMENTS BY INDUSTRY CLASSIFICATION   76.9
REPURCHASE AGREEMENT                            22.1
                                              -------
   TOTAL INVESTMENTS                            99.0
                                              =======
</TABLE>

See accompanying notes.




























                      EQUI-SELECT SERIES TRUST
                      VALUE + GROWTH PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                             <C>     <C>
COMMON STOCK AND OTHER EQUITY INTERESTS - 89.8%
 AIR LINES - 4.8%
  Alaska Air Group Incorporated, (a)            1,900     $52,012
  AMR Corporation Delaware, (a)                   900      81,900
  Continental Airlines Incorporated, (a)          700      43,225
  Delta Air Lines Incorporated                  1,400     116,200
  UAL Corporation, (a)                          1,400      75,250
                                                       -----------
                                                          368,587

 BANKS - 5.9%
  Bank of America                               1,300      98,475
  Bank of New York Company Incorporated         1,000      51,250
  Citicorp Bank                                   700      57,838
  Mellon Bank Corporation                       1,400      79,800
  Nationsbank Corporation                         900      74,362
  Wells Fargo & Company                           400      95,550
                                                       -----------
                                                          457,275

 COMPUTERS & BUSINESS EQUIPMENT - 21.9%
  3Com Corporation, (a)                         8,100     370,575
  Cabletron Systems Incorporated, (a)           4,100     281,363
  Cisco Systems Incorporated, (a)               8,000     453,000
  Compaq Computer Corporation, (a)              5,800     285,650
  Dell Computer Corporation, (a)                5,900     300,162
                                                       -----------
                                                        1,690,750

 DRUGS & HEALTH CARE SERVICES - 1.0%
  Oxford Health Plans Incorporated, (a)         1,100      45,238
  United Healthcare Corporation                   700      35,350
                                                       -----------
                                                           80,588

 ELECTRICAL EQUIPMENT - 1.4%
  Arrow Electronics Incorporated, (a)             600      25,875
  Atmel Corporation, (a)                        2,000      60,250
  Novellus Systems Incorporated, (a)              700      25,200
                                                       -----------
                                                          111,325
 ELECTRONICS - 15.3%
  Adaptec Incorporated, (a)                     5,600     265,300
  Gateway 2000 Incorporated, (a)                2,700      91,800
  Intel Corporation                             4,600     337,812
  Lam Research Corporation, (a)                   700      18,200

</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                      VALUE + GROWTH PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                             <C>     <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 ELECTRONICS (CONTINUED)
  LSI Logic Corporation, (a)                    7,000    $182,000
  Wyle Electronics                                700      23,188
  Xilinx Incorporated, (a)                      8,300     263,525
                                                       -----------
                                                        1,181,825

 FINANCIAL SERVICES - 7.7%
  Chase Manhattan Corporation                     500      35,313
  Household International Incorporated          4,200     319,200
  Merrill Lynch & Company Incorporated          3,700     240,962
                                                       -----------
                                                          595,475

 HOTELS & RESTAURANTS - 3.2%
  Mirage Resorts Incorporated, (a)              4,600     248,400

 RETAIL - 10.3%
  CompUSA Incorporated, (a)                     9,500     324,187
  Dayton Hudson Corporation                       700      72,188
  Gap Incorporated                              3,400     109,225
  Nike Incorporated                             2,600     267,150
  Pep Boys Manny Moe & Jack                       700      23,800
                                                       -----------
                                                          796,550

 COMPUTER SOFTWARE - 18.3%
  Cadence Design Systems Incorporated, (a)      9,850     332,438
  Compuware Corporation, (a)                    1,700      67,150
  Microsoft Corporation, (a)                    3,300     396,412
  Oracle Systems Corporation, (a)               8,350     329,303
  Parametric Technology Corporation, (a)        6,600     286,275
                                                       -----------
                                                        1,411,578
                                                       -----------
  TOTAL COMMON STOCK AND OTHER EQUITY
   INTERESTS - (Cost $6,655,933)                        6,942,353


</TABLE>

See accompanying notes.







                      EQUI-SELECT SERIES TRUST
                      VALUE + GROWTH PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                            Principal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                          <C>       <C>
SHORT TERM INVESTMENTS - 11.3%
 REPURCHASE AGREEMENT - 11.3%
  Agreement with State Street Bank and Trust
   Company, dated 06/28/1996, bearing 4.000%,
   to be repurchased at $870,290 on 07/01/1996
   (secured by $880,000 par value U.S.
   Treasury Note, 5.875%, due 08/15/98, with
   a value of $892,019)                      $870,000    $870,000
                                                       -----------
  TOTAL SHORT TERM INVESTMENTS - 
   (Cost $870,000)                                        870,000
                                                       -----------

TOTAL INVESTMENTS - (Cost $7,525,933) - 101.1%          7,812,353
OTHER ASSETS LESS LIABILITIES - (1.1)%                    (86,190)
                                                       -----------
NET ASSETS - 100.0%                                    $7,726,163
                                                       ===========
<FN>
The percentage shown for each investment category is 
the total value of that category as a percentage of
the net assets of the portfolio.

(a) - Non-income producing securities.
</TABLE>

See accompanying notes.






















                      EQUI-SELECT SERIES TRUST
                      GROWTH & INCOME PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                             <C>      <C>
COMMON STOCK AND OTHER EQUITY INTERESTS - 90.9%
 AIR LINES - 1.0%
  Atlantic Southeast Airlines Incorporated      3,600    $101,700

 ALUMINUM - 1.2%
  Alumax Incorporated, (a)                      1,750      53,156
  Kaiser Aluminum Corporation, (a)              5,750      63,250
                                                       -----------
                                                          116,406

 AUTO PARTS - 3.0%
  Autozone Incorporated, (a)                    1,500      52,125
  Boyds Wheels Incorporated, (a)                8,500     109,437
  Custom Chrome Incorporated, (a)               3,000      80,625
  Strattec Security Corporation, (a)            3,000      53,250
                                                       -----------
                                                          295,437

 BANKS - 4.6%
  Commercial Federal Corporation                2,500      95,625
  Corestates Financial Corporation              2,500      96,250
  First Colorado Bancorp Incorporated           4,000      53,000
  GBC Bancorp California                        2,500      57,813
  Union Planters Corporation                    3,000      91,125
  United States Bancorp                         1,700      61,412
                                                       -----------
                                                          455,225

 BUILDING CONSTRUCTION - 1.1%
  BMC West Corporation, (a)                     6,500     111,313

 BUILDING MATERIALS - 0.6%
  Royal Plastics Group Ltd., (a)                4,000      61,500

 BUSINESS SERVICES - 7.3%
  ADT Ltd., (a)                                 3,500      66,063
  America Online Incorporated, (a)              2,500     109,375
  Childrens Comprehensive Services, (a)         2,500      53,750
  Mail Boxes Et Cetera, (a)                     2,750      62,906
  National Education Corporation, (a)           5,000      71,250
  National Techteam Incorporated, (a)           5,000      58,125
  Nuco2 Incorporated, (a)                       2,500      76,875
  Vanstar Corporation, (a)                      5,000      83,750
  Wackenhut Corporation                         4,000      73,500
  Youth Services Incorporated, (a)              4,000      71,000
                                                       -----------
                                                          726,594
</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                      GROWTH & INCOME PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>        <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 CHEMICALS - 2.0%
  Air Products & Chemicals Incorporated         1,200     $69,300
  Crompton & Knowles Corporation                3,000      50,250
  Monsanto Company                              2,500      81,250
                                                       -----------
                                                          200,800
 COMMERCIAL SERVICES - 0.1%
  Registry Incorporated, (a)                      500      14,625

 COMMUNICATION SERVICES - 2.5%
  Comsat Corporation                            3,500      91,000
  Netcom Online Communications, (a)             3,000      81,000
  Tele Communications Incorporated New, (a)     3,000      79,500
                                                       -----------
                                                          251,500
 COMPUTERS & BUSINESS EQUIPMENT - 5.8%
  Affiliated Computer Services Incorporated,
   Class A, (a)                                 2,000      94,000
  Computer Learning Centers
   Incorporated, (a)                            5,000     107,500
  Cylink Corporation, (a)                       4,000      69,000
  Diebold Incorporated                          3,000     144,750
  Metatools Incorporated, (a)                   2,000      47,000
  Psinet Incorporated, (a)                      4,000      46,000
  UUNET Technologies Incorporated, (a)          1,000      66,250
                                                       -----------
                                                          574,500
 COMPUTER SOFTWARE - 7.5%
  Inference Corporation, (a)                    2,000      48,000
  Open Market Incorporated, (a)                   500      12,188
  Compuware Corporation, (a)                    2,000      79,000
  Discreet Logic Incorporated, (a)             10,000      67,500
  Eagle Point Software Corporation, (a)         8,000      56,000
  Harbinger Corporation, (a)                    3,500      97,125
  Pinnacle Systems Incorporated, (a)            6,000     124,500
  Platinum Technology Incorporated, (a)         4,500      68,063
  Software 2000 Incorporated, (a)               4,250      68,531
  Sterling Software Incorporated, (a)           1,000      77,000
  Walker Interactive Systems, (a)               5,000      50,000
                                                       -----------
                                                          747,907
 CONSTRUCTION & MINING EQUIPMENT - 0.5%
  Numar Corporation, (a)                        3,000      45,750

 DOMESTIC OIL - 1.0%
  Tuboscope Vetco International Corporation,
   (a)                                          9,000     100,125
</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                      GROWTH & INCOME PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                            <C>        <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 DRUGS & HEALTH CARE SERVICES - 8.7%
  Allergan Incorporated                         2,200     $86,350
  Bergen Brunswig Corporation                   3,000      83,250
  Biosource International Incorporated, (a)    10,000      90,312
  Diagnostic Health Services
   Incorporated, (a)                           15,000     101,250
  Meridian Diognostic                           6,000      91,875
  Nabi Incorporated, (a)                       10,000      95,000
  Nellcor Puritan Bennett Incorporated, (a)     2,000      97,000
  Novoste Corporation, (a)                      8,000      79,000
  Spine Tech Incorporated, (a)                  1,500      43,500
  TheraTx Incorporated, (a)                     5,000      95,000
                                                       -----------
                                                          862,537
 ELECTRICAL EQUIPMENT - 2.4%
  Fisher Scientific International
   Incorporated                                 2,500      93,750
  Kuhlman Corporation                           4,000      69,500
  Ultrak Incorporated, (a)                      4,500      77,062
                                                       -----------
                                                          240,312
 ELECTRONICS - 2.4%
  Data Translation Incorporated, (a)            7,500     122,812
  Sawtek Incorporated, (a)                        500      17,250
  Scientific Games Holdings
   Corporation, (a)                             3,500     101,500
                                                       -----------
                                                          241,562

 ENVIRONMENTAL CONTROL - 1.5%
  Philip Environmental Incorporated, (a)       10,000      78,750
  Tetra Technologies Incorporated, (a)          4,000      69,500
                                                       -----------
                                                          148,250

 FINANCIAL SERVICES - 1.7%
  Federal National Mortgage
   Association, (a)                             5,000     167,500

 FOOD & BEVERAGES - 0.6%
  Longhorn Steaks Incorporated, (a)             2,500      62,500

 GAS EXPLORATION - 0.9%
  Giant Industries Incorporated                 6,000      87,000

 GAS & PIPELINE UTILITIES - 1.0%
  El Paso Natural Gas Company                   2,500      96,250
</TABLE>
See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                      GROWTH & INCOME PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                             <C>       <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 HOTELS & RESTAURANTS - 2.2%
  Buffets Incorporated, (a)                     5,000     $61,250
  Consolidated Products Incorporated, (a)       3,000      49,500
  National Lodging Corporation, (a)             3,000      48,000
  Rio Hotel & Casino Incorporated, (a)          4,000      61,500
                                                       -----------
                                                          220,250

 HOUSEHOLD APPLIANCES & HOME FURNISHINGS - 2.3%
  American Homestar Corporation, (a)            3,000      78,000
  Harman International Industries Incorporated
   New                                          1,750      86,188
  LSI Industries Incorporated                   4,000      69,000
                                                       -----------
                                                          233,188
 INSURANCE - 2.4%
  Berkley W R Corporation                       2,500     104,375
  Everest Reinsurance Holdings                  2,650      68,569
  GCR Holdings Ltd.                             2,500      66,250
                                                       -----------
                                                          239,194
 MOBILE HOMES - 4.1%
  Cavalier Homes Incorporated                   2,800      64,750
  Coachmen Industries Incorporated              2,000      70,000
  Fleetwood Enterprises Incorporated            2,200      68,200
  Nobility Homes Incorporated, (a)              5,000     103,750
  Skyline Corporation                           4,000     100,000
                                                       -----------
                                                          406,700

 PETROLEUM SERVICES - 6.8%
  3D Geophysicalinc, (a)                        3,000      32,250
  Diamond Offshore Drilling
   Incorporated, (a)                            1,500      85,875
  Digicon Incorporated, (a)                     6,000     100,500
  Global Marine Incorporated, (a)               5,000      69,375
  Noble Drilling Corporation, (a)               5,500      76,313
  Reading & Bates Corporation, (a)              3,500      77,437
  Smith International Incorporated, (a)         3,000      90,375
  Ultramar Corporation                          2,000      58,000
  Varco International Incorporated, (a)         5,000      90,625
                                                       -----------
                                                          680,750

 RAILROADS & EQUIPMENT - 1.0%
  Wisconsin Central Transportation 
   Corporation, (a)                             3,000      97,500
</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                      GROWTH & INCOME PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                          <C>        <C>
COMMON STOCK AND OTHER EQUITY INTERESTS (CONTINUED)
 REAL ESTATE - 3.6%
  Ambassador Apartments Incorporated            4,000     $67,500
  Bay Apartment Community Incorporated          2,000      51,750
  Bedford Property Investors Incorporated       6,000      81,000
  Public Storage Incorporated, (a)              5,000     103,125
  Spieker Properties Incorporated               2,000      54,500
                                                       -----------
                                                          357,875
 RETAIL - 5.1%
  Adidas, ADR 144A*                             1,800      76,050
  Rawlings Sporting Goods Company, (a)         10,000      98,750
  Sport Haley Incorporated, (a)                10,000     146,250
  Vans Incorporated, (a)                        7,000     119,000
  Wet Seal Incorporated, (a)                    3,000      71,437
                                                       -----------
                                                          511,487
 STEEL - 0.8%
  Oregon Steel Mills Incorporated               6,000      82,500

 TELEPHONE - 2.8%
  Genesee & Wyoming Incorporated, (a)           6,000     123,000
  Intermedia Communications
   Incorporated, (a)                            1,000      32,250
  Worldcom Incorporated, (a)                    2,250     124,594
                                                       -----------
                                                          279,844

 TEXTILES - 0.5%
  Designer Holdings Ltd., (a)                   2,000      53,250

 TRUCKING & FREIGHT FORWARDING - 1.9%
  Metrotrans Corporation, (a)                   5,000      70,000
  Tidewater Incorporated                       27,000     118,463
                                                       -----------
                                                          188,463
                                                       -----------
  TOTAL COMMON STOCK AND OTHER EQUITY INTERESTS - 
  (Cost $8,562,834)                                     9,060,294

                                            Principal
                                             Amount
                                           -----------
CORPORATE BONDS AND NOTES - 1.4%
 OTHER - 1.4%
  Healthsource Incorporated, Convertible
   Subordinated Note 144A
   5.000%, 03/01/2003*                       $120,000      92,925
</TABLE>
See accompanying notes.
                      
