SARATOGA ADVANTAGE TRUST
N-30D, 1997-11-03
Previous: INTEGRATED PACKAGING ASSEMBLY CORP, 10-Q, 1997-11-03
Next: SARATOGA ADVANTAGE TRUST, 485APOS, 1997-11-03



    
                          THE SARATOGA ADVANTAGE TRUST
                                  ANNUAL REPORT
                              AS OF AUGUST 31, 1997







                                TABLE OF CONTENTS




Chairman's                                                               Page 1
Letter..........................................................................

Investment                                                               Page 3
Review..........................................................................

Schedules of                                                            Page 17
Investments.....................................................................

Statements of Assets and                                                Page 36
Liabilities.....................................................................

Statements of                                                           Page 37
Operations......................................................................

                                                                        Page 38
Statements of Changes in Net Assets.............................................

Notes to Financial                                                      Page 40
Statements......................................................................

Financial                                                               Page 43
Highlights......................................................................

Independent Auditor's                                                   Page 45
Report..........................................................................

Tax                                                                     Page 46
Information.....................................................................
                                                                        Page 47
Saratoga Shareholders' Meeting/Votes............................................







         This report is authorized for distribution only to shareholders
            and to others who have received a copy of the prospectus.




<PAGE>




                      TRUSTEES AND OFFICERS


Bruce E. Ventimiglia                       Trustee, Chairman, President & CEO
Patrick H. McCollough                      Trustee
Udo W. Koopmann                            Trustee
Floyd E. Seal                              Trustee
Scott C. Kane                              Vice President & Secretary
Stephen Ventimiglia                        Vice President
William Marra                              Treasurer & Chief Financial Officer
Michael Durham                             Assistant Treasurer
Carol Highsmith                            Assistant Secretary




Investment Manager                          Distributor

Saratoga Capital Management                Unified Management Corporation
1501 Franklin Avenue                       429 North Pennsylvania Street
Mineola, NY  11501-4803                    Indianapolis, IN  46204


Transfer and Shareholder Servicing Agent   Custodian

State Street Bank and Trust Company        State Street Bank and Trust Company
P.O. Box 8514                              P.O. Box 351
Boston, MA  02266                          Boston, MA  02101




<PAGE>




                          THE SARATOGA ADVANTAGE TRUST

                          Annual Report to Shareholders




October 23, 1997


Dear Shareholder:

We are  pleased  to  provide  you with  this  annual  report  on the  investment
strategies and performance of the portfolios in the Saratoga Advantage Trust.

This report covers the twelve months from  September 1, 1996 through  August 31,
1997, a period of positive  domestic stock and bond investment  returns.  During
this period of time,  U.S.  stocks provided a total return of 40.7%, as measured
by the Standard and Poor's 500 Index, while the total return for bonds was 8.4%,
as  gauged  by  the  Lehman   Intermediate   Government/Corporate   Bond  Index.
International  stocks also produced positive returns during the period,  gaining
9.1% as reported by the Morgan  Stanley  Europe,  Australia  and Far East (EAFE)
Index.


       Asset Allocation - The Investment "Compass" That Provides Investors
       -------------------------------------------------------------------
                With An Opportunity To Remove Investment Extremes
                -------------------------------------------------


Asset  allocation is an investor's  investment  balance between  stocks,  bonds,
money  market  funds  and other  assets.  A key goal of asset  allocation  is to
establish  a  "comfortable"  blend of  investments  that  helps  keep  investors
invested  long-term to try to achieve their investment  goals,  such as: college
education  funding or  supporting  a  dignified  retirement.  To help  investors
establish a comfortable  blend of investments,  many asset  allocation  programs
will  assist  them  in  evaluating  their  risk  tolerances,  income  needs  and
investment time horizons.


A well  designed  asset  allocation  strategy  often times  results in investors
investing in a blend of asset classes (for example, a combination of stock, bond
and money market mutual funds). By investing in a blend of various asset classes
instead of  investing  at the  extremes  in only one asset  class  (such as only
investing in money market funds - a relatively conservative investment approach,
or only investing in stock funds - a relatively  aggressive investment posture),
investors  should  expect to get blended  rates of return and risk over the long
haul. On the other hand,  investors  investing at the extremes  should expect to
get  extreme  rates of return  and risk over the long run (that is, low rates of
return accompanied by low risk, or high rates of return along with high risk).

Using asset  allocation as an investment  "compass"  can help  investors  find a
comfortable  blend of  investments  that matches their risk  tolerances.  A well
established asset allocation strategy can help investors to stay disciplined and
patient  through full market  cycles  (i.e.,  through  both market  declines and
advances). To achieve long-term investment goals, it is important that investors
establish the proper asset  allocation  strategies  for  themselves so that they
stay invested over the long haul - they don't quit on their investment plans.

The Saratoga  Advantage  Trust has been designed to help  investors  effectively
implement  their asset  allocation  strategies.  As I  mentioned  in last year's
Annual  Report to  Shareholders,  to try to achieve  good  long-term  investment
results,  don't let short-term  stock and bond market  fluctuations  change your
investment  strategy.  Your financial  advisor can help you establish a sensible
asset allocation strategy to help you pursue your long-term investment goals.

Following  you will find specific  information  on the  investment  strategy and
performance of each of the portfolios.  Please speak with your financial advisor
if you have any questions about your investment in the Saratoga  Advantage Trust
or your allocation of assets among the portfolios.

We remain  dedicated to serving your investment  needs.  Thank you for investing
with us.