                      EQUI-SELECT SERIES TRUST
                      GROWTH & INCOME PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
                                            Principal
Security Description                         Amount       Value
- ----------------------------------------   ----------- -----------
<S>                                           <C>         <C>
CORPORATE BONDS AND NOTES (CONTINUED)
 OTHER (CONTINUED)
  Rotech Med Corporation, Subordinated
   Debenture Convertible 144A
   5.250%, 06/01/2003*                        $50,000     $47,750
                                                       -----------
                                                          140,675
                                                       -----------
  TOTAL CORPORATE BONDS AND NOTES - 
  (Cost $146,147)                                         140,675


CONVERTIBLE BONDS - 2.1%
 COMPUTER SOFTWARE - 0.8%
  Softkey International Incorporated, Senior
   Note COnvertible 144A
   5.500%, 11/01/2000*                        100,000      78,813

 ENVIRONMENTAL CONTROL - 0.5%
  Molten Metal Technology Incorporated, 
   Convertible Subordinated Note 144A
   5.500%, 05/01/2006*                         50,000      49,000

 HOMEBUILDERS - 0.8%
  Schuler Homes Incorporated
   6.500%, 01/15/2003                         100,000      80,375
                                                       -----------
  TOTAL CONVERTIBLE BONDS - (Cost $212,809)               208,188


                                             Shares
                                           -----------
PREFERRED STOCK - 3.7%
 AIR LINES - 0.9%
  Transport World Airlines Incorporated, (a)
   144A*                                        1,750      85,094

 ELECTRICAL EQUIPMENT - 0.8%
  Westinghouse Electric, PFD, Series C          4,500      78,187

 STEEL - 0.4%
  WHX Corporation, Series A                     1,000      42,375

 TOYS & AMUSEMENTS - 1.1%
  Tyco Toys Incorporated, (a)                  20,000     112,500
</TABLE>

See accompanying notes.

                      EQUI-SELECT SERIES TRUST
                      GROWTH & INCOME PORTFOLIO
                       SCHEDULE OF INVESTMENTS
                      June 30, 1996 (Unaudited)

<TABLE>
<CAPTION>
Security Description                         Shares       Value
- ----------------------------------------   ----------- -----------
<S>                                          <C>       <C>
PREFERRED STOCK (CONTINUED)
 UTILITIES - 0.5%
  Calenergy Capital Trusy, (a)                  1,000     $53,000
                                                       -----------
  TOTAL PREFERRED STOCK - (Cost $380,898)                 371,156

RIGHTS - 0.0%
 BUSINESS SERVICES - 0.0%
  Integrated Systems Consulting Group, (a)          1          40
                                                       -----------
  TOTAL RIGHTS - (Cost $0)                                     40


                                            Principal
                                             Amount
                                           -----------
SHORT TERM INVESTMENTS - 3.9%
 REPURCHASE AGREEMENT - 3.9%
  Agreement with State Street Bank and Trust
   Company, dated 06/28/96, bearing 4.000%, 
   to be repurchased at $392,131 on 07/01/1996
   (secured by $415,000 par value U.S. 
   Treasury Note, 5.25%, due 01/31/01, with
   a value of $403,363)                      $392,000     392,000
                                                       -----------
  TOTAL SHORT TERM INVESTMENTS - 
  (Cost $392,000)                                         392,000
                                                       -----------

TOTAL INVESTMENTS - (Cost $9,694,688) - 102.0%         10,172,353
OTHER ASSETS LESS LIABILITIES - (2.0)%                   (201,209)
                                                       -----------
NET ASSETS - 100.0%                                    $9,971,144
                                                       ===========
<FN>
The percentage shown for each investment category is
the total value of that category as a percentage of
the net assets of the portfolio.

(a) - Non-income producing securities.

*Securities exempt from registration under Rule
144A of the Securities Act of 1933.  These
securities may be resold in transactions exempt
from registration, normally to qualified
institutional buyers.
</TABLE>
See accompanying notes.


                    EQUI-SELECT SERIES TRUST
              STATEMENTS OF ASSETS AND LIABILITIES
                   JUNE 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
                                                                     Money
                                                                     Market
                                                                   Portfolio
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments in securities, at value (a)                          $13,854,710
 Repurchase agreements, at value (a)                                       --
 Cash, including foreign currency, at value                             1,265
 Receivable for securities sold                                            --
 Receivable for forward currency contracts (Note 6)                        --
 Receivable for currency sold                                              --
 Interest receivable                                                       --
 Dividends receivable                                                      --
 Receivable for fund shares sold                                      311,457
 Receivable due from Investment Adviser (Note 3)                        4,771
 Foreign income tax reclaim receivable                                     --
 Prepaid insurance                                                        509
 Deferred organization costs                                            8,031
                                                                  ____________
   TOTAL ASSETS                                                    14,180,743

LIABILITIES
 Payable for securities purchased                                          --
 Payable for forward currency contracts (Note 6)                           --
 Payable for currency purchased                                            --
 Payable for fund shares repurchased                                       --
 Payable due to Investment Adviser (Note 3)                             3,678
 Accounts payable and accrued expenses                                 24,873
                                                                  ____________
   TOTAL LIABILITIES                                                   28,551
                                                                  ____________
   NET ASSETS                                                     $14,152,192
                                                                  ============
NET ASSETS CONSIST OF:
 Paid-in capital (Note 5)                                         $14,152,192
 Undistributed net investment income (loss) (Note 2)                       --
 Accumulated net realized gain (loss) on investments and
  foreign currency transactions                                            --
 Net unrealized appreciation (depreciation) of:
  Investments                                                              --
  Foreign currency translations                                            --
                                                                  ____________
   NET ASSETS                                                     $14,152,192
                                                                  ============
NET ASSET VALUE PER SHARE
 Offering and redemption price per share (based on shares of
  beneficial interest outstanding)                                      $1.00
 Total shares outstanding at end of period                         14,152,192
 (a) Investments in securities and repurchase agreements, at cost $13,854,710
</TABLE>
See accompanying notes.



                    EQUI-SELECT SERIES TRUST
              STATEMENTS OF ASSETS AND LIABILITIES
                   JUNE 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
                                                                Mortgage-Backed
                                                                   Securities
                                                                   Portfolio
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments in securities, at value (a)                          $10,810,683
 Repurchase agreements, at value (a)                                       --
 Cash, including foreign currency, at value                             6,147
 Receivable for securities sold                                            --
 Receivable for forward currency contracts (Note 6)                        --
 Receivable for currency sold                                              --
 Interest receivable                                                   62,385
 Dividends receivable                                                      --
 Receivable for fund shares sold                                       16,223
 Receivable due from Investment Adviser (Note 3)                        5,865
 Foreign income tax reclaim receivable                                     --
 Prepaid insurance                                                        584
 Deferred organization costs                                            8,031
                                                                  ____________
   TOTAL ASSETS                                                    10,909,918

LIABILITIES
 Payable for securities purchased                                          --
 Payable for forward currency contracts (Note 6)                           --
 Payable for currency purchased                                            --
 Payable for fund shares repurchased                                    8,111
 Payable due to Investment Adviser (Note 3)                             6,526
 Accounts payable and accrued expenses                                 31,680
                                                                  ____________
   TOTAL LIABILITIES                                                   46,317
                                                                  ____________
   NET ASSETS                                                     $10,863,601
                                                                  ============
NET ASSETS CONSIST OF:
 Paid-in capital (Note 5)                                         $10,573,736
 Undistributed net investment income (loss) (Note 2)                  283,040
 Accumulated net realized gain (loss) on investments and
  foreign currency transactions                                        32,284
 Net unrealized appreciation (depreciation) of:
  Investments                                                         (25,459)
  Foreign currency translations                                            --
                                                                  ____________
   NET ASSETS                                                     $10,863,601
                                                                  ============
NET ASSET VALUE PER SHARE
 Offering and redemption price per share (based on shares of
  beneficial interest outstanding)                                     $10.74
 Total shares outstanding at end of period                          1,011,639
 (a) Investments in securities and repurchase agreements, at cost $10,836,142
</TABLE>
See accompanying notes.



                    EQUI-SELECT SERIES TRUST
              STATEMENTS OF ASSETS AND LIABILITIES
                   JUNE 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
                                                                  International
                                                                  Fixed Income
                                                                   Portfolio
                                                                  ____________
<S>                                                                <C>
ASSETS
 Investments in securities, at value (a)                           $8,026,166
 Repurchase agreements, at value (a)                                1,762,000
 Cash, including foreign currency, at value                            19,297
 Receivable for securities sold                                            --
 Receivable for forward currency contracts (Note 6)                     6,312
 Receivable for currency sold                                              --
 Interest receivable                                                  203,231
 Dividends receivable                                                      --
 Receivable for fund shares sold                                        2,057
 Receivable due from Investment Adviser (Note 3)                        5,771
 Foreign income tax reclaim receivable                                     --
 Prepaid insurance                                                        584
 Deferred organization costs                                            8,031
                                                                  ____________
   TOTAL ASSETS                                                    10,033,449

LIABILITIES
 Payable for securities purchased                                          --
 Payable for forward currency contracts (Note 6)                       31,892
 Payable for currency purchased                                            --
 Payable for fund shares repurchased                                    1,028
 Payable due to Investment Adviser (Note 3)                             6,784
 Accounts payable and accrued expenses                                 37,060
                                                                  ____________
   TOTAL LIABILITIES                                                   76,764
                                                                  ____________
   NET ASSETS                                                      $9,956,685
                                                                  ============
NET ASSETS CONSIST OF:
 Paid-in capital (Note 5)                                          $9,345,199
 Undistributed net investment income (loss) (Note 2)                  260,965
 Accumulated net realized gain (loss) on investments and
  foreign currency transactions                                       180,316
 Net unrealized appreciation (depreciation) of:
  Investments                                                         197,711
  Foreign currency translations                                       (27,506)
                                                                  ____________
   NET ASSETS                                                      $9,956,685
                                                                  ============
NET ASSET VALUE PER SHARE
 Offering and redemption price per share (based on shares of
  beneficial interest outstanding)                                     $11.10
 Total shares outstanding at end of period                            897,061
 (a) Investments in securities and repurchase agreements, at cost  $9,590,455
</TABLE>
See accompanying notes.



                    EQUI-SELECT SERIES TRUST
              STATEMENTS OF ASSETS AND LIABILITIES
                   JUNE 30, 1996 (Unaudited)
<TABLE>
<CAPTION>

                                                                       OTC
                                                                    Portfolio
                                                                  ______________
<S>                                                                 <C>
ASSETS
 Investments in securities, at value (a)                            $19,978,090
 Repurchase agreements, at value (a)                                         --
 Cash, including foreign currency, at value                           1,588,842
 Receivable for securities sold                                          10,966
 Receivable for forward currency contracts (Note 6)                          --
 Receivable for currency sold                                                --
 Interest receivable                                                         --
 Dividends receivable                                                     2,246
 Receivable for fund shares sold                                        266,048
 Receivable due from Investment Adviser (Note 3)                             --
 Foreign income tax reclaim receivable                                       --
 Prepaid insurance                                                          584
 Deferred organization costs                                              8,031
                                                                  ______________
   TOTAL ASSETS                                                      21,854,807

LIABILITIES
 Payable for securities purchased                                       230,917
 Payable for forward currency contracts (Note 6)                             --
 Payable for currency purchased                                              --
 Payable for fund shares repurchased                                         --
 Payable due to Investment Adviser (Note 3)                              13,575
 Accounts payable and accrued expenses                                   38,720
                                                                  ______________
   TOTAL LIABILITIES                                                    283,212
                                                                  ______________
   NET ASSETS                                                       $21,571,595
                                                                  ==============
NET ASSETS CONSIST OF:
 Paid-in capital (Note 5)                                           $19,060,949
 Undistributed net investment income (loss) (Note 2)                    (81,839)
 Accumulated net realized gain (loss) on investments and
  foreign currency transactions                                       1,656,743
 Net unrealized appreciation (depreciation) of:
  Investments                                                           935,728
  Foreign currency translations                                              14
                                                                  ______________
   NET ASSETS                                                       $21,571,595
                                                                  ==============
NET ASSET VALUE PER SHARE
 Offering and redemption price per share (based on shares of
  beneficial interest outstanding)                                       $14.35
 Total shares outstanding at end of period                            1,503,473
 (a) Investments in securities and repurchase agreements, at cost   $19,042,362
</TABLE>
See accompanying notes.



                    EQUI-SELECT SERIES TRUST
              STATEMENTS OF ASSETS AND LIABILITIES
                   JUNE 30, 1996 (Unaudited)
<TABLE>
<CAPTION>

                                                                    Research
                                                                   Portfolio
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments in securities, at value (a)                          $37,650,968
 Repurchase agreements, at value (a)                                       --
 Cash, including foreign currency, at value                           496,664
 Receivable for securities sold                                       522,055
 Receivable for forward currency contracts (Note 6)                        --
 Receivable for currency sold                                         261,501
 Interest receivable                                                       --
 Dividends receivable                                                  28,100
 Receivable for fund shares sold                                      318,225
 Receivable due from Investment Adviser (Note 3)                           --
 Foreign income tax reclaim receivable                                  1,527
 Prepaid insurance                                                        584
 Deferred organization costs                                            8,031
                                                                  ____________
   TOTAL ASSETS                                                    39,287,655

LIABILITIES
 Payable for securities purchased                                     997,214
 Payable for forward currency contracts (Note 6)                           --
 Payable for currency purchased                                       260,564
 Payable for fund shares repurchased                                       --
 Payable due to Investment Adviser (Note 3)                            23,672
 Accounts payable and accrued expenses                                 29,583
                                                                  ____________
   TOTAL LIABILITIES                                                1,311,033
                                                                  ____________
   NET ASSETS                                                     $37,976,622
                                                                  ============
NET ASSETS CONSIST OF:
 Paid-in capital (Note 5)                                         $33,273,828
 Undistributed net investment income (loss) (Note 2)                    8,820
 Accumulated net realized gain (loss) on investments and
  foreign currency transactions                                     1,427,569
 Net unrealized appreciation (depreciation) of:
  Investments                                                       3,267,260
  Foreign currency translations                                          (855)
                                                                  ____________
   NET ASSETS                                                     $37,976,622
                                                                  ============
NET ASSET VALUE PER SHARE
 Offering and redemption price per share (based on shares of
  beneficial interest outstanding)                                     $14.54
 Total shares outstanding at end of period                          2,611,643
 (a) Investments in securities and repurchase agreements, at cost $34,383,708
</TABLE>
See accompanying notes.



                    EQUI-SELECT SERIES TRUST
              STATEMENTS OF ASSETS AND LIABILITIES
                   JUNE 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
                                                                     Total
                                                                     Return
                                                                   Portfolio
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments in securities, at value (a)                          $31,982,798
 Repurchase agreements, at value (a)                                       --
 Cash, including foreign currency, at value                           348,345
 Receivable for securities sold                                       462,221
 Receivable for forward currency contracts (Note 6)                        --
 Receivable for currency sold                                              --
 Interest receivable                                                  188,198
 Dividends receivable                                                  44,541
 Receivable for fund shares sold                                      167,592
 Receivable due from Investment Adviser (Note 3)                           --
 Foreign income tax reclaim receivable                                    931
 Prepaid insurance                                                        584
 Deferred organization costs                                            8,031
                                                                  ____________
   TOTAL ASSETS                                                    33,203,241

LIABILITIES
 Payable for securities purchased                                     642,402
 Payable for forward currency contracts (Note 6)                           --
 Payable for currency purchased                                            --
 Payable for fund shares repurchased                                       --
 Payable due to Investment Adviser (Note 3)                            20,169
 Accounts payable and accrued expenses                                 32,492
                                                                  ____________
   TOTAL LIABILITIES                                                  695,063
                                                                  ____________
   NET ASSETS                                                     $32,508,178
                                                                  ============
NET ASSETS CONSIST OF:
 Paid-in capital (Note 5)                                         $30,288,460
 Undistributed net investment income (loss) (Note 2)                  363,216
 Accumulated net realized gain (loss) on investments and
  foreign currency transactions                                       304,894
 Net unrealized appreciation (depreciation) of:
  Investments                                                       1,551,587
  Foreign currency translations                                            21
                                                                  ____________
   NET ASSETS                                                     $32,508,178
                                                                  ============
NET ASSET VALUE PER SHARE
 Offering and redemption price per share (based on shares of
  beneficial interest outstanding)                                     $12.45
 Total shares outstanding at end of period                          2,610,058
 (a) Investments in securities and repurchase agreements, at cost $30,431,211
</TABLE>
See accompanying notes.



                    EQUI-SELECT SERIES TRUST
              STATEMENTS OF ASSETS AND LIABILITIES
                   JUNE 30, 1996 (Unaudited)
<TABLE>
<CAPTION>

                                                                   Advantage
                                                                   Portfolio
                                                                  ____________
<S>                                                                <C>
ASSETS
 Investments in securities, at value (a)                           $7,673,483
 Repurchase agreements, at value (a)                                  731,000
 Cash, including foreign currency, at value                               782
 Receivable for securities sold                                            --
 Receivable for forward currency contracts (Note 6)                        --
 Receivable for currency sold                                              --
 Interest receivable                                                  117,599
 Dividends receivable                                                      --
 Receivable for fund shares sold                                       17,516
 Receivable due from Investment Adviser (Note 3)                        5,867
 Foreign income tax reclaim receivable                                     --
 Prepaid insurance                                                        584
 Deferred organization costs                                            8,031
                                                                  ____________
   TOTAL ASSETS                                                     8,554,862

LIABILITIES
 Payable for securities purchased                                          --
 Payable for forward currency contracts (Note 6)                           --
 Payable for currency purchased                                            --
 Payable for fund shares repurchased                                    8,758
 Payable due to Investment Adviser (Note 3)                             3,268
 Accounts payable and accrued expenses                                 24,384
                                                                  ____________
   TOTAL LIABILITIES                                                   36,410
                                                                  ____________
   NET ASSETS                                                      $8,518,452
                                                                  ============
NET ASSETS CONSIST OF:
 Paid-in capital (Note 5)                                          $8,302,751
 Undistributed net investment income (loss) (Note 2)                  211,852
 Accumulated net realized gain (loss) on investments and
  foreign currency transactions                                        (7,107)
 Net unrealized appreciation (depreciation) of:
  Investments                                                          10,956
  Foreign currency translations                                            --
                                                                  ____________
   NET ASSETS                                                      $8,518,452
                                                                  ============
NET ASSET VALUE PER SHARE
 Offering and redemption price per share (based on shares of
  beneficial interest outstanding)                                     $10.50
 Total shares outstanding at end of period                            811,610
 (a) Investments in securities and repurchase agreements, at cost  $8,393,527
</TABLE>
See accompanying notes.



                    EQUI-SELECT SERIES TRUST
              STATEMENTS OF ASSETS AND LIABILITIES
                   JUNE 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
                                                                 International
                                                                     Stock
                                                                   Portfolio
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments in securities, at value (a)                          $10,289,048
 Repurchase agreements, at value (a)                                2,961,000
 Cash, including foreign currency, at value                           147,953
 Receivable for securities sold                                       264,263
 Receivable for forward currency contracts (Note 6)                     6,724
 Receivable for currency sold                                         264,936
 Interest receivable                                                    3,050
 Dividends receivable                                                  20,793
 Receivable for fund shares sold                                       40,818
 Receivable due from Investment Adviser (Note 3)                        8,913
 Foreign income tax reclaim receivable                                  4,295
 Prepaid insurance                                                        584
 Deferred organization costs                                            8,031
                                                                  ____________
   TOTAL ASSETS                                                    14,020,408

LIABILITIES
 Payable for securities purchased                                     289,995
 Payable for forward currency contracts (Note 6)                           --
 Payable for currency purchased                                       265,166
 Payable for fund shares repurchased                                   20,409
 Payable due to Investment Adviser (Note 3)                             8,609
 Accounts payable and accrued expenses                                 48,803
                                                                  ____________
   TOTAL LIABILITIES                                                  632,982
                                                                  ____________
   NET ASSETS                                                     $13,387,426
                                                                  ============
NET ASSETS CONSIST OF:
 Paid-in capital (Note 5)                                         $11,974,394
 Undistributed net investment income (loss) (Note 2)                   46,299
 Accumulated net realized gain (loss) on investments and
  foreign currency transactions                                       721,859
 Net unrealized appreciation (depreciation) of:
  Investments                                                         639,196
  Foreign currency translations                                         5,678
                                                                  ____________
   NET ASSETS                                                     $13,387,426
                                                                  ============
NET ASSET VALUE PER SHARE
 Offering and redemption price per share (based on shares of
  beneficial interest outstanding)                                     $11.29
 Total shares outstanding at end of period                          1,185,565
 (a) Investments in securities and repurchase agreements, at cost $12,610,852
</TABLE>
See accompanying notes.



                    EQUI-SELECT SERIES TRUST
              STATEMENTS OF ASSETS AND LIABILITIES
                   JUNE 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
                                                                     Value +
                                                                      Growth
                                                                    Portfolio
                                                                  ______________
<S>                                                                  <C>
ASSETS
 Investments in securities, at value (a)                             $6,942,353
 Repurchase agreements, at value (a)                                    870,000
 Cash, including foreign currency, at value                                 629
 Receivable for securities sold                                         161,088
 Receivable for forward currency contracts (Note 6)                          --
 Receivable for currency sold                                                --
 Interest receivable                                                        290
 Dividends receivable                                                     2,092
 Receivable for fund shares sold                                         69,003
 Receivable due from Investment Adviser (Note 3)                          2,663
 Foreign income tax reclaim receivable                                       --
 Prepaid insurance                                                           --
 Deferred organization costs                                              7,248
                                                                  ______________
   TOTAL ASSETS                                                       8,055,366

LIABILITIES
 Payable for securities purchased                                       303,645
 Payable for forward currency contracts (Note 6)                             --
 Payable for currency purchased                                              --
 Payable for fund shares repurchased                                         --
 Payable due to Investment Adviser (Note 3)                               5,543
 Accounts payable and accrued expenses                                   20,015
                                                                  ______________
   TOTAL LIABILITIES                                                    329,203
                                                                  ______________
   NET ASSETS                                                        $7,726,163
                                                                  ==============
NET ASSETS CONSIST OF:
 Paid-in capital (Note 5)                                            $7,670,040
 Undistributed net investment income (loss) (Note 2)                    (10,361)
 Accumulated net realized gain (loss) on investments and
  foreign currency transactions                                        (219,936)
 Net unrealized appreciation (depreciation) of:
  Investments                                                           286,420
  Foreign currency translations                                              --
                                                                  ______________
   NET ASSETS                                                        $7,726,163
                                                                  ==============
NET ASSET VALUE PER SHARE
 Offering and redemption price per share (based on shares of
  beneficial interest outstanding)                                       $10.23
 Total shares outstanding at end of period                              755,351
 (a) Investments in securities and repurchase agreements, at cost    $7,525,933
</TABLE>
See accompanying notes.



                    EQUI-SELECT SERIES TRUST
              STATEMENTS OF ASSETS AND LIABILITIES
                   JUNE 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
                                                                     Growth &
                                                                      Income
                                                                    Portfolio
                                                                  ______________
<S>                                                                  <C>
ASSETS
 Investments in securities, at value (a)                             $9,780,353
 Repurchase agreements, at value (a)                                    392,000
 Cash, including foreign currency, at value                                 156
 Receivable for securities sold                                         144,171
 Receivable for forward currency contracts (Note 6)                          --
 Receivable for currency sold                                                --
 Interest receivable                                                      6,646
 Dividends receivable                                                     7,481
 Receivable for fund shares sold                                         64,553
 Receivable due from Investment Adviser (Note 3)                          1,572
 Foreign income tax reclaim receivable                                       --
 Prepaid insurance                                                           --
 Deferred organization costs                                              7,248
                                                                  ______________
   TOTAL ASSETS                                                      10,404,180

LIABILITIES
 Payable for securities purchased                                       407,025
 Payable for forward currency contracts (Note 6)                             --
 Payable for currency purchased                                              --
 Payable for fund shares repurchased                                         --
 Payable due to Investment Adviser (Note 3)                               6,953
 Accounts payable and accrued expenses                                   19,058
                                                                  ______________
   TOTAL LIABILITIES                                                    433,036
                                                                  ______________
   NET ASSETS                                                        $9,971,144
                                                                  ==============
NET ASSETS CONSIST OF:
 Paid-in capital (Note 5)                                            $9,380,147
 Undistributed net investment income (loss) (Note 2)                     (2,122)
 Accumulated net realized gain (loss) on investments and
  foreign currency transactions                                         115,454
 Net unrealized appreciation (depreciation) of:
  Investments                                                           477,665
  Foreign currency translations                                              --
                                                                  ______________
   NET ASSETS                                                        $9,971,144
                                                                  ==============
NET ASSET VALUE PER SHARE
 Offering and redemption price per share (based on shares of
  beneficial interest outstanding)                                       $11.11
 Total shares outstanding at end of period                              897,759
 (a) Investments in securities and repurchase agreements, at cost    $9,694,688
</TABLE>
See accompanying notes.



                           EQUI-SELECT SERIES TRUST
                           STATEMENTS OF OPERATIONS 
               For the period ended June 30, 1996 (Unaudited)
<TABLE>
<CAPTION>
                                                                 Mortgage-
                                                   Money           Backed
                                                   Market        Securities
                                                 Portfolio       Portfolio
                                               ______________  ______________
<S>                                                 <C>             <C>
INVESTMENT INCOME 
 Interest income                                    $224,321        $345,683
 Dividend income                                          --              --
 Foreign taxes withheld                                   --              --
                                               ______________  ______________
   TOTAL INVESTMENT INCOME                           224,321         345,683
EXPENSES
 Investment adviser fee (Note 3)                      15,677          37,586
 Administration fee                                    6,294           6,294
 Audit fee                                             4,020           4,020
 Custodian fees and expenses                          23,610          31,768
 Trustee's fees (Note 3)                               2,805           2,805
 Legal fee                                             5,072           5,072
 Insurance expense                                     1,665           1,665
 Transfer agent expense                                2,386           2,386
 Amortization of organization expense                  1,229           1,229
 Miscellaneous expense                                   566             565
                                               ______________  ______________
   Total operating expenses before waiver
    and reimbursement                                 63,324          93,390
 Expenses reimbursed by the Investment
   Adviser (Note 3)                                  (35,105)        (30,747)
                                               ______________  ______________
    NET EXPENSES                                      28,219          62,643
                                               ______________  ______________
    NET INVESTMENT INCOME (LOSS)                     196,102         283,040
NET REALIZED AND UNREALIZED GAIN (LOSS) FROM
INVESTMENTS AND FOREIGN CURRENCY
 Net realized gain (loss) on:
  Investments                                             --          32,087
  Foreign capital gains taxes withheld
   on investments                                         --              --
  Foreign currency transactions                           --              --
 Change in unrealized appreciation
  (depreciation) of:
  Investments                                             --        (402,163)
  Foreign currency translations                           --              --
                                               ______________  ______________
 NET REALIZED AND UNREALIZED GAIN                         --        (370,076)
                                               ______________  ______________
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                           $196,102        ($87,036)
                                               ==============  ==============
<FN>
*For the period April 1, 1996 (commencement of investment operations) through 
 June 30, 1996.
</TABLE>
See accompanying notes.