Best wishes,



Bruce E. Ventimiglia
Chairman, President and
Chief Executive Officer


<PAGE>


                     U.S. GOVERNMENT MONEY MARKET PORTFOLIO



                                   Advised by:
                           Sterling Capital Management
                            Charlotte, North Carolina

Objective:  Seeks maximum  current  income,  consistent  with the maintenance of
liquidity and the preservation of capital.  The Portfolio invests exclusively in
short-term  securities and related  repurchase  agreements  issued by the United
States Government, its agencies and instrumentalities.
<TABLE>
<S>     <C>                           <C>                              <C>                     <C>   
                                        U.S. Government Money            90 Day T-Bills
          7-Day                           Market Portfolio              Average Discount
      Compound Yield                                                       Yield
- ---------------------------------      ------------------------      ------------------------

        8/31/97                             4.5%                              5.1%

     Total Aggregate                   U.S. Government Money              Lipper U.S.
     Return for the Period                Market Portfolio               Treasury Money
     Ended August 31, 1997                                               Market Average1            90 Day T-Bills
- ---------------------------------      ------------------------      ------------------------     --------------------

   Since Inception (9/1/94)*                    4.8%                          4.8%                       5.2%
        9/1/96 - 8/31/97                        4.4%                          4.4%                       5.1%
        3/1/97 - 8/31/97                        2.3%                          2.1%                       2.5%
</TABLE>

*Annualized performance for periods greater than one year

By taking  advantage of changes in  short-term  interest  rates and  utilizing a
variety of sectors within the short-term  government  market,  Sterling  Capital
Management seeks to maximize the Portfolio's  yield while maintaining a constant
net asset value of $1.00 per share.

The  Portfolio  was  invested  primarily in U.S.  Government  Agency Notes as of
August 31, 1997,  due to the higher yields versus  Treasury  Bills.  The average
dollar-weighted  portfolio  maturity  was  65  days,  compared  with  a  maximum
allowable average maturity of 90 days.

As the Federal  Reserve's  targeted  funds rate  remained  at 5.25%  through the
second  half of 1996,  Sterling  maintained  an average  Portfolio  maturity  of
between  55 and 65 days.  By the close of the first  quarter  of 1997 the target
rate had been  increased by .25%,  and the  Portfolio  was invested in a greater
percentage of shorter-term  securities.  After potential threats of further rate
increases were removed,  longer-term  securities  were purchased to lock in more
attractive   yields.   With   stable-to-declining   short   term   rates  and  a
non-inflationary   economy,   we  have   maintained   an  average   maturity  of
approximately 65 days compared to a maximum of 90 days.

Shares of the U.S.  Government  Money Market  Portfolio  are not  guaranteed  or
insured  by the  U.S.  Government.  There  can be no  assurance  that  the  U.S.
Government  Money Market Portfolio will be able to maintain a constant net asset
value of $1.00 per share.

1. The Lipper U.S. Treasury Money Market Fund Average consists of the 30 largest
mutual  funds  that  invest  principally  in  U.S.  Treasury   obligations  with
dollar-weighted  average  maturities of less than 90 days. These funds intend to
keep a constant net asset value.

Past performance is not predictive of future performance.

<PAGE>

                        INVESTMENT QUALITY BOND PORTFOLIO
                                   Advised by:
                           Fox Asset Management, Inc.
                            Little Silver, New Jersey


Objective:  Seeks current income and reasonable  stability of principal  through
investment in a diversified  portfolio of investment  quality,  actively managed
fixed income securities.

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


 
                                                                       Lipper
                                                                  Short-Intermediate              Lehman
                                                                      Investment               Intermediate
         Total Aggregate                Investment Quality         Grade Debt Funds             Government/
      Return for the Period               Bond Portfolio               Average1                  Corporate
      Ended August 31, 1997                                                                     Bond Index2
- ----------------------------------      --------------------      --------------------      --------------------

    Since Inception (9/1/94)*                  5.8%                      6.7%                      7.4%

        9/1/96 - 8/31/97                       7.2%                      7.4%                      8.4%

        3/1/97 - 8/31/97                       3.2%                      3.2%                      3.8%
</TABLE>

*Annualized performance for periods greater than one year


The Portfolio seeks to provide high income by investing  primarily in investment
grade bonds with  maturities  between 2 and 10 years. In the annual period ended
August 31, 1997, the Portfolio distributed dividends of $0.51 per share.

Investments are normally divided  approximately  evenly between U.S.  Government
and corporate securities. Due to the current phenomenon of tight supply and only
a slight yield  advantage  available in corporate  securities,  there is greater
emphasis on U.S. Government holdings in the Portfolio at this time.

Fox Asset  Management  will  continue to focus on those  instruments  that offer
improving  credit  quality  and  liquidity.  Due to the  challenge  of trying to
preserve  principal  in  the  current  volatile  market   environment,   Fox  is
maintaining a conservative  investment  posture with an average  maturity of 3.5
years, and an average duration of 3.0 years in the Portfolio.

Other  portfolio  statistics  as of  August  31,  1997 are as  follows:  Average
yield-to-maturity  was 6.3%,  average coupon was 6.4%,  and the average  Moody's
Rating was Aa1 with 20 fixed income issues held.


<PAGE>


                        INVESTMENT QUALITY BOND PORTFOLIO
                                   Advised by:
                           Fox Asset Management, Inc.
                            Little Silver, New Jersey




- --------------------------------------------------------------------------------
(Line graph comparing the initial account value and subsequent account values
at the end of each fiscal year since inception of the registrant, assuming
a $10,000 investment in the Portfolio at the beginning of the first fiscal
year, to the same investment over the same periods in The Lipper Short -
Intermediate Investment Grade Debt Funds Average and The Lehman Intermediate
Government/Corporate Bond Index)
- --------------------------------------------------------------------------------



     1. The  Lipper  Short-Intermediate  Investment  Grade  Debt  Funds  Average
     consists of the 30 largest  mutual  funds that invest at least 65% of their
     assets in investment  grade debt issues (rated in the top four grades) with
     dollar-weighted average maturities of 1 to 5 years.

     2. The Lehman Intermediate  Government/Corporate  Bond Index is composed of
     the  bonds  in  the  Lehman   Government/Corporate  Bond  Index  that  have
     maturities between 1 and 9.99 years. The Lehman  Government/Corporate  Bond
     Index  consists of  approximately  5,400  issues.  The  securities  must be
     investment  grade (BAA or higher) with amounts  outstanding in excess of $1
     million  and have at least one year to  maturity.  Total  return  comprises
     price  appreciation/depreciation and income as a percentage of the original
     investment. The indexes are rebalanced monthly by market capitalization.

Past performance is not predictive of future performance.






                            MUNICIPAL BOND PORTFOLIO
                                   Advised by:
                                 OpCap Advisors
                               New York, New York


     Objective: Seeks a high level of interest income exempt from federal income
     taxation,   consistent   with  prudent   investment   management   and  the
     preservation of capital.

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

                                                                     Lipper General
          Total Aggregate                                               Municipal                   Lehman
       Return for the Period               Municipal Bond          Debt Funds Average1            Municipal
       Ended August 31, 1997                  Portfolio                                          Bond Index2
- ------------------------------------     --------------------     ----------------------      -------------------

     Since Inception (9/1/94)*                  5.7%                      7.1%                       7.8%

         9/1/96 - 8/31/97                       7.7%                      8.8%                       9.3%

         3/1/97 - 8/31/97                       3.4%                      3.9%                       3.9%

*Annualized performance for periods greater than one year
</TABLE>


     Though the economy  continued  to show  impressive  strength  over the past
     twelve  months,  inflation has remained very much under  control.  In fact,
     inflation  has actually  declined  over the past year which has led some of
     the investment  community to believe that the U.S. can sustain rapid growth
     without major price pressures.  This new "paradigm"  thinking has propelled
     the bond market towards  considerably  lower yields. It is safe to say that
     the  current  economic  boom  would have been  sufficient  to send the bond
     market reeling only a few years ago. The Federal Reserve, after raising the
     Fed Funds earlier in the year,  has been on permanent  hold as they attempt
     to  understand  this  new  economic  environment.  The  municipal  market's
     performance has moderately lagged behind the taxable market for no apparent
     reason other than occasional  supply pressures.  The political  environment
     for  municipals is favorable as there is no major  legislation on the table
     which threatens the viability of the municipal market.

     As of August 31, 1997, the Portfolio was invested in a diversified group of
     municipals with an average weighted maturity of 17 years,  while 95% of the
     Portfolio's  investments  were  rated A or better by  Standard  & Poor's or
     Moody's  indicating the high quality of the Fund. The four largest  sectors
     represented  in the Portfolio  were:  general  obligations  33%, power 14%,
     education  12% and health & hospital  12%.  The  largest  holdings by state
     included: Georgia, 15%; New York, 14%; Texas, 10%; and California, 7%.



                            MUNICIPAL BOND PORTFOLIO
                                   Advised by:
                                 OpCap Advisors
                               New York, New York


- --------------------------------------------------------------------------------
( Line graph comparing the initial account value and subsequent account values
at the end of each fiscal year since inception of the Registrant, assuming a 
$10,000 investment in the Portfolio at the beginning of the first fiscal year,
to the same investment over the same periods in The Lipper General Municipal
Debt Funds Average and The Lehman Brothers Municipal Bond Index)
- --------------------------------------------------------------------------------


     1. The Lipper  General  Municipal  Debt Funds  Average  consists  of the 30
     largest  mutual funds that invest at least 65% of their assets in municipal
     debt issues in the top four credit ratings.

     2. The Lehman  Brothers  Municipal  Bond Index  consists  of  approximately
     25,000  municipal  bonds  which are  selected to be  representative  of the
     long-term,  investment grade tax-exempt bond market. The bonds selected for
     the index have the following characteristics: a minimum credit rating of at
     least Baa; an original  issue of at least $50 million;  at least $3 million
     of the issue outstanding; issued within the last five years; and a maturity
     of at least one year.

     Past performance is not predictive of future performance.

<PAGE>



                      LARGE CAPITALIZATION VALUE PORTFOLIO
                                   Advised by:
                                 OpCap Advisors
                               New York, New York


     Objective:  Seeks  total  return  consisting  of capital  appreciation  and
     dividend  income by investing in a  diversified  portfolio of common stocks
     that are believed to be undervalued  in the market and offer  above-average
     price appreciation potential.