                           EQUI-SELECT SERIES TRUST
                           STATEMENTS OF OPERATIONS 
               For the period ended June 30, 1996 (Unaudited)
<TABLE>
<CAPTION>

                                               International
                                                Fixed Income        OTC
                                                 Portfolio       Portfolio
                                               ______________  ______________
<S>                                                 <C>           <C>
INVESTMENT INCOME 
 Interest income                                    $303,015         $22,361
 Dividend income                                          --           9,602
 Foreign taxes withheld                               (2,620)            (97)
                                               ______________  ______________
   TOTAL INVESTMENT INCOME                           300,395          31,866
EXPENSES
 Investment adviser fee (Note 3)                      39,347          58,686
 Administration fee                                    6,294           6,294
 Audit fee                                             4,020           4,020
 Custodian fees and expenses                          39,208          41,163
 Trustee's fees (Note 3)                               2,805           2,805
 Legal fee                                             5,072           5,072
 Insurance expense                                     1,665           1,665
 Transfer agent expense                                2,386           2,386
 Amortization of organization expense                  1,229           1,229
 Miscellaneous expense                                   544             543
                                               ______________  ______________
   Total operating expenses before waiver
    and reimbursement                                102,570         123,863
 Expenses reimbursed by the Investment
   Adviser (Note 3)                                  (28,506)        (10,158)
                                               ______________  ______________
    NET EXPENSES                                      74,064         113,705
                                               ______________  ______________
    NET INVESTMENT INCOME (LOSS)                     226,331         (81,839)
NET REALIZED AND UNREALIZED GAIN (LOSS) FROM
INVESTMENTS AND FOREIGN CURRENCY
 Net realized gain (loss) on:
  Investments                                         90,415       1,575,162
  Foreign capital gains taxes withheld
   on investments                                         --              --
  Foreign currency transactions                       68,065            (110)
 Change in unrealized appreciation
  (depreciation) of:
  Investments                                       (352,258)        654,765
  Foreign currency translations                      (14,669)             14
                                               ______________  ______________
 NET REALIZED AND UNREALIZED GAIN                   (208,447)      2,229,831
                                               ______________  ______________
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                            $17,884      $2,147,992
                                               ==============  ==============
<FN>
*For the period April 1, 1996 (commencement of investment operations) through 
 June 30, 1996.
</TABLE>
See accompanying notes.

                           EQUI-SELECT SERIES TRUST
                           STATEMENTS OF OPERATIONS 
               For the period ended June 30, 1996 (Unaudited)
<TABLE>
<CAPTION>

                                                                   Total
                                                  Research         Return
                                                 Portfolio       Portfolio
                                               ______________  ______________
<S>                                               <C>             <C>
INVESTMENT INCOME 
 Interest income                                     $46,586        $332,873
 Dividend income                                     155,389         197,885
 Foreign taxes withheld                               (4,730)         (3,494)
                                               ______________  ______________
   TOTAL INVESTMENT INCOME                           197,245         527,264
EXPENSES
 Investment adviser fee (Note 3)                     104,230          92,859
 Administration fee                                    6,294           6,294
 Audit fee                                             4,020           4,020
 Custodian fees and expenses                          60,322          47,175
 Trustee's fees (Note 3)                               2,804           2,804
 Legal fee                                             5,072           5,072
 Insurance expense                                     1,665           1,665
 Transfer agent expense                                2,386           2,386
 Amortization of organization expense                  1,229           1,229
 Miscellaneous expense                                   566             544
                                               ______________  ______________
   Total operating expenses before waiver
    and reimbursement                                188,588         164,048
 Expenses reimbursed by the Investment
   Adviser (Note 3)                                       --              --
                                               ______________  ______________
    NET EXPENSES                                     188,588         164,048
                                               ______________  ______________
    NET INVESTMENT INCOME (LOSS)                       8,657         363,216
NET REALIZED AND UNREALIZED GAIN (LOSS) FROM
INVESTMENTS AND FOREIGN CURRENCY
 Net realized gain (loss) on:
  Investments                                      1,314,796         237,769
  Foreign capital gains taxes withheld
   on investments                                         --              --
  Foreign currency transactions                        6,891            (287)
 Change in unrealized appreciation
  (depreciation) of:
  Investments                                      1,581,546         428,461
  Foreign currency translations                         (657)             70
                                               ______________  ______________
 NET REALIZED AND UNREALIZED GAIN                  2,902,576         666,013
                                               ______________  ______________
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                         $2,911,233      $1,029,229
                                               ==============  ==============
<FN>
*For the period April 1, 1996 (commencement of investment operations) through 
 June 30, 1996.
</TABLE>
See accompanying notes.

                           EQUI-SELECT SERIES TRUST
                           STATEMENTS OF OPERATIONS 
               For the period ended June 30, 1996 (Unaudited)
<TABLE>
<CAPTION>

                                                               International
                                                 Advantage         Stock
                                                 Portfolio       Portfolio
                                               ______________  ______________
<S>                                                 <C>           <C>
INVESTMENT INCOME 
 Interest income                                    $239,969         $45,225
 Dividend income                                          --         124,618
 Foreign taxes withheld                                   --         (14,829)
                                               ______________  ______________
   TOTAL INVESTMENT INCOME                           239,969         155,014
EXPENSES
 Investment adviser fee (Note 3)                      17,573          48,346
 Administration fee                                    6,294           6,294
 Audit fee                                             4,020           4,020
 Custodian fees and expenses                          24,463          63,931
 Trustee's fees (Note 3)                               2,804           2,805
 Legal fee                                             5,072           5,072
 Insurance expense                                     1,665           1,665
 Transfer agent expense                                2,386           2,386
 Amortization of organization expense                  1,229           1,229
 Miscellaneous expense                                   545             586
                                               ______________  ______________
   Total operating expenses before waiver
    and reimbursement                                 66,051         136,334
 Expenses reimbursed by the Investment
   Adviser (Note 3)                                  (37,934)        (42,622)
                                               ______________  ______________
    NET EXPENSES                                      28,117          93,712
                                               ______________  ______________
    NET INVESTMENT INCOME (LOSS)                     211,852          61,302
NET REALIZED AND UNREALIZED GAIN (LOSS) FROM
INVESTMENTS AND FOREIGN CURRENCY
 Net realized gain (loss) on:
  Investments                                        (11,733)        701,493
  Foreign capital gains taxes withheld
   on investments                                         --          (2,957)
  Foreign currency transactions                           --         (40,830)
 Change in unrealized appreciation
  (depreciation) of:
  Investments                                         11,252         543,732
  Foreign currency translations                           --         (18,391)
                                               ______________  ______________
 NET REALIZED AND UNREALIZED GAIN                       (481)      1,183,047
                                               ______________  ______________
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                           $211,371      $1,244,349
                                               ==============  ==============
<FN>
*For the period April 1, 1996 (commencement of investment operations) through 
 June 30, 1996.
</TABLE>
See accompanying notes.

                           EQUI-SELECT SERIES TRUST
                           STATEMENTS OF OPERATIONS 
               For the period ended June 30, 1996 (Unaudited)
<TABLE>
<CAPTION>

                                                  Value +         Growth &
                                                   Growth          Income
                                                 Portfolio*      Portfolio*
                                               ______________  ______________
<S>                                                 <C>             <C>
INVESTMENT INCOME 
 Interest income                                      $8,068         $12,708
 Dividend income                                       7,155          15,359
 Foreign taxes withheld                                   --              --
                                               ______________  ______________
   TOTAL INVESTMENT INCOME                            15,223          28,067
EXPENSES
 Investment adviser fee (Note 3)                      14,298          16,871
 Administration fee                                    2,844           2,844
 Audit fee                                             2,045           2,045
 Custodian fees and expenses                          10,843          10,883
 Trustee's fees (Note 3)                               1,189           1,189
 Legal fee                                             2,148           2,148
 Insurance expense                                       707             707
 Transfer agent expense                                1,213           1,213
 Amortization of organization expense                    380             380
 Miscellaneous expense                                   229             229
                                               ______________  ______________
   Total operating expenses before waiver
    and reimbursement                                 35,896          38,509
 Expenses reimbursed by the Investment
   Adviser (Note 3)                                  (10,312)         (8,320)
                                               ______________  ______________
    NET EXPENSES                                      25,584          30,189
                                               ______________  ______________
    NET INVESTMENT INCOME (LOSS)                     (10,361)         (2,122)
NET REALIZED AND UNREALIZED GAIN (LOSS) FROM
INVESTMENTS AND FOREIGN CURRENCY
 Net realized gain (loss) on:
  Investments                                       (219,936)        115,454
  Foreign capital gains taxes withheld
   on investments                                         --              --
  Foreign currency transactions                           --              --
 Change in unrealized appreciation
  (depreciation) of:
  Investments                                        286,420         477,665
  Foreign currency translations                           --              --
                                               ______________  ______________
 NET REALIZED AND UNREALIZED GAIN                     66,484         593,119
                                               ______________  ______________
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                            $56,123        $590,997
                                               ==============  ==============
<FN>
*For the period April 1, 1996 (commencement of investment operations) through 
 June 30, 1996.
</TABLE>
See accompanying notes.

                              EQUI-SELECT SERIES TRUST
                         STATEMENTS OF CHANGES IN NET ASSETS
                         For the year ended December 31, 1995 
                    and the period ended June 30, 1996* (Unaudited)
<TABLE>
<CAPTION>
                                                                      Money
                                                                      Market
                                                                    Portfolio
                                                                  ______________
<S>                                                                 <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE YEAR
 ENDED DECEMBER 31, 1995 (Audited):
  Net investment income (loss)                                         $177,620
  Net realized gain (loss) on:
   Investments                                                               --
   Foreign currency transactions                                             --
  Change in unrealized appreciation (depreciation) of:
   Investments                                                               --
   Foreign currency translations                                             --
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations       177,620
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                (177,620)
  In excess of net investment income                                         --
  Distributions in excess of net realized loss on investments                --
 FUND SHARE TRANSACTIONS (Note 5)                                     5,295,580
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         5,295,580
NET ASSETS:
 Beginning of period                                                    446,684
                                                                  ______________
 END OF PERIOD (a)                                                   $5,742,264
                                                                  ==============
(a) Including undistributed net investment income                   $        --
                                                                  ==============
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE PERIOD
 ENDED JUNE 30, 1996 (Unaudited):
  Net investment income (loss)                                         $196,102
  Net realized gain (loss) on:
   Investments                                                               --
   Foreign capital gains taxes withheld on investments                       --
   Foreign currency transactions                                             --
  Change in unrealized appreciation (depreciation) of:
   Investments                                                               --
   Foreign currency translations                                             --
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations       196,102
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                (196,102)
 FUND SHARE TRANSACTIONS (Note 5)                                     8,409,928
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         8,409,928
NET ASSETS:
 Beginning of period                                                  5,742,264
                                                                  ______________
 END OF PERIOD (a)                                                  $14,152,192
                                                                  ==============
(a) Including undistributed net investment income (loss)            $        --
                                                                  ==============
<FN>
*The Value + Growth Portfolio and the Growth & Income Portfolio commenced
  investment operations on April 1, 1996.
</TABLE>
See accompanying notes.























































                              EQUI-SELECT SERIES TRUST
                         STATEMENTS OF CHANGES IN NET ASSETS
                         For the year ended December 31, 1995 
                    and the period ended June 30, 1996* (Unaudited)
<TABLE>
<CAPTION>
                                                                    Mortgage-
                                                                      Backed
                                                                    Securities
                                                                    Portfolio
                                                                  _____________
<S>                                                                 <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE YEAR
 ENDED DECEMBER 31, 1995 (Audited):
  Net investment income (loss)                                         $412,255
  Net realized gain (loss) on:
   Investments                                                           98,177
   Foreign currency transactions                                             --
  Change in unrealized appreciation (depreciation) of:
   Investments                                                          421,113
   Foreign currency translations                                             --
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations       931,545
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                (412,255)
  In excess of net investment income                                         --
  Distributions in excess of net realized loss on investments           (90,275)
 FUND SHARE TRANSACTIONS (Note 5)                                     3,249,754
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         3,678,769
NET ASSETS:
 Beginning of period                                                  4,976,609
                                                                  ______________
 END OF PERIOD (a)                                                   $8,655,378
                                                                  ==============
(a) Including undistributed net investment income                   $        --
                                                                  ==============
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE PERIOD
 ENDED JUNE 30, 1996 (Unaudited):
  Net investment income (loss)                                         $283,040
  Net realized gain (loss) on:
   Investments                                                           32,087
   Foreign capital gains taxes withheld on investments                       --
   Foreign currency transactions                                             --
  Change in unrealized appreciation (depreciation) of:
   Investments                                                         (402,163)
   Foreign currency translations                                             --
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations       (87,036)
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
 FUND SHARE TRANSACTIONS (Note 5)                                     2,295,259
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         2,208,223
NET ASSETS:
 Beginning of period                                                  8,655,378
                                                                  ______________
 END OF PERIOD (a)                                                  $10,863,601
                                                                  ==============

(a) Including undistributed net investment income (loss)               $283,040
                                                                  ==============
<FN>
*The Value + Growth Portfolio and the Growth & Income Portfolio commenced
  investment operations on April 1, 1996.
</TABLE>
See accompanying notes.





















































                              EQUI-SELECT SERIES TRUST
                         STATEMENTS OF CHANGES IN NET ASSETS
                         For the year ended December 31, 1995 
                    and the period ended June 30, 1996* (Unaudited)
<TABLE>
<CAPTION>
                                                                  International
                                                                   Fixed Income
                                                                    Portfolio
                                                                  ______________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE YEAR
 ENDED DECEMBER 31, 1995 (Audited):
  Net investment income (loss)                                         $415,760
  Net realized gain (loss) on:
   Investments                                                          133,236
   Foreign currency transactions                                        (73,113)
  Change in unrealized appreciation (depreciation) of:
   Investments                                                          577,134
   Foreign currency translations                                        (28,913)
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations     1,024,104
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                (359,188)
  In excess of net investment income                                         --
  Distributions in excess of net realized loss on investments           (82,939)
 FUND SHARE TRANSACTIONS (Note 5)                                     2,911,446
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         3,493,423
NET ASSETS:
 Beginning of period                                                  5,062,830
                                                                  ______________
 END OF PERIOD (a)                                                   $8,556,253
                                                                  ==============
(a) Including undistributed net investment income                       $34,634
                                                                  ==============
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE PERIOD
 ENDED JUNE 30, 1996 (Unaudited):
  Net investment income (loss)                                         $226,331
  Net realized gain (loss) on:
   Investments                                                           90,415
   Foreign capital gains taxes withheld on investments                       --
   Foreign currency transactions                                         68,065
  Change in unrealized appreciation (depreciation) of:
   Investments                                                         (352,258)
   Foreign currency translations                                        (14,669)
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations        17,884
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
 FUND SHARE TRANSACTIONS (Note 5)                                     1,382,548
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         1,400,432
NET ASSETS:
 Beginning of period                                                  8,556,253
                                                                  ______________
 END OF PERIOD (a)                                                   $9,956,685
                                                                  ==============
(a) Including undistributed net investment income (loss)               $260,965
                                                                  ==============
<FN>
*The Value + Growth Portfolio and the Growth & Income Portfolio commenced
  investment operations on April 1, 1996.
</TABLE>
See accompanying notes.























































                              EQUI-SELECT SERIES TRUST
                         STATEMENTS OF CHANGES IN NET ASSETS
                         For the year ended December 31, 1995 
                    and the period ended June 30, 1996* (Unaudited)
<TABLE>
<CAPTION>