<TABLE>
  
<S>     <C>                           <C>                  <C>                        <C>                     <C>    
                                        Large                  Lipper Capital
         Total Aggregate                Capitalization           Appreciation                                   S & P/Barra
      Return for the Period            Value Portfolio          Funds Average1            S &P 500                 Value
      Ended August 31, 1997                                                                Index2                 Index3
- ----------------------------------    -------------------     -------------------    -------------------    --------------------

    Since Inception (9/1/94)*               24.8%                   19.1%                  26.6%                   24.3%

        9/1/96 - 8/31/97                    31.4%                   25.0%                  40.7%                   37.1%

        3/1/97 - 8/31/97                    14.3%                   15.0%                  14.8%                   14.0%

*Annualized performance for periods greater than one year
</TABLE>


     The  Saratoga  Large  Capitalization  Value  Portfolio  is designed for the
     long-term  investor  who seeks to  preserve  capital  and make it grow.  As
     disciplined  value  investors,  we seek to invest in superior  companies at
     reasonable  prices.  Our philosophy is based on the concept that the single
     most important determinant of whether a stock will increase in value is the
     rate of return on invested capital within the company. We believe companies
     with high returns can increase their value for extended periods. Therefore,
     we look for companies  with  above-average  returns where those returns are
     protected  by  strong  competitive  positions,  and we  want  to buy  those
     companies at what we consider to be reasonable prices.

     Strong  contributors to the portfolio  performance  included ACE Ltd., EXEL
     Ltd.,  Caterpillar Inc., AFLAC Inc., and Citicorp.  The Portfolio owned the
     common  stocks of 41  companies  as of August 31,  1997.  The five  largest
     holdings were: ACE Ltd., one of the leading  providers of excess  liability
     insurance  in the  world;  EXEL  Ltd.,  a  strongly  capitalized  specialty
     insurance  company;  Lockheed Martin  Corporation,  a major aeronautics and
     technology  company;  Caterpillar  Inc.,  the world's  largest  producer of
     construction equipment; and General Re Corp.

<PAGE>
                      LARGE CAPITALIZATION VALUE PORTFOLIO
                                   Advised by:
                                 OpCap Advisors
                               New York, New York

- --------------------------------------------------------------------------------
(Line graph comparing the initial account value and subsequent account values
at'''; end of each fiscal year simnce inception of the Resistrant, assuming a 
$10,000 investment in the Portfolio at the beginning of the first fiscal year,
to the same investment over the same periods in The Lipper Capital Appreciation
Funds Average, The Standard & Poor's 500 and The S&P/Barra Value Index)
- --------------------------------------------------------------------------------

     1. The Lipper Capital Appreciation Funds Average consists of the 30 largest
     mutual funds that aim at maximum capital appreciation,  frequently by means
     of 100% or more portfolio  turnover,  leveraging,  purchasing  unregistered
     securities,  purchasing  options,  etc.  (the  funds  may take  large  cash
     positions).

     2. The Standard & Poor's 500 is a capital  weighted index  representing the
     aggregate  market value of the common equity of 500 stocks primarily traded
     on the NYSE.  These 500 stocks are composed of 400 industrial,  40 utility,
     40 financial, and 20 transportation  companies. The weight of each stock in
     the index is  proportional to its price times its shares  outstanding.  The
     Standard & Poor's 500 is an unmanaged  index and includes the  reinvestment
     of all dividends.

     3. The S&P/Barra  Value Index is  constructed by dividing the stocks in the
     S&P 500 Index  according to  price-to-book  ratios.  This  unmanaged  Index
     contains   stocks   with   lower   price-to-book   ratios   and  is  market
     capitalization weighted.

     Past performance is not predictive of future performance.



                      LARGE CAPITALIZATION GROWTH PORTFOLIO
                                   Advised by:
                      Harris Bretall Sullivan & Smith, Inc.
                            San Francisco, California


     Objective:  Seeks  capital  appreciation  by  investing  in  a  diversified
     portfolio of common  stocks that,  in the  advisor's  opinion,  have faster
     earnings growth potential than the Standard & Poor's 500.

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


                                           Large
        Total Aggregate                Capitalization           Lipper Growth                                   S & P/Barra
     Return for the Period            Growth Portfolio         Funds Average1            S & P 500                Growth
     Ended August 31, 1997                                                                Index2                  Index3
- ---------------------------------    -------------------     --------------------   --------------------    --------------------

   Since Inception (9/1/94)*               21.5%                    22.3%                  26.6%                   28.7%


        9/1/96 - 8/31/97                   35.8%                    34.5%                  40.7%                   44.0%

        3/1/97 - 8/31/97                   14.1%                    15.2%                  14.8%                   15.4%

*Annualized performance for periods greater than one year
</TABLE>


     Harris  Bretall  Sullivan & Smith,  Inc.  (HBSS)  analyzes  a  universe  of
     approximately 300 established, high-quality, growth-oriented companies. The
     Portfolio  is  invested in stocks  that rank in the top  one-third  of this
     universe.  The HBSS Strategy Team meets daily and makes all firm investment
     decisions.  The Strategy Team sets the firm's economic  framework,  reviews
     specific holdings and monitors recent news announcements and company data.

     Harris Bretall's proven philosophy is that the price of a stock will follow
     the corporate earnings of that  company----PRICE  FOLLOWS EARNINGS. To that
     end,  the firm  seeks to build a  portfolio  of high  quality,  U.S.  based
     companies growing corporate earnings at better than 15% per year. .

     Harris Bretall  forecasts that the economy is likely to continue at a 3%-4%
     rate of GDP expansion,  while  inflation will remain below 3% and long-term
     interest  rates will be stable to lower.  Harris Bretall also believes that
     stock prices will continue to appreciate  without a significant  correction
     through  the end of the  decade,  and  that the  large  U.S.  based  growth
     companies will lead the markets charge upward.

     As of August 31,  1997,  the  Portfolio  was  invested  99% in stocks  with
     concentrations in technology,  health care, financial services and consumer
     companies with global franchises.

<PAGE>

                      LARGE CAPITALIZATION GROWTH PORTFOLIO
                                   Advised by:
                      Harris Bretall Sullivan & Smith, Inc.
                            San Francisco, California

- --------------------------------------------------------------------------------
(Line graph comparing the initial account value and subsequent account values at
the end of each fiscal year since inception of the Registrant, assuming a 
$10,000 investment in the Portfolio at the beginning of the first fiscal year, 
to the same investment over the same periods in The Lipper Growth Funds Average,
The Standard & Poor's 500 and The S&P/Barrra Growth Index)
- --------------------------------------------------------------------------------

     1. The Lipper Growth Funds Average  consists of the 30 largest mutual funds
     that normally invest in companies whose long-term  earnings are expected to
     grow  significantly  faster than the earnings of the stocks  represented in
     the major unmanaged stock indices.

     2. The Standard & Poor's 500 is a capital  weighted index  representing the
     aggregate  market value of the common equity of 500 stocks primarily traded
     on the NYSE.  These 500 stocks are composed of 400 industrial,  40 utility,
     40 financial, and 20 transportation  companies. The weight of each stock in
     the index is  proportional to its price times its shares  outstanding.  The
     Standard & Poor's 500 is an unmanaged  index and includes the  reinvestment
     of all dividends.

     3. The S&P/Barra  Growth Index is constructed by dividing the stocks in the
     S&P 500 Index  according to  price-to-book  ratios.  This  unmanaged  Index
     contains   stocks   with   higher   price-to-book   ratios  and  is  market
     capitalization weighted.

Past performance is not predictive of future performance.

<PAGE>



                         SMALL CAPITALIZATION PORTFOLIO
                                   Advised by:
                         Thorsell, Parker Partners, Inc.
                              Westport, Connecticut

     Objective: Seeks maximum capital appreciation by investing in a diversified
     portfolio of common stocks of small capitalization growth companies.
<TABLE>
<S>     <C>                              <C>                   <C>                       <C>    

        Total Aggregate                     Small                 Lipper Small
     Return for the Period              Capitalization              Cap Funds                 Russell 2000
     Ended August 31, 1997                Portfolio                 Average1                     Index2
- ---------------------------------    ---------------------    ----------------------     -----------------------

   Since Inception (9/1/94)*                18.3%                     19.9%                      20.0%

        9/1/96 - 8/31/97                    18.1%                     18.8%                      29.0%

        3/1/97 - 8/31/97                    30.1%                     17.7%                      18.5%

*Annualized performance for periods greater than one year
</TABLE>

     During  the third  quarter  of 1997  stock  prices  rose in a  backdrop  of
     declining bond yields, fresh flows of capital into mutual funds,  declining
     federal deficits, and a capital gains tax reduction. Investors shifted away
     from  large  cap  stocks  into the  smaller  issues  perhaps  to avoid  the
     excessive  valuation levels associated with the most visible large caps and
     to attempt to capture the superior long-term performance of smaller stocks.
     Additionally,  the U.S. Small Cap asset class is less vulnerable to foreign
     earnings translation losses owing to the strength of the U.S. dollar.

     The  Portfolio's  holdings  in the  consumer  durable,  producer  durables,
     producer  services,  regional banks and finance  sectors were  particularly
     strong. Within consumer durables,  Champion Enterprises builds manufactured
     housing with regional plant sites in twenty-four states. The company enjoys
     a strong  market  share and high  margins  relative to  industry  averages.
     Champion  recently  authorized  a share  repurchase  program  of up to four
     million  shares of its  common  stock.  In the  producer  services  sector,
     Houghton  Mifflin  publishes  textbooks  for  colleges and all school grade
     levels.  The company is currently into a textbook  adoption cycle including
     the large school population states of California,  Florida,  and Texas. The
     U.S.  Department  of  Education  reports  that  schools  of all  grades are
     experiencing  record  enrollments  as a result of the current baby boomlet.
     Textbook  sales are projected to increase 24%  nationally by the year 2000.
     In the regional bank sector,  Commercial  Federal  Corporation is an Omaha,
     Nebraska  based thrift  institution  which has employed a highly  effective
     acquisition  strategy of buying local thrifts and branches located within a
     six Midwest  state  area.  These  acquisitions  have  increased  Commercial
     Federal's market capitalization by over 300% in four years.

     Looking forward,  we believe the next few years will be a very constructive
     period for the Small Cap stock investor. Earnings in this group continue to
     be stronger than large cap issues and are  accompanied by valuation  levels
     that are below the most visible large stocks.



                         SMALL CAPITALIZATION PORTFOLIO
                                   Advised by:
                         Thorsell,Parker Partners, Inc.
                              Westport, Connecticut

- --------------------------------------------------------------------------------
(Line graph comparing the initial account value and subsequent account values 
at the end of each fiscal year since inception of the Registrant, assuming a 
$10,000 investment in the Portfolio at the beginning of the first fiscal year,
to the same investment over the same periods in The Lipper Small Cap Funds
Average and The Russell 2000 Index)
- --------------------------------------------------------------------------------


     1. The Lipper  Small Cap Funds  Average  consists of the 30 largest  mutual
     funds  that  by  prospectus  or  portfolio  practice  invest  primarily  in
     companies with market  capitalizations  less than $1 billion at the time of
     purchase.