                                                                       OTC
                                                                    Portfolio
                                                                  ______________
<S>                                                                 <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE YEAR
 ENDED DECEMBER 31, 1995 (Audited):
  Net investment income (loss)                                         ($11,987)
  Net realized gain (loss) on:
   Investments                                                        1,098,964
   Foreign currency transactions                                             --
  Change in unrealized appreciation (depreciation) of:
   Investments                                                          230,952
   Foreign currency translations                                             --
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations     1,317,929
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
  In excess of net investment income                                         --
  Distributions in excess of net realized loss on investments          (995,427)
 FUND SHARE TRANSACTIONS (Note 5)                                     7,036,435
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         7,358,937
NET ASSETS:
 Beginning of period                                                  1,695,685
                                                                  ______________
 END OF PERIOD (a)                                                   $9,054,622
                                                                  ==============
(a) Including undistributed net investment income                   $        --
                                                                  ==============
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE PERIOD
 ENDED JUNE 30, 1996 (Unaudited):
  Net investment income (loss)                                         ($81,839)
  Net realized gain (loss) on:
   Investments                                                        1,575,162
   Foreign capital gains taxes withheld on investments                       --
   Foreign currency transactions                                           (110)
  Change in unrealized appreciation (depreciation) of:
   Investments                                                          654,765
   Foreign currency translations                                             14
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations     2,147,992
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
 FUND SHARE TRANSACTIONS (Note 5)                                    10,368,981
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                        12,516,973
NET ASSETS:
 Beginning of period                                                  9,054,622
                                                                  ______________
 END OF PERIOD (a)                                                  $21,571,595
                                                                  ==============
(a) Including undistributed net investment income (loss)               ($81,839)
                                                                  ==============
<FN>
*The Value + Growth Portfolio and the Growth & Income Portfolio commenced
  investment operations on April 1, 1996.
</TABLE>
See accompanying notes.























































                              EQUI-SELECT SERIES TRUST
                         STATEMENTS OF CHANGES IN NET ASSETS
                         For the year ended December 31, 1995 
                    and the period ended June 30, 1996* (Unaudited)
<TABLE>
<CAPTION>

                                                                     Research
                                                                    Portfolio
                                                                  ______________
<S>                                                                 <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE YEAR
 ENDED DECEMBER 31, 1995 (Audited):
  Net investment income (loss)                                          $40,193
  Net realized gain (loss) on:
   Investments                                                          352,255
   Foreign currency transactions                                          9,912
  Change in unrealized appreciation (depreciation) of:
   Investments                                                        1,725,239
   Foreign currency translations                                           (197)
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations     2,127,402
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                 (39,939)
  In excess of net investment income                                         --
  Distributions in excess of net realized loss on investments          (234,536)
 FUND SHARE TRANSACTIONS (Note 5)                                    12,706,354
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                        14,559,281
NET ASSETS:
 Beginning of period                                                  1,626,521
                                                                  ______________
 END OF PERIOD (a)                                                  $16,185,802
                                                                  ==============
(a) Including undistributed net investment income                          $163
                                                                  ==============
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE PERIOD
 ENDED JUNE 30, 1996 (Unaudited):
  Net investment income (loss)                                           $8,657
  Net realized gain (loss) on:
   Investments                                                        1,314,796
   Foreign capital gains taxes withheld on investments                       --
   Foreign currency transactions                                          6,891
  Change in unrealized appreciation (depreciation) of:
   Investments                                                        1,581,546
   Foreign currency translations                                           (657)
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations     2,911,233
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
 FUND SHARE TRANSACTIONS (Note 5)                                    18,879,587
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                        21,790,820
NET ASSETS:
 Beginning of period                                                 16,185,802
                                                                  ______________
 END OF PERIOD (a)                                                  $37,976,622
                                                                  ==============
(a) Including undistributed net investment income (loss)                 $8,820
                                                                  ==============
<FN>
*The Value + Growth Portfolio and the Growth & Income Portfolio commenced
  investment operations on April 1, 1996.
</TABLE>
See accompanying notes.























































                              EQUI-SELECT SERIES TRUST
                         STATEMENTS OF CHANGES IN NET ASSETS
                         For the year ended December 31, 1995 
                    and the period ended June 30, 1996* (Unaudited)
<TABLE>
<CAPTION>
                                                                      Total
                                                                      Return
                                                                    Portfolio
                                                                  ______________
<S>                                                                 <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE YEAR
 ENDED DECEMBER 31, 1995 (Audited):
  Net investment income (loss)                                         $264,737
  Net realized gain (loss) on:
   Investments                                                          138,883
   Foreign currency transactions                                         (1,184)
  Change in unrealized appreciation (depreciation) of:
   Investments                                                        1,143,979
   Foreign currency translations                                            (49)
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations     1,546,366
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                (264,737)
  In excess of net investment income                                     (1,276)
  Distributions in excess of net realized loss on investments           (63,682)
 FUND SHARE TRANSACTIONS (Note 5)                                    12,987,871
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                        14,204,542
NET ASSETS:
 Beginning of period                                                  1,298,365
                                                                  ______________
 END OF PERIOD (a)                                                  $15,502,907
                                                                  ==============
(a) Including undistributed net investment income                   $        --
                                                                  ==============
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE PERIOD
 ENDED JUNE 30, 1996 (Unaudited):
  Net investment income (loss)                                         $363,216
  Net realized gain (loss) on:
   Investments                                                          237,769
   Foreign capital gains taxes withheld on investments                       --
   Foreign currency transactions                                           (287)
  Change in unrealized appreciation (depreciation) of:
   Investments                                                          428,461
   Foreign currency translations                                             70
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations     1,029,229
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
 FUND SHARE TRANSACTIONS (Note 5)                                    15,976,042
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                        17,005,271
NET ASSETS:
 Beginning of period                                                 15,502,907
                                                                  ______________
 END OF PERIOD (a)                                                  $32,508,178
                                                                  ==============
(a) Including undistributed net investment income (loss)               $363,216
                                                                  ==============
<FN>
*The Value + Growth Portfolio and the Growth & Income Portfolio commenced
  investment operations on April 1, 1996.
</TABLE>
See accompanying notes.























































                              EQUI-SELECT SERIES TRUST
                         STATEMENTS OF CHANGES IN NET ASSETS
                         For the year ended December 31, 1995 
                    and the period ended June 30, 1996* (Unaudited)
<TABLE>
<CAPTION>

                                                                    Advantage
                                                                    Portfolio
                                                                  ______________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE YEAR
 ENDED DECEMBER 31, 1995 (Audited):
  Net investment income (loss)                                         $417,434
  Net realized gain (loss) on:
   Investments                                                            6,581
   Foreign currency transactions                                             --
  Change in unrealized appreciation (depreciation) of:
   Investments                                                            9,216
   Foreign currency translations                                             --
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations       433,231
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                (417,434)
  In excess of net investment income                                       (252)
  Distributions in excess of net realized loss on investments            (2,086)
 FUND SHARE TRANSACTIONS (Note 5)                                     2,527,440
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         2,540,899
NET ASSETS:
 Beginning of period                                                  3,449,166
                                                                  ______________
 END OF PERIOD (a)                                                   $5,990,065
                                                                  ==============
(a) Including undistributed net investment income                    $       --
                                                                  ==============
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE PERIOD
 ENDED JUNE 30, 1996 (Unaudited):
  Net investment income (loss)                                         $211,852
  Net realized gain (loss) on:
   Investments                                                          (11,733)
   Foreign capital gains taxes withheld on investments                       --
   Foreign currency transactions                                             --
  Change in unrealized appreciation (depreciation) of:
   Investments                                                           11,252
   Foreign currency translations                                             --
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations       211,371
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
 FUND SHARE TRANSACTIONS (Note 5)                                     2,317,016
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         2,528,387
NET ASSETS:
 Beginning of period                                                  5,990,065
                                                                  ______________
 END OF PERIOD (a)                                                   $8,518,452
                                                                  ==============
(a) Including undistributed net investment income (loss)               $211,852
                                                                  ==============
<FN>
*The Value + Growth Portfolio and the Growth & Income Portfolio commenced
  investment operations on April 1, 1996.
</TABLE>
See accompanying notes.























































                              EQUI-SELECT SERIES TRUST
                         STATEMENTS OF CHANGES IN NET ASSETS
                         For the year ended December 31, 1995 
                    and the period ended June 30, 1996* (Unaudited)
<TABLE>
<CAPTION>
                                                                  International
                                                                      Stock
                                                                    Portfolio
                                                                  ______________
<S>                                                                 <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE YEAR
 ENDED DECEMBER 31, 1995 (Audited):
  Net investment income (loss)                                         $110,088
  Net realized gain (loss) on:
   Investments                                                          400,241
   Foreign currency transactions                                        (41,970)
  Change in unrealized appreciation (depreciation) of:
   Investments                                                          222,999
   Foreign currency translations                                         24,058
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations       715,416
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                (110,088)
  In excess of net investment income                                    (61,309)
  Distributions in excess of net realized loss on investments          (245,750)
 FUND SHARE TRANSACTIONS (Note 5)                                     4,550,429
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         4,848,698
NET ASSETS:
 Beginning of period                                                  5,102,454
                                                                  ______________
 END OF PERIOD (a)                                                   $9,951,152
                                                                  ==============
(a) Including undistributed net investment income                      ($15,003)
                                                                  ==============
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE PERIOD
 ENDED JUNE 30, 1996 (Unaudited):
  Net investment income (loss)                                          $61,302
  Net realized gain (loss) on:
   Investments                                                          701,493
   Foreign capital gains taxes withheld on investments                   (2,957)
   Foreign currency transactions                                        (40,830)
  Change in unrealized appreciation (depreciation) of:
   Investments                                                          543,732
   Foreign currency translations                                        (18,391)
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations     1,244,349
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
 FUND SHARE TRANSACTIONS (Note 5)                                     2,191,925
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         3,436,274
NET ASSETS:
 Beginning of period                                                  9,951,152
                                                                  ______________
 END OF PERIOD (a)                                                  $13,387,426
                                                                  ==============
(a) Including undistributed net investment income (loss)                $46,299
                                                                  ==============
<FN>
*The Value + Growth Portfolio and the Growth & Income Portfolio commenced
  investment operations on April 1, 1996.
</TABLE>
See accompanying notes.























































                              EQUI-SELECT SERIES TRUST
                         STATEMENTS OF CHANGES IN NET ASSETS
                         For the year ended December 31, 1995 
                    and the period ended June 30, 1996* (Unaudited)
<TABLE>
<CAPTION>
                                                                     Value +
                                                                      Growth
                                                                    Portfolio*
                                                                  ______________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE YEAR
 ENDED DECEMBER 31, 1995 (Audited):
  Net investment income (loss)                                               --
  Net realized gain (loss) on:
   Investments                                                               --
   Foreign currency transactions                                             --
  Change in unrealized appreciation (depreciation) of:
   Investments                                                               --
   Foreign currency translations                                             --
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations            --
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
  In excess of net investment income                                         --
  Distributions in excess of net realized loss on investments                --
 FUND SHARE TRANSACTIONS (Note 5)                                            --
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                                --
NET ASSETS:
 Beginning of period                                                         --
                                                                  ______________
 END OF PERIOD (a)                                                           --
                                                                  ==============
(a) Including undistributed net investment income                    $       --
                                                                  ==============
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE PERIOD
 ENDED JUNE 30, 1996 (Unaudited):
  Net investment income (loss)                                         ($10,361)
  Net realized gain (loss) on:
   Investments                                                         (219,936)
   Foreign capital gains taxes withheld on investments                       --
   Foreign currency transactions                                             --
  Change in unrealized appreciation (depreciation) of:
   Investments                                                          286,420
   Foreign currency translations                                             --
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations        56,123
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
 FUND SHARE TRANSACTIONS (Note 5)                                     7,660,040
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         7,716,163
NET ASSETS:
 Beginning of period                                                     10,000
                                                                  ______________
 END OF PERIOD (a)                                                   $7,726,163
                                                                  ==============
(a) Including undistributed net investment income (loss)               ($10,361)
                                                                  ==============
<FN>
*The Value + Growth Portfolio and the Growth & Income Portfolio commenced
  investment operations on April 1, 1996.
</TABLE>
See accompanying notes.























































                              EQUI-SELECT SERIES TRUST
                         STATEMENTS OF CHANGES IN NET ASSETS
                         For the year ended December 31, 1995 
                    and the period ended June 30, 1996* (Unaudited)
<TABLE>
<CAPTION>
                                                                     Growth &
                                                                      Income
                                                                    Portfolio*
                                                                  ______________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE YEAR
 ENDED DECEMBER 31, 1995 (Audited):
  Net investment income (loss)                                               --
  Net realized gain (loss) on:
   Investments                                                               --
   Foreign currency transactions                                             --
  Change in unrealized appreciation (depreciation) of:
   Investments                                                               --
   Foreign currency translations                                             --
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations            --
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
  In excess of net investment income                                         --
  Distributions in excess of net realized loss on investments                --
 FUND SHARE TRANSACTIONS (Note 5)                                            --
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                                --
NET ASSETS:
 Beginning of period                                                         --
                                                                  ______________
 END OF PERIOD (a)                                                           --
                                                                  ==============
(a) Including undistributed net investment income                    $       --
                                                                  ==============
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS FOR THE PERIOD
 ENDED JUNE 30, 1996 (Unaudited):
  Net investment income (loss)                                          ($2,122)
  Net realized gain (loss) on:
   Investments                                                          115,454
   Foreign capital gains taxes withheld on investments                       --
   Foreign currency transactions                                             --
  Change in unrealized appreciation (depreciation) of:
   Investments                                                          477,665
   Foreign currency translations                                             --
                                                                  ______________
  Net increase (decrease) in net assets resulting from operations       590,997
 DISTRIBUTIONS TO SHAREHOLDERS FROM:
  Net investment income                                                      --
 FUND SHARE TRANSACTIONS (Note 5)                                     9,370,147
                                                                  ______________
 TOTAL INCREASE IN NET ASSETS                                         9,961,144
NET ASSETS:
 Beginning of period                                                     10,000
                                                                  ______________
 END OF PERIOD (a)                                                   $9,971,144
                                                                  ==============
(a) Including undistributed net investment income (loss)                ($2,122)
                                                                  ==============
<FN>
*The Value + Growth Portfolio and the Growth & Income Portfolio commenced
  investment operations on April 1, 1996.
</TABLE>
See accompanying notes.























































                            EQUI-SELECT SERIES TRUST
                              FINANCIAL HIGHLIGHTS
           (For a share outstanding throughout the period indicated)
<TABLE>
<CAPTION>
                                                              Net Realized
                                                             and Unrealized
                                    Net Asset        Net       Gain(Loss)
                                    Value at     Investment        on
                                    Beginning      Income        Invest-
                                    of Period     (Loss)(1)       ments
                                  _____________ _____________ _____________
<S>                                      <C>           <C>           <C>
MONEY MARKET PORTFOLIO (2)
  Period ended June 30, 1996             $1.00         $0.02         $0.00
  Year ended December 31, 1995            1.00          0.05          0.00
  Period ended December 31, 1994*         1.00          0.01          0.00