     2. The Russell 2000 Index is comprised of the 2,000 smallest U.S. domiciled
     publicly  traded  commons stocks which are included the Russell 3000 Index.
     The  common   stocks   included  in  the  Russell   2000  Index   represent
     approximately  10%  of  the  U.S.  equity  market  as  measured  by  market
     capitalization.  The Russell 3000 Index is an unmanaged  index of the 3,000
     largest  U.S.   domiciled   publicly   traded   common   stocks  by  market
     capitalization  representing  approximately 98% of the U.S. publicly traded
     equity  market.  The  Russell  2000  Index  is  an  unmanaged  index  whose
     performance reflects reinvested dividends.

     Past performance is not predictive of future performance.



<PAGE>


                         INTERNATIONAL EQUITY PORTFOLIO
                                   Advised by:
                                Ivory & Sime Inc.
                               Edinburgh, Scotland

     Objective:   Seeks  capital   appreciation  by  investing  primarily  in  a
     diversified portfolio of securities of companies  headquartered outside the
     United States.
<TABLE>
<S>     <C>                              <C>                    <C>  

                                                                  Morgan Stanley
          Total Aggregate                  International            EAFE Index
       Return for the Period              Equity Portfolio       (U.S. Dollars)1
       Ended August 31, 1997
- -------------------------------------    -------------------    ----------------

     Since Inception (9/1/94)*                  3.5%                   5.7%

          9/1/96 - 8/31/97                     14.4%                   9.1%

          3/1/97 - 8/31/97                      7.3%                   6.6%

*Annualized performance for periods greater than one year
</TABLE>

               International stockmarkets have been volatile over the six months
               ended August 31, 1997.  Europe continued to perform well as signs
               of self-sustaining  economic recovery became apparent,  and fears
               of an increase in German interest rates proved  unfounded.  Japan
               surged ahead through  June,  but retreated in the last few months
               as a result of disappointing economic growth.  Southeast Asia was
               a serious  underperformer as politicians  proved unable to tackle
               the region's  structural  economic problems.  In contrast,  Latin
               America  continued  to  perform  extremely  well  due to  buoyant
               economies, the absence of inflation and political stability.

               In Japan, the  well-balanced  economic recovery that was emerging
               earlier this year has become lopsided: exports remain strong, but
               the introduction of a new consumption tax in April has suffocated
               growth in the domestic economy.  In addition,  the recent decline
               of the long bond  yield  below 2% has  raised  concerns  that the
               economy  might  fall back into  recession.  Consequently,  we are
               intent on reducing the Portfolio's exposure to Japan from current
               levels.  Nevertheless,  the Japanese market does contain a number
               of high quality,  world class  international  companies which are
               fairly priced, and for this reason it remains prudent to maintain
               a meaningful  exposure.  We  anticipate  continued  volatility in
               Southeast  Asian  stockmarkets,   resulting  from  political  and
               economic instability.  In contrast,  the outlook for stockmarkets
               in  Continental  Europe,  the UK and Latin  America has  improved
               recently, and these are the most attractive  international equity
               markets.

               As of August 31, 1997,  major weightings in the Portfolio were as
               follows:  30.7% in Japan, 32.5% in Continental  Europe,  15.8% in
               the UK, 7.4% in Asia (ex Japan) and 4.1% in Latin America.



                         INTERNATIONAL EQUITY PORTFOLIO
                                   Advised by:
                                Ivory & Sime Inc.
                               Edinburgh, Scotland

- --------------------------------------------------------------------------------
Line graph comparing the initial account value and subsequent account values at 
the end of each fiscal year since inception of the Registrant, assuming a 
$10,000 investment in the Portfolio at the beginning of the first fiscal year,
to the same investment over the same periods in The Europe, Australia, Far East
Index (EAFE))
- --------------------------------------------------------------------------------


               1. The  Europe,  Australia,  Far East  Index  (EAFE)  is a widely
               recognized    index   prepared   by   Morgan   Stanley    Capital
               International.   This   unmanaged   index  consists  of  non-U.S.
               companies  which are listed on one of twenty foreign  markets and
               assumes the reinvestment of dividends. The Gross Domestic Product
               (GDP) version of the index is used above.


               Past performance is not predictive of future performance.

<PAGE>





















                                        This page intentionally left blank.














<PAGE>

<TABLE>
August 31, 1997
- -----------------------------------------------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- -----------------------------------------------------------------------------------------------------------------------

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

       U.S. GOVERNMENT MONEY MARKET PORTFOLIO

                   Principal                                                                                  
                     Amount                                                                                       Value
                -----------------                                                                            -----------------
                                            Federal Farm Credit Bank Discount Notes - 2.79%
                      $300,000               5.45%, 9/09/97 .....................................................$299,637
                       500,000               5.43%, 10/09/97 .....................................................497,134
                                                                                                             -----------------

                                            Total Federal Farm Credit Bank
                                               (cost--$796,771) .................................................$796,771
                                                                                                             -----------------

                                            Federal Home Loan Bank - 21.28%
                      $710,000               5.35%, 9/02/97 .....................................................$709,894
                       300,000               5.43%, 9/16/97 ......................................................299,321
                     1,325,000               5.40%, 10/07/97 ...................................................1,317,845
                     1,000,000               5.40%, 10/10/97 .....................................................994,150
                     1,200,000               5.625%, 12/03/97 ..................................................1,200,000
                     1,560,000               5.715%, 7/21/98 ...................................................1,559,586
                                                                                                             -----------------

                                            Total Federal Home Loan Bank
                                               (cost--$6,080,796) .............................................$6,080,796
                                                                                                             -----------------