MORTGAGE-BACKED SECURITIES
 PORTFOLIO (2)
  Period ended June 30, 1996             10.84          0.28         (0.38)
  Year ended December 31, 1995            9.90          0.52          1.05
  Period ended December 31, 1994*        10.00          0.15         (0.10)

INTERNATIONAL FIXED INCOME 
 PORTFOLIO
  Period ended June 30, 1996             11.09          0.25         (0.24)
  Year ended December 31, 1995           10.02          0.41          1.24
  Period ended December 31, 1994*        10.00          0.15         (0.05)

OTC PORTFOLIO
  Period ended June 30, 1996             12.08         (0.05)         2.32
  Year ended December 31, 1995           10.36         (0.02)         3.07
  Period ended December 31, 1994*        10.00          0.00          0.36

RESEARCH PORTFOLIO
  Period ended June 30, 1996             12.88          0.00          1.66
  Year ended December 31, 1995            9.59          0.03          3.48
  Period ended December 31, 1994*        10.00          0.09         (0.41)

TOTAL RETURN PORTFOLIO
  Period ended June 30, 1996             11.90          0.14          0.41
  Year ended December 31, 1995            9.76          0.21          2.19
  Period ended December 31, 1994*        10.00          0.09         (0.24)

ADVANTAGE PORTFOLIO (7)
  Period ended June 30, 1996             10.18          0.26          0.06
  Year ended December 31, 1995            9.98          0.71          0.20
  Period ended December 31, 1994*        10.00          0.12         (0.02)

INTERNATIONAL STOCK PORTFOLIO
  Period ended June 30, 1996             10.14          0.05          1.10
  Year ended December 31, 1995            9.74          0.13          0.70
  Period ended December 31, 1994*        10.00          0.06         (0.26)

VALUE + GROWTH PORTFOLIO
  Period ended June 30, 1996**           10.00         (0.01)         0.24

GROWTH & INCOME PORTFOLIO
  Period ended June 30, 1996**           10.00          0.00          1.11
<FN>
(1) Net investment income is after reimbursement of certain fees and expenses
    by Equitable Investment Services, Inc. ("EISI") (See Note 3 to the finan-
    cial statements).  Had EISI not undertaken to reimburse expenses related
    to the Portfolios, net investment income (loss) per share and ratio of
    operating expenses to average net assets would have been as follows for
    the period ended June 30, 1996, for the year ended December 31, 1995 and
    for the period ended December 31, 1994, respectively:  Money Market
    Portfolio, $0.02 and 1.51%, $0.04 and 2.59%, $(0.03) and 23.22%; Mortgage-
    Backed Securities Portfolio, $0.25 and 1.86%, $0.43 and 1.99%, $0.11 and
    2.43%; International Fixed Income Portfolio, $0.22 and 2.22%, $0.31 and
    2.13%, $0.10 and 2.53%; OTC Portfolio, $(0.06) and 1.69%, $(0.10) and
    2.52%, $(0.12) and 7.10%; Research Portfolio, $0.00 and 1.45%, $(0.04) and
    2.48%, $(0.04) and 7.48%; Total Return Portfolio, $0.14 and 1.41%, $0.14
    and 2.36%, $(0.06) and 8.31%; Advantage Portfolio, $0.21 and 1.88%, $0.60
    and 2.13%, $0.07 and 3.06%; International Stock Portfolio, $0.02 and 2.26%,
    $(0.02) and 2.88%, $0.00 and 3.31%; Value + Growth Portfolio, $(0.03) and
    2.39%; and Growth & Income Portfolio, $(0.01) and 2.17%.

(2) BEA Associates became the sub-advisor to the Portfolio in April, 1995.
    EISI took over management of the Portfolio in June, 1995.

(7) EISI took over management of the Portfolio on April 1, 1996.

*  For the period October 4, 1994 (commencement of investment operations)
   through December 31, 1994.
** For the period April 1, 1996 (commencement of investment operations)
   through June 30, 1996.
</TABLE>































                            EQUI-SELECT SERIES TRUST
                              FINANCIAL HIGHLIGHTS
           (For a share outstanding throughout the period indicated)
<TABLE>
<CAPTION>
                                        Total     Distributions      Net
                                        from        from Net       Capital
                                     Investment    Investment       Gains
                                     Operations      Income     Distributions
                                    _____________ _____________ _____________
<S>                                        <C>          <C>            <C>
MONEY MARKET PORTFOLIO (2)
  Period ended June 30, 1996               $0.02        ($0.02)        $0.00
  Year ended December 31, 1995              0.05         (0.05)         0.00
  Period ended December 31, 1994*           0.01         (0.01)         0.00

MORTGAGE-BACKED SECURITIES
 PORTFOLIO (2)
  Period ended June 30, 1996               (0.10)         0.00          0.00
  Year ended December 31, 1995              1.57         (0.52)        (0.11)
  Period ended December 31, 1994*           0.05         (0.15)         0.00

INTERNATIONAL FIXED INCOME 
 PORTFOLIO
  Period ended June 30, 1996                0.01          0.00          0.00
  Year ended December 31, 1995              1.65         (0.47)        (0.11)
  Period ended December 31, 1994*           0.10         (0.08)         0.00

OTC PORTFOLIO
  Period ended June 30, 1996                2.27          0.00          0.00
  Year ended December 31, 1995              3.05          0.00         (1.33)
  Period ended December 31, 1994*           0.36          0.00          0.00

RESEARCH PORTFOLIO
  Period ended June 30, 1996                1.66          0.00          0.00
  Year ended December 31, 1995              3.51         (0.03)        (0.19)
  Period ended December 31, 1994*          (0.32)        (0.09)         0.00

TOTAL RETURN PORTFOLIO
  Period ended June 30, 1996                0.55          0.00          0.00
  Year ended December 31, 1995              2.40         (0.21)        (0.05)
  Period ended December 31, 1994*          (0.15)        (0.09)         0.00

ADVANTAGE PORTFOLIO (7)
  Period ended June 30, 1996                0.32          0.00          0.00
  Year ended December 31, 1995              0.91         (0.71)         0.00
  Period ended December 31, 1994*           0.10         (0.12)         0.00

INTERNATIONAL STOCK PORTFOLIO
  Period ended June 30, 1996                1.15          0.00          0.00
  Year ended December 31, 1995              0.83         (0.18)        (0.25)
  Period ended December 31, 1994*          (0.20)        (0.06)         0.00

VALUE + GROWTH PORTFOLIO
  Period ended June 30, 1996**              0.23          0.00          0.00

GROWTH & INCOME PORTFOLIO
  Period ended June 30, 1996**              1.11          0.00          0.00


<FN>
(2) BEA Associates became the sub-advisor to the Portfolio in April, 1995.
    EISI took over management of the Portfolio in June, 1995.

(7) EISI took over management of the Portfolio on April 1, 1996.

*  For the period October 4, 1994 (commencement of investment operations)
   through December 31, 1994.
** For the period April 1, 1996 (commencement of investment operations)
   through June 30, 1996.
</TABLE>

















































                            EQUI-SELECT SERIES TRUST
                              FINANCIAL HIGHLIGHTS
           (For a share outstanding throughout the period indicated)
<TABLE>
<CAPTION>
                                                    Net Asset
                                                    Value at
                                        Total          End          Total
                                    Distribution    of Period     Return(3)
                                    _____________ _____________ _____________
<S>                                       <C>            <C>           <C>
MONEY MARKET PORTFOLIO (2)
  Period ended June 30, 1996              ($0.02)        $1.00          2.34%
  Year ended December 31, 1995             (0.05)         1.00          5.19
  Period ended December 31, 1994*          (0.01)         1.00          1.06

MORTGAGE-BACKED SECURITIES
 PORTFOLIO (2)
  Period ended June 30, 1996                0.00         10.74         (0.93)
  Year ended December 31, 1995             (0.63)        10.84         15.92
  Period ended December 31, 1994*          (0.15)         9.90          0.50

INTERNATIONAL FIXED INCOME 
 PORTFOLIO
  Period ended June 30, 1996                0.00         11.10          0.13
  Year ended December 31, 1995             (0.58)        11.09         15.81
  Period ended December 31, 1994*          (0.08)        10.02          1.01

OTC PORTFOLIO
  Period ended June 30, 1996                0.00         14.35         18.77
  Year ended December 31, 1995             (1.33)        12.08         29.23
  Period ended December 31, 1994*           0.00         10.36          3.59

RESEARCH PORTFOLIO
  Period ended June 30, 1996                0.00         14.54         12.91
  Year ended December 31, 1995             (0.22)        12.88         36.58
  Period ended December 31, 1994*          (0.09)         9.59         (3.22)

TOTAL RETURN PORTFOLIO
  Period ended June 30, 1996                0.00         12.45          4.63
  Year ended December 31, 1995             (0.26)        11.90         24.51
  Period ended December 31, 1994*          (0.09)         9.76         (1.47)

ADVANTAGE PORTFOLIO (7)
  Period ended June 30, 1996                0.00         10.50          3.05
  Year ended December 31, 1995             (0.71)        10.18          9.18
  Period ended December 31, 1994*          (0.12)         9.98          0.99

INTERNATIONAL STOCK PORTFOLIO
  Period ended June 30, 1996                0.00         11.29         11.33
  Year ended December 31, 1995             (0.43)        10.14          8.47
  Period ended December 31, 1994*          (0.06)         9.74         (1.96)

VALUE + GROWTH PORTFOLIO
  Period ended June 30, 1996**              0.00         10.23          2.27

GROWTH & INCOME PORTFOLIO
  Period ended June 30, 1996**              0.00         11.11         11.07


<FN>
(2) BEA Associates became the sub-advisor to the Portfolio in April, 1995.
    EISI took over management of the Portfolio in June, 1995.

(3) Total return figures are not annualized for periods less than one year.
    Total return does not reflect expenses that apply to the separate account
    or related variable insurance contracts and inclusion of these charges
    would result in reducing the total return figures for the period shown.

(7) EISI took over management of the Portfolio on April 1, 1996.

*  For the period October 4, 1994 (commencement of investment operations)
   through December 31, 1994.
** For the period April 1, 1996 (commencement of investment operations)
   through June 30, 1996.
</TABLE>












































                            EQUI-SELECT SERIES TRUST
                              FINANCIAL HIGHLIGHTS
           (For a share outstanding throughout the period indicated)
<TABLE>
<CAPTION>
                                                      Ratio     Ratio of Net
                                                  of Operating   Investment
                                     Net Assets    Expenses to  Income (Loss)
                                         End       Average Net   to Average
                                      of Period   Assets(1)(4)  Net Assets(4)
                                    _____________ _____________ _____________
<S>                                  <C>                  <C>          <C>
MONEY MARKET PORTFOLIO (2)
  Period ended June 30, 1996         $14,152,192          0.68%         4.69%
  Year ended December 31, 1995         5,742,264          0.72          5.11
  Period ended December 31, 1994*        446,684          0.75          4.66

MORTGAGE-BACKED SECURITIES
 PORTFOLIO (2)
  Period ended June 30, 1996          10,863,601          1.25          5.65
  Year ended December 31, 1995         8,655,378          0.90          6.26
  Period ended December 31, 1994*      4,976,609          0.75          6.33

INTERNATIONAL FIXED INCOME 
 PORTFOLIO
  Period ended June 30, 1996           9,956,685          1.60          4.89
  Year ended December 31, 1995         8,556,253          1.00          5.94
  Period ended December 31, 1994*      5,062,830          0.75          5.93

OTC PORTFOLIO
  Period ended June 30, 1996          21,571,595          1.55         (1.12)
  Year ended December 31, 1995         9,054,622          1.07         (0.22)
  Period ended December 31, 1994*      1,695,685          0.75          0.16

RESEARCH PORTFOLIO
  Period ended June 30, 1996          37,976,622          1.45          0.07
  Year ended December 31, 1995        16,185,802          1.12          0.58
  Period ended December 31, 1994*      1,626,521          0.75          4.65

TOTAL RETURN PORTFOLIO
  Period ended June 30, 1996          32,508,178          1.41          3.13
  Year ended December 31, 1995        15,502,907          1.11          3.88
  Period ended December 31, 1994*      1,298,365          0.75          4.58

ADVANTAGE PORTFOLIO (7)
  Period ended June 30, 1996           8,518,452          0.80          6.03
  Year ended December 31, 1995         5,990,065          0.77          8.56
  Period ended December 31, 1994*      3,449,166          0.75          5.32

INTERNATIONAL STOCK PORTFOLIO
  Period ended June 30, 1996          13,387,426          1.55          1.01
  Year ended December 31, 1995         9,951,152          1.08          1.44
  Period ended December 31, 1994*      5,102,454          0.75          2.43

VALUE + GROWTH PORTFOLIO
  Period ended June 30, 1996**         7,726,163          1.70         (0.69)

GROWTH & INCOME PORTFOLIO
  Period ended June 30, 1996**         9,971,144          1.70         (0.12)

<FN>
(1) Net investment income is after reimbursement of certain fees and expenses
    by Equitable Investment Services, Inc. ("EISI") (See Note 3 to the finan-
    cial statements).  Had EISI not undertaken to reimburse expenses related
    to the Portfolios, net investment income (loss) per share and ratio of
    operating expenses to average net assets would have been as follows for
    the period ended June 30, 1996, for the year ended December 31, 1995 and
    for the period ended December 31, 1994, respectively:  Money Market
    Portfolio, $0.02 and 1.51%, $0.04 and 2.59%, $(0.03) and 23.22%; Mortgage-
    Backed Securities Portfolio, $0.25 and 1.86%, $0.43 and 1.99%, $0.11 and
    2.43%; International Fixed Income Portfolio, $0.22 and 2.22%, $0.31 and
    2.13%, $0.10 and 2.53%; OTC Portfolio, $(0.06) and 1.69%, $(0.10) and
    2.52%, $(0.12) and 7.10%; Research Portfolio, $0.00 and 1.45%, $(0.04) and
    2.48%, $(0.04) and 7.48%; Total Return Portfolio, $0.14 and 1.41%, $0.14
    and 2.36%, $(0.06) and 8.31%; Advantage Portfolio, $0.21 and 1.88%, $0.60
    and 2.13%, $0.07 and 3.06%; International Stock Portfolio, $0.02 and 2.26%,
    $(0.02) and 2.88%, $0.00 and 3.31%; Value + Growth Portfolio, $(0.03) and
    2.39%; and Growth & Income Portfolio, $(0.01) and 2.17%.