                                           Federal Home Loan Mortgage Corporation - 37.88%
                      $700,000              5.46%, 9/05/97 ......................................................$699,575
                       250,000              5.45%, 9/08/97 ...................................................... 249,735
                     1,850,000              5.45%, 9/11/97 .....................................................1,847,199
                     1,000,000              5.45%, 9/12/97 .......................................................998,334
                     2,400,000              5.39%, 9/15/97 .....................................................2,394,969
                       315,000              5.45%, 9/16/97 .......................................................314,284
                       900,000              5.36%, 9/22/97 .......................................................897,186
                       260,000              5.45%, 9/22/97........................................................259,173
                       780,000              5.40%, 9/24/97 .......................................................777,309
                       390,000              5.36%, 10/14/97 ......................................................387,503
                     2,000,000              5.30%, 1/02/98 .....................................................1,998,932
                                                                                                             -----------------

                                           Total Federal Home Loan Mortgage Corporation
                                            (cost--$10,824,199) ...............................................$10,824,199
                                                                                                             -----------------

                                           Federal National Mortgage Association - 37.97%
                    $1,490,000              5.46%, 9/08/97 .....................................................$1,488,418
                       100,000              5.42%, 9/16/97 .........................................................99,774
                       175,000              5.36%, 9/18/97 ........................................................174,557
                        80,000              5.42%, 9/18/97 .........................................................79,795
                       250,000              5.45%, 9/18/97 ........................................................249,365
                     1,705,000              5.40%, 9/19/97 ......................................................1,700,396
                     1,335,000              5.45%, 9/19/97 ......................................................1,331,362
                        60,000              5.52%, 9/19/97 .........................................................59,834
                       135,000              5.36%, 9/26/97 ........................................................134,497
                       220,000              5.42%, 9/26/97 ........................................................219,171
                     1,095,000              5.40%, 9/29/97 ......................................................1,090,401
                       200,000              5.45%, 10/02/97 .......................................................199,061
                        20,000              5.40%, 10/20/97 ........................................................19,853
                     2,025,000              5.40%, 11/17/97 .....................................................2,001,611
                     1,000,000              5.60%, 1/16/98 ........................................................999,550
                     1,000,000              5.89%, 5/21/98 ........................................................999,638

                                           Total Federal National Mortgage Association
                                            (cost--$10,847,283) ...............................................$10,847,283
                                                                                                            -----------------

                                           Total Investments
                                            (cost--$28,549,049) .....................................99.92%....$28,549,049 
      
                                           Other Assets in Excess of
                                           Other Liabilities .........................................0.08%.........22,721
                                                                                                 -----------------------------

                                           Total Net Assets .........................................100.......$28,571,770
                                                                                                 ===========  ===============
   ---------------------------------------------------------------------------------------------------------------------------

   See accompanying notes to financial statements.
                                                       17
</TABLE>

<PAGE>

<TABLE>

   August 31, 1997
   --------------------------------------------------------------------------------------------------------------------------------
   SCHEDULES OF INVESTMENTS (continued)
   --------------------------------------------------------------------------------------------------------------------------------

   INVESTMENT QUALITY BOND PORTFOLIO

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

               Principal
                 Amount                                                                                       Value
            -----------------                                                                            -----------------
                                        U.S. TREASURY NOTES - 61.30%
                  $5,800,000               6.125%, 9/30/00 ....................................................$5,801,798
                   3,500,000               5.625%, 11/30/00 ....................................................3,448,585
                   4,500,000               6.5%, 8/31/01 .......................................................4,547,115
                                                                                                         ----------------

                                        Total U.S. Treasury Notes                                         
                                           (cost--$13,683,144) ...............................................$13,797,498
                                                                                                         ----------------

                                        CORPORATE NOTES & BONDS - 34.22%
                                        Automotive - 2.84%
                    $225,000            Ford Motor Credit Corp.
                                           7.75%, 10/01/99 ......................................................$231,235
                     400,000            General  Motors Acceptance Corp.
                                           7.75%, 1/15/99 ........................................................407,664
                                                                                                         ----------------
                                                                                                                  638,899
                                                                                                         ----------------
                                        Banking - 2.60%
                     600,000            Nationsbank Corp.
                                           5.375%, 4/15/00 .......................................................585,348
                                                                                                         ----------------

                                        Chemicals - 2.58%
                     550,000            du Pont (E.I.) de Nemours & Co.
                                           8.50%, 2/15/03 ........................................................580,096
                                                                                                         ----------------

                                        Computers - 1.78%
                     400,000            International Business Machines Corp.
                                           6.375%, 6/15/00 .......................................................400,868
                                                                                                         ----------------

                                        Conglomerates - 1.07%
                     250,000            General Electric Capital Corp.
                                           5.50%, 11/01/01 .......................................................240,418

                                        Entertainment - 2.22%
                     500,000            The Walt Disney Co.
                                               6.375%, 3/30/01 ...................................................499,125
                                                                                                         -----------------

                                        Health & Hospitals - 3.27%
                     700,000            Tenet Healthcare Corp.
                                               8.625%, 12/01/03...................................................735,000
                                                                                                         -----------------

                                        Miscellaneous Financial Services - 10.24%
                     350,000            Associates Corp. of North America
                                               6.25%, 9/15/00 ....................................................347,987
                                        Bear Stearns & Co.
                     250,000               5.75%, 2/15/01 ........................................................243,577
                     350,000               7.625%, 9/15/99 .......................................................358,904
                   1,050,000            Dean Witter Discover & Co.
                                               6.75%, 8/15/00 ..................................................1,057,088
                      50,000            Lehman Brothers, Inc.
                                               9.875%, 10/15/00 ...................................................54,354
                     250,000            Morgan Stanley Group
                                               5.75%, 2/15/01 ....................................................243,915
                                                                                                        -----------------
                                                                                                                2,305,825
                                                                                                        -----------------
                                        Oil/Gas - 1.19%
                     260,000            Amoco Canada Petroleum Co. Ltd.
                                               7.25%, 12/01/02 ..................................................268,099
                                                                                                        ----------------

</TABLE>



                See accompanying notes to financial statements.