(2) BEA Associates became the sub-advisor to the Portfolio in April, 1995.
    EISI took over management of the Portfolio in June, 1995.

(4) Annualized for periods less than one year.

(7) EISI took over management of the Portfolio on April 1, 1996.

*  For the period October 4, 1994 (commencement of investment operations)
   through December 31, 1994.
** For the period April 1, 1996 (commencement of investment operations)
   through June 30, 1996.
</TABLE>





























                          EQUI-SELECT SERIES TRUST
                            FINANCIAL HIGHLIGHTS
         (For a share outstanding throughout the period indicated)
<TABLE>
<CAPTION>
                                                    Portfolio      Average
                                                    Turnover     Commission
                                                     Rate(5)       Rate(6)
                                                  _____________ _____________
<S>                                                    <C>           <C>
MONEY MARKET PORTFOLIO (2)
  Period ended June 30, 1996                           N/A           N/A
  Year ended December 31, 1995                         N/A           --
  Period ended December 31, 1994*                      N/A           --

MORTGAGE-BACKED SECURITIES
 PORTFOLIO (2)
  Period ended June 30, 1996                                 9%      N/A
  Year ended December 31, 1995                              34       --
  Period ended December 31, 1994*                           52       --

INTERNATIONAL FIXED INCOME 
 PORTFOLIO
  Period ended June 30, 1996                                44       N/A
  Year ended December 31, 1995                              89       --
  Period ended December 31, 1994*                            6       --

OTC PORTFOLIO
  Period ended June 30, 1996                                74       $0.0365
  Year ended December 31, 1995                             111       --
  Period ended December 31, 1994*                            6       --

RESEARCH PORTFOLIO
  Period ended June 30, 1996                                41        0.0304
  Year ended December 31, 1995                              83       --
  Period ended December 31, 1994*                           85       --

TOTAL RETURN PORTFOLIO
  Period ended June 30, 1996                                74        0.0576
  Year ended December 31, 1995                              89       --
  Period ended December 31, 1994*                           45       --

ADVANTAGE PORTFOLIO (7)
  Period ended June 30, 1996                                60       N/A
  Year ended December 31, 1995                             166       --
  Period ended December 31, 1994*                           94       --

INTERNATIONAL STOCK PORTFOLIO
  Period ended June 30, 1996                                41        0.0145
  Year ended December 31, 1995                             102       --
  Period ended December 31, 1994*                            4       --

VALUE + GROWTH PORTFOLIO
  Period ended June 30, 1996**                              71        0.0510

GROWTH & INCOME PORTFOLIO
  Period ended June 30, 1996**                              37        0.0548



<FN>
(2) BEA Associates became the sub-advisor to the Portfolio in April, 1995.
    EISI took over managment of the Portfolio in June, 1995.

(5) Portfolio turnover rates are not annualized.

(6) The average commission rate paid is applicable for Portfolios that invest
    greater than 10% of average net assets in equity security transactions on
    which commissions are charged.  This disclosure is required for fiscal
    periods beginning on or after September 1, 1995.

(7) EISI took over management of the Portfolio on April 1, 1996.

*  For the period October 4, 1994 (commencement of investment operations)
   through December 31, 1994.
** For the period April 1, 1996 (commencement of investment operations)
   through June 30, 1996.
</TABLE>










































                         EQUI-SELECT SERIES TRUST
                       NOTES TO FINANCIAL STATEMENTS
                         June 30, 1996 (Unaudited)


NOTE 1 - ORGANIZATION
Equi-Select Series Trust (the "Trust") is registered under the Investment
Company Act of 1940, as amended, as a no load, open-end management investment
company.  The Trust was organized as a Massachusetts business trust on May
11, 1994, and offers ten portfolios, each having differing investment
objectives and policies: Money Market Portfolio, Mortgage-Backed Securities
Portfolio, International Fixed Income Portfolio, OTC Portfolio, Research
Portfolio, Total Return Portfolio, Advantage Portfolio, International Stock
Portfolio, Value + Growth Portfolio and Growth & Income Portfolio (each
"Portfolio" or, collectively, "Portfolios").  On September 15, 1994,
Equitable Life Insurance Company of Iowa made the initial purchase of shares
of beneficial interest in the amount of 10,000 shares for the Money Market
Portfolio and 1,000 shares for each of the other Portfolios other than the
Value + Growth Portfolio and the Growth & Income Portfolio.  The shares of
the Trust are sold to certain life insurance companies' separate accounts to
fund the benefits under variable annuity contracts issued by such life
insurance companies, including Equitable Life Insurance Company of Iowa.  All
Portfolios (except the Value + Growth and the Growth & Income Portfolios)
began investment operations on October 4, 1994 and the Value + Growth and the
Growth & Income Portfolios began investment operations on April 1, 1996 with
the infusion of working capital into the Portfolios by Equitable Life
Insurance Company of Iowa.  On May 16, 1996 the Government Securities and
Short-Term Bond Portfolios ceased investment operations.

NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES
The following is a summary of significant accounting policies followed by the
Trust in the preparation of its financial statements.

Estimates -  The preparation of the financial statements in conformity with
generally accepted accounting principles may require management to make
certain estimates and assumptions that affect the reported amounts of assets
and liabilities at the date of these financial statements and the reported
amounts of income and expenses during the reporting period.  Actual results
could differ from those estimates.

Valuation of Investments - For all Portfolios except the Money Market
Portfolio, portfolio securities traded on a national securities exchange or
quoted on the NASDAQ National Market System are valued at the last reported
sale price on the principal exchange or reported by NASDAQ or, if there is no
reported sale, and in the case of over-the-counter securities not included on
NASDAQ, at a bid price.  Debt securities, including zero-coupon securities,
and certain foreign securities are valued by a pricing service.  Securities
for which current market quotations are not readily available are valued at
fair value as determined in good faith by the Trustees, or by an individual
acting under the direction of the Trustees.  Prices for securities primarily
traded in foreign markets are expressed in the local currency's value and are
translated into U.S. dollars at the current rate of exchange.  Short-Term
securities, including all securities in the Money Market Portfolio and debt
securities with a remaining maturity of 60 days or less, are valued at their
amortized cost, which approximates market value.





NOTE 2 (CONTINUED)
Repurchase Agreements - In connection with transactions in repurchase
agreements, the Trust's custodian takes possession of the underlying
collateral securities, the value of which is at least equal to the principal
amount, including interest, of the repurchase agreement.  To the extent that
the term of any repurchase agreement exceeds one business day, the value of
the collateral is marked-to-market on a daily basis to ensure the adequacy of
the collateral.  In the event of default of the obligation to repurchase, the
Trust has the right to liquidate the collateral and apply the proceeds in
satisfaction of the obligation.  Under certain circumstances, in the event of
default or bankruptcy by the other party to the agreement, realization and/or
retention of the collateral or proceeds may be subject to legal proceedings.

Investment Transactions - Investment security transactions are recorded on a
trade date basis.  Realized gains and losses from security transactions are
determined on the basis of identified cost.

Investment Income - Dividend income is recorded on the ex-dividend date,
except certain dividends from foreign securities where the ex-dividend date
may have passed are recorded as income when the Trust is informed of the
dividend.  Interest income, which includes accretion of original discount, is
accrued as earned.  Investment income is recorded net of foreign taxes
withheld where recovery of such taxes is uncertain.

Foreign Currency Translations - The records of the Trust are maintained in
U.S. dollars.  Foreign currency amounts are translated into U.S. dollars at a
current rate of exchange of such currency to determine the value of
investments, other assets and liabilities.  Purchases and sales of securities
and income and expenses are converted at the prevailing rate of exchange on
the respective dates of such transactions.

A Portfolio may realize currency gains or losses between the trade and
settlement dates on security transactions.  To minimize such currency gains
or losses, the Portfolio may enter into a foreign currency exchange contract
for the purchase or sale, for a fixed amount of U.S. dollars, of an amount of
the foreign currency required to settle the security transaction.

The net U.S. dollar value of foreign currency underlying all contractual
commitments held by a Portfolio on each day and the resulting net unrealized
appreciation, depreciation and related net receivable or payable amounts are
determined by using forward currency exchange rates supplied by a quotation
service.

Reported net realized gains and losses on foreign currency transactions
represent net gains and losses from sales and maturities of forward currency
contracts, disposition of foreign currencies, currency gains and losses
realized between the trade and settlement dates on security transactions, and
the difference between the amount of net investment income accrued and the
U.S. dollar amount actually received.











NOTE 2 (CONTINUED)
Forward Currency Contracts - A forward foreign currency contract ("Forward")
is an agreement between two parties to buy and sell a currency at a set price
on a future date.  The market value of the Forward fluctuates with changes in
currency exchange rates.  The Forward is marked-to-market daily and the
change in the market value is recorded by a Portfolio as an unrealized gain
or loss.  When the Forward is closed, the Portfolio records a realized gain
or loss equal to the difference between the value at the time it was opened
and the value at the time it was closed.  The Portfolio could be exposed to
risk if a counterparty is unable to meet the terms of the contract or if the
value of the currency changes unfavorably.  The Portfolio may enter into
Forwards in connection with planned purchases and sales of securities, to
hedge specific receivables or payables against changes in future exchange
rates or to hedge the U.S. dollar value of portfolio securities denominated
in a foreign currency.

Currency Call and Put Options - A call option written by a Portfolio
obligates the Portfolio to sell specified currency to the option holder at a
specified price at any time before the expiration date.  A put option written
by a Portfolio obligates the Portfolio to purchase specified currency from
the option holder at a specified price at any time before the expiration
date.  These transactions involve a risk that a Portfolio may, upon exercise
of the option, be required to sell currency at a price that is less than its
market value or be required to purchase currency at a price that exceeds its
market value.  A Portfolio may also realize gains or losses by entering into
closing purchase transactions identical to call or put options that have been
written by the Portfolio in order to terminate its obligation under a call or
put option.  In determining the amount of gain or loss realized, the option
premium paid and related transactions costs are added to the exercise price.

Dollar Roll Transactions -- A Portfolio may enter into dollar roll
transactions, in which a Portfolio sells securities for delivery in the
current month and simultaneously contracts to repurchase substantially
similar (same type, same or similar interest rate and maturity) securities on
a specified future date.  During the roll period the Portfolio forgoes
principal and interest paid on the securities.  The Portfolios account for
such dollar rolls as financing transactions, and are compensated by the
interest earned on the cash proceeds of the initial sale and by the lower
repurchase price at the future date.  To the extent that a Portfolio has
commitments under dollar roll transactions, liquid, high grade debt
securities are segregated in an amount equivalent to these obligations.
There were no dollar roll commitments outstanding at June 30, 1996.

Expenses - Expenses directly attributable to a Portfolio are charged to that
Portfolio.  Expenses not directly attributable to a Portfolio are allocated
among the affected Portfolios.  Certain costs incurred in connection with the
organization of the Trust and each Portfolio have been deferred and are being
amortized on a straight line basis over a five year period.

Distributions to Shareholders - Each of the Portfolios (except the Money
Market Portfolio) declares and distributes dividends from net investment
income and distributes its net realized capital gains, if any, at least
annually.  The Money Market Portfolio declares dividends daily and distributes 
monthly.  All distributions are paid in shares of the relevant Portfolio at 
net asset value.  Income and capital gain distributions are determined in 
accordance with income tax regulations which may differ from generally 
accepted accounting principles.  These differences are primarily due to 
differing treatments for market discount, foreign currency transactions, 
losses deferred due to wash sales, "post October 31 losses" and excise tax 
regulations.  Distributions are recorded on the ex-dividend date.

NOTE 2 (CONTINUED)
Federal Income Taxes - Each Portfolio is treated as a separate entity for
federal tax purposes.  Each Portfolio intends to qualify each year as a
regulated investment company under Subchapter M of the Internal Revenue Code
of 1986.  By so qualifying, the Portfolios will not be subject to federal
income taxes to the extent that they distribute all of their taxable income,
including realized capital gains, for the fiscal year.  In addition, by
distributing substantially all of their net investment income, capital gains
and certain other amounts during the calendar year, the Portfolios will not
be subject to a federal excise tax.

NOTE 3 - AGREEMENTS AND FEES
The Trust has entered into an Investment Advisory Agreement (the "Agreement")
with Equitable Investment Services, Inc. ("EISI"), under which EISI manages
the business and affairs of the Portfolios and the Trust.  Under the
Agreement, each Portfolio pays EISI a monthly fee at the annual rate based on
the average daily net assets of each Portfolio as follows:
<TABLE>
<CAPTION>
                                                Advisory Fees
                                                _________________________
<S>                                   <C>       <C>
Advantage Portfolio                    0.50%    of first $100 million
                                       0.35%    in excess of $100 million

International Fixed Income Portfolio   0.85%    of first $200 million
                                       0.75%    of next $300 million
                                       0.60%    of next $500 million
                                       0.55%    of next $1 billion
                                       0.40%    in excess of $2 billion

International Stock, OTC, Research &   0.80%    of first $300 million
  Total Return Portfolios              0.55%    in excess of $300 million

Money Market Portfolio                0.375%    of first $50 million
                                       0.35%    in excess of $50 million

Mortgage-Backed Securities Portfolio   0.75%    of first $200 million
                                       0.65%    of next $300 million
                                       0.55%    of next $500 million
                                       0.50%    of next $1 billion
                                       0.40%    in excess of $2 billion

Value + Growth Portfolio               0.95%    of first $500 million
                                       0.75%    in excess of $500 million

Growth & Income Portfolio              0.95%    of first $200 million
                                       0.75%    in excess of $200 million
</TABLE>










NOTE 3 (CONTINUED)
EISI has entered into Sub-Advisory Agreements with Credit Suisse Investment
Management Limited (formerly CS First Boston Investment Management, Ltd.)
with respect to the International Fixed Income Portfolio, Strong Capital
Management, Inc. with respect to the International Stock Portfolio,
Massachusetts Financial Services Company with respect to the OTC, Research
and Total Return Portfolios and Robertson, Stephens & Company Investment
Management, L.P. with respect to the Value + Growth and Growth & Income
Portfolios; each of whom, under the supervision of EISI, is responsible for
the day-to-day investment management of each of the Portfolios.  On April 1,
1996 EISI assumed responsibility for the day-to-day investment management of
the Advantage Portfolio from Strong Capital Management.  The fees payable to
the sub-advisors under the Sub-Advisory Agreements are borne by EISI, and the
Trust does not bear the direct cost of the sub-advisory activities.  EISI
does not receive sub-advisory fees for the Money Market, Mortgage-Backed
Securities and Advantage Portfolios.

EISI has agreed to reimburse each Portfolio for all expenses (excluding the
advisory fee) that exceed .30% of the average daily net assets for the Money
Market and Advantage Portfolios, .50% of the average daily net assets of the
Mortgage-Backed Securities Portfolio, and .75% of the average daily net
assets of the International Stock, International Fixed Income, OTC, Total
Return, Research, Value + Growth and Growth & Income Portfolios.  This
undertaking is subject to termination at any time without notice to
shareholders.  For the period ended June 30, 1996, EISI had agreed to
reimburse the Trust $203,704 for expenses in excess of the voluntary expense
limitations, of which $35,422 was owed to the Trust as of June 30, 1996.

Each Trustee of the Trust who is not an interested person of the Trust or
Adviser or Sub-Adviser receives an annual fee of $6,000 and an additional fee
of $1,500 for each Trustees' meeting attended.


NOTE 4 - INVESTMENT TRANSACTIONS
Purchases and proceeds from sales and maturities of investments, excluding
Money Market Portfolio and all short-term securities for the Trust, for the
period ended June 30, 1996, were as follows:

<TABLE>
<CAPTION>
                              Non-U.S.       U.S.       Non-U.S.       U.S.
                             Government   Government   Government   Government
                             Purchases    Purchases      Sales        Sales
                            ____________ ____________ ____________ ____________
<S>                         <C>          <C>          <C>            <C>
Mortgage-Backed Securities                $2,293,799                  $757,778
International Fixed Income   $3,944,860           --   $3,619,984           --
OTC                          19,060,824           --   10,462,035           --
Research                     28,541,617           --   10,329,296           --
Total Return                 16,367,930   13,094,273    5,725,718    9,177,304
Advantage                     3,468,316      230,792    3,091,192      169,715
International Stock           4,813,264           --    4,173,210           --
Value + Growth               10,157,519           --    3,281,390           --
Growth & Income              11,380,519           --    2,194,991           --
</TABLE>





NOTE 4 (CONTINUED)
The identified cost of investments in securities and repurchase agreements
owned by the Trust for federal income tax and financial reporting purposes
are the same and their respective gross unrealized appreciation and
depreciation at June 30, 1996 were as follows:

<TABLE>
<CAPTION>
                                                                      Net
                                          Gross        Gross       Unrealized
                           Identified   Unrealized   Unrealized   Appreciation
                              Cost     Appreciation Depreciation (Depreciation)
                          ____________ ____________ ____________  ____________
<S>                       <C>          <C>          <C>           <C>
Money Market              $13,854,710
Mortgage-Backed
 Securities                10,836,142     $128,804     $154,263      ($25,459)
International Fixed
 Income                     9,590,455      265,087       67,376       197,711
OTC                        19,042,362    2,100,352    1,164,624      935,728
Research                   34,383,708    4,053,386      786,126     3,267,260
Total Return               30,431,211    1,844,669      293,082     1,551,587
Advantage                   8,393,527       16,204        5,248        10,956
International Stock        12,610,852    1,087,132      447,936       639,196
Value + Growth              7,525,933      404,866      118,446       286,420
Growth & Income             9,694,688      769,125      291,460       477,665
</TABLE>

































NOTE 5 - SHAREHOLDER TRANSACTIONS:
Transactions in shares and dollars were as follows:

<TABLE>
<CAPTION>
                                            Money Market Portfolio
                                  Period Ended                  Year Ended
                                  June 30, 1996              December 31, 1995
                            _________________________  _________________________
                               Shares      Dollars        Shares      Dollars
                            ____________ ____________  ____________ ____________
<S>                          <C>         <C>           <C>          <C>
Shares sold                  16,201,376  $16,201,376    17,965,244  $17,965,244
Shares issued to share-
 holders in reinvestment
 of dividends                   196,102      196,102       177,620      177,620
Shares redeemed              (7,987,550)  (7,987,550)  (12,847,284) (12,847,284)
                            ____________ ____________  ____________ ____________
Net increase                  8,409,928   $8,409,928     5,295,580   $5,295,580
                            ============ ============  ============ ============
</TABLE>

<TABLE>
<CAPTION>
                                    Mortgage-Backed Securities Portfolio
                                  Period Ended                  Year Ended
                                  June 30, 1996              December 31, 1995
                            _________________________  _________________________
                               Shares      Dollars        Shares      Dollars
                            ____________ ____________  ____________ ____________
<S>                            <C>        <C>              <C>       <C>
Shares sold                     421,858   $4,534,967       378,821   $4,186,542
Shares issued to share-
 holders in reinvestment
 of dividends                    46,351      502,530         7,811       77,195
Shares redeemed                (255,064)  (2,742,238)      (91,008)  (1,013,983)
                            ____________ ____________  ____________ ____________
Net increase                    213,145   $2,295,259       295,624   $3,249,754
                            ============ ============  ============ ============
</TABLE>

<TABLE>
<CAPTION>
                                    International Fixed Income Portfolio
                                  Period Ended                  Year Ended
                                  June 30, 1996              December 31, 1995
                            _________________________  _________________________
                               Shares      Dollars        Shares      Dollars
                            ____________ ____________  ____________ ____________
<S>                            <C>        <C>              <C>       <C>
Shares sold                     221,688   $2,441,638       314,299   $3,449,089
Shares issued to share-
 holders in reinvestment
 of dividends                    36,314      402,963         7,389       78,013
Shares redeemed                (132,792)  (1,462,053)      (54,916)    (615,656)
                            ____________ ____________  ____________ ____________
Net increase                    125,210   $1,382,548       266,772   $2,911,446
                            ============ ============  ============ ============
</TABLE>

NOTE 5 - SHAREHOLDER TRANSACTIONS (CONTINUED)
<TABLE>
<CAPTION>
                                                OTC Portfolio
                                  Period Ended                  Year Ended
                                  June 30, 1996              December 31, 1995
                            _________________________  _________________________
                               Shares      Dollars        Shares      Dollars
                            ____________ ____________  ____________ ____________
<S>                             <C>      <C>              <C>        <C>
Shares sold                     693,811   $9,632,985       717,249   $8,736,295
Shares issued to share-
 holders in reinvestment
 of dividends                    80,997      995,428            50          509
Shares redeemed                 (20,888)    (259,432)     (131,491)  (1,700,369)
                            ____________ ____________  ____________ ____________
Net increase                    753,920  $10,368,981       585,808   $7,036,435
                            ============ ============  ============ ============
</TABLE>

<TABLE>
<CAPTION>
                                             Research Portfolio
                                  Period Ended                  Year Ended
                                  June 30, 1996              December 31, 1995
                            _________________________  _________________________
                               Shares      Dollars        Shares      Dollars
                            ____________ ____________  ____________ ____________
<S>                           <C>        <C>             <C>        <C>
Shares sold                   1,339,578  $18,686,975     1,204,516  $14,162,794
Shares issued to share-
 holders in reinvestment
 of dividends                    21,272      274,475         1,537       14,626
Shares redeemed                  (5,935)     (81,863)     (118,854)  (1,471,066)
                            ____________ ____________  ____________ ____________
Net increase                  1,354,915  $18,879,587     1,087,199  $12,706,354
                            ============ ============  ============ ============
</TABLE>

<TABLE>
<CAPTION>
                                           Total Return Portfolio
                                  Period Ended                  Year Ended
                                  June 30, 1996              December 31, 1995
                            _________________________  _________________________
                               Shares      Dollars        Shares      Dollars
                            ____________ ____________  ____________ ____________
<S>                           <C>        <C>             <C>        <C>
Shares sold                   1,299,608  $15,886,980     1,280,732  $14,234,048
Shares issued to share-
 holders in reinvestment
 of dividends                    27,643      329,695         1,222       11,922
Shares redeemed                 (19,708)    (240,633)     (112,428)  (1,258,099)
                            ____________ ____________  ____________ ____________
Net increase                  1,307,543  $15,976,042     1,169,526  $12,987,871
                            ============ ============  ============ ============
</TABLE>



NOTE 5 - SHAREHOLDER TRANSACTIONS (CONTINUED)
<TABLE>
<CAPTION>
                                             Advantage Portfolio
                                  Period Ended                  Year Ended
                                  June 30, 1996              December 31, 1995
                            _________________________  _________________________
                               Shares      Dollars        Shares      Dollars
                            ____________ ____________  ____________ ____________
<S>                            <C>        <C>             <C>        <C>
Shares sold                     485,828   $5,050,790       353,828   $3,714,131
Shares issued to share-
 holders in reinvestment
 of dividends                    41,159      419,439         4,016       40,119
Shares redeemed                (303,518)  (3,153,213)     (115,252)  (1,226,810)
                            ____________ ____________  ____________ ____________
Net increase                    223,469   $2,317,016       242,592   $2,527,440
                            ============ ============  ============ ============
</TABLE>

<TABLE>
<CAPTION>
                                         International Stock Portfolio
                                  Period Ended                  Year Ended
                                  June 30, 1996              December 31, 1995
                            _________________________  _________________________
                               Shares      Dollars        Shares      Dollars
                            ____________ ____________  ____________ ____________
<S>                            <C>        <C>              <C>       <C>
Shares sold                     385,936   $4,196,525       538,701   $5,386,467
Shares issued to share-
 holders in reinvestment
 of dividends                    40,779      415,925         3,498       33,942
Shares redeemed                (222,244)  (2,420,525)      (84,928)    (869,980)
                            ____________ ____________  ____________ ____________
Net increase                    204,471   $2,191,925       457,271   $4,550,429
                            ============ ============  ============ ============
</TABLE>

<TABLE>
<CAPTION>
                             Value + Growth Portfolio
                                April 1, 1996 to*
                                  June 30, 1996
                            _________________________              
                               Shares      Dollars     
                            ____________ ____________  
<S>                             <C>       <C>
Shares sold                     760,472   $7,722,723   
Shares issued to share-
 holders in reinvestment
 of dividends                        --           --   
Shares redeemed                  (6,121)     (62,683)  
                            ____________ ____________  
Net increase                    754,351   $7,660,040   
                            ============ ============  
<FN>
*Date of commencement of investment operations.
</TABLE>

NOTE 5 - SHAREHOLDER TRANSACTIONS (CONTINUED)
<TABLE>
<CAPTION>
                            Growth & Income Portfolio
                                April 1, 1996 to*
                                  June 30, 1996
                            _________________________              
                               Shares      Dollars     
                            ____________ ____________  
<S>                             <C>       <C>
Shares sold                     900,782   $9,412,935   
Shares issued to share-
 holders in reinvestment
 of dividends                        --           --   
Shares redeemed                  (4,023)     (42,788)  
                            ____________ ____________  
Net increase                    896,759   $9,370,147   
                            ============ ============  
<FN>
*Date of commencement of investment operations.
</TABLE>







































NOTE 6 - FORWARD FOREIGN CURRENCY CONTRACTS
At June 30, 1996, the outstanding forward exchange currency contracts, which
contractually obligate the Trust to deliver currencies at a specified date,
were as follows:

INTERNATIONAL FIXED INCOME PORTFOLIO
- ----------------------------------
<TABLE>
<CAPTION>
                                   U.S. Dollar
                                     Cost on    U.S. Dollar    Unrealized
Currency Currency      Settlement  Origination    Current    Appreciation/
Purchased  Sold           Date         Date        Value     (Depreciation)
___________________________________________________________________________
   <S>      <S>        <C>            <C>          <C>            <C>
   FRF      USD        07/29/1996     $183,837     $185,166         $1,329
   JPY      USD        07/29/1996      398,662      388,132        (10,530)
   JPY      USD        07/29/1996      279,147      275,543         (3,604)
                                   ____________ ____________ ______________
                                      $861,646     $848,841       ($12,805)
</TABLE>
<TABLE>
<CAPTION>
                                   U.S. Dollar
                                     Cost on    U.S. Dollar    Unrealized
Currency Currency      Settlement  Origination    Current    Appreciation/
  Sold   Purchased        Date         Date        Value     (Depreciation)
___________________________________________________________________________
   <S>      <S>        <C>          <C>          <C>              <C>
   DEM      USD        09/18/1996     $923,151     $930,426        ($7,275)
   DKK      USD        09/03/1996      329,337      335,459         (6,122)
   ESP      USD        08/12/1996       58,951       59,500           (549)
   FRF      USD        07/29/1996      690,605      690,180            425
   JPY      DEM        07/29/1996      184,214      182,387          1,827
   JPY      USD        07/29/1996      276,816      275,543          1,273
   NLG      USD        08/01/1996      298,129      296,671          1,458
   SEK      USD        08/05/1996      119,759      123,571         (3,812)
                                   ____________ ____________ ______________
                                    $2,880,962   $2,893,737       ($12,775)
</TABLE>

INTERNATIONAL STOCK PORTFOLIO
- ----------------------------------
<TABLE>
<CAPTION>
                                   U.S. Dollar
                                     Cost on    U.S. Dollar    Unrealized
Currency Currency      Settlement  Origination    Current    Appreciation/
  Sold   Purchased        Date         Date        Value     (Depreciation)
___________________________________________________________________________
   <S>      <S>        <C>            <C>          <C>              <C>
   JPY      USD        08/28/1996     $454,260     $447,536         $6,724
</TABLE>







Glossary of Terms
- ------------------
DEM - Deutsche Mark
DKK - Danish Kroner
ESP - Spanish Peseta
FRF - French Franc
JPY - Japanese Yen
NLG - Dutch Guilder
SEK - Swedish Krona
USD - United States Dollar




















































                           EQUI-SELECT SERIES TRUST
                             ____________________

                        TRUSTEES AND EXECUTIVE OFFICERS

    Paul R. Schlaack, Trustee, Principal Executive Officer and President *
                           Thomas W. Bedell, Trustee
                           J. Michael Earley, Trustee
                         R. Barbara Gitenstein, Trustee
                           Stanley B. Seidler, Trustee
            Paul E. Larson, Treasurer and Principal Financial Officer
                          John A. Merriman, Secretary
                David A. Terwilliger, Principal Accounting Officer
                      Kimberly K. Krumviede, Vice President

                             * Interested Trustee
                             ____________________


                     Ernst & Young LLP, Independent Auditors
                 Blazzard, Grodd & Hasenauer, P.C., Legal Counsel
              Equitable Investment Services, Inc., Investment Adviser




The information contained in this report is intended for general
informational purposes only.  This report is not authorized for distribution
to prospective investors unless preceded or accompanied by current Trust and
Separate Account prospectuses which contain important information concerning
the Trust, the Company, and its current public offering of variable annuity
contracts.








































































The Equi-Select Variable Annuity is distributed by Equitable of Iowa Securities
   Network, Inc., an affiliate of Equitable Life Insurance Company of Iowa.


                          EQUITABLE LIFE OF IOWA
                P.O. BOX 9271, DES MOINES, IA  50306-9271










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