<PAGE>                                                               18
          
<TABLE>                                                
                                                                    
       August 31, 1997
       -----------------------------------------------------------------------------------------------------------------------------
       SCHEDULES OF INVESTMENTS (continued)
       -----------------------------------------------------------------------------------------------------------------------------

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

                                       Power/Utility - 3.05%
                    700,000            Southern California Edison Co.
                                         5.875%, 1/15/01 .......................................................686,616
                                                                                                        ----------------
                                                                                                              
                                       Resource Recovery - 3.38%
                    750,000            WMX Technologies, Inc.
                                         7.125%, 6/15/01 .......................................................761,527
                                                                                                       -----------------

                                       Total Corporate Notes & Bonds                                     
                                         (cost--$7,697,386) .................................................$7,701,821
                                                                                                       -----------------

                Total Investments
                   (cost--$21,380,530) ......................................................95.52%.........$21,499,319

                Other Assets in Excess of
                   Other Liabilities ........................................................4.48%............1,008,095
                                                                                          -----------  -----------------

                Total Net Assets ............................................................100.0%..........$22,507,414
                                                                                          ===========  =================
</TABLE>
<PAGE>


<TABLE>

       August 31, 1997
       -----------------------------------------------------------------------------------------------------------------------------
       SCHEDULES OF INVESTMENTS (continued)
       -----------------------------------------------------------------------------------------------------------------------------

       MUNICIPAL BOND PORTFOLIO

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

                   Principal
                     Amount                                                                                       Value
                -----------------                                                                            -----------------
                                            MUNICIPAL NOTES & BONDS - 98.26%

                                            CALIFORNIA - 7.35%
                                            Education - 4.15%
                         $50,000            California State Public Works Board Lease Revenue
                                               California State University Projects
                                               6.00%, 9/01/15 ........................................................$51,634.......
                         250,000            California State Public Works Board Lease Revenue
                                               California State University Projects
                                               5.375%, 10/01/17 ......................................................248,015.......
                                                                                                             -----------------
                                                                                                                      299,649
                                                                                                             -----------------
                                            Power/Utility - 2.12%
                         150,000            Southern California Public Power Authority
                                               Power Project Revenue (Series A)
                                               5.50%, 7/01/12 (AMBAC insured) ........................................153,341.......
                                                                                                             -----------------

                                            Water/Sewer - 1.08%
                          75,000            San Francisco, California City & County Public Utilities
                                               Community Water Revenue (Series A)
                                               6.00%, 11/01/15 ........................................................77,753.......
                                                                                                             -----------------
                                                                                                                      530,743
                                                                                                             -----------------
                                            COLORADO - 2.16%
                                            Health/Hospital
                         150,000            Denver, Colorado City & County Revenue
                                               Childrens Hospital Association Project
                                               6.00%, 10/01/15 .......................................................156,025.......
                                                                                                             -----------------

                                            CONNECTICUT - 4.42%
                                            General Obligation - 4.13%
                         300,000            Hartford, Connecticut General Obligation Bonds
                                               5.30%, 12/15/15 .......................................................298,239.......
                                                                                                             -----------------

                                            Housing - .29%
                          20,000            Connecticut State Housing Finance Authority
                                               Housing Mortgage Financing Program (Series B)
                                               6.50%, 5/15/18 .........................................................20,986.......
                                                                                                             -----------------
                                                                                                                      319,225
                                                                                                             -----------------
                                            FLORIDA - 2.21%
                                            Education - .50%
                          35,000            Dade County, Florida School Board
                                               Certificates of Participation (Series A)
                                               5.75%, 5/01/12 (MBIA insured) ..........................................36,319.......
                                                                                                             -----------------

                                            General Obligation - 1.0%
                                            Florida State Board of Education Capital Outlay
                          75,000               5.25%, 6/01/23 (Series D) ..............................................72,029.......
                                                                                                             -----------------

                                            Sales Tax - .71%
                          50,000            St. Petersburg, Florida Professional Sports Facilities
                                               Sales Tax Revenue
                                               5.60%, 10/01/15 (MBIA insured) .........................................51,018.......
                                                                                                             -----------------
                                                                                                                      159,366
                                                                                                             -----------------




                See accompanying notes to financial statements.

                                                                   20
<PAGE>


       August 31, 1997
       -----------------------------------------------------------------------------------------------------------------------------
       SCHEDULES OF INVESTMENTS (continued)
       -----------------------------------------------------------------------------------------------------------------------------

       MUNICIPAL BOND PORTFOLIO (cont'd)

                   Principal
                     Amount                                                                                       Value
                -----------------                                                                            -----------------
                                            GEORGIA - 15.20% 
                                            Airport - 4.41%
                        $305,000            Atlanta, Georgia Airport Facilities
                                               6.25%, 1/01/21  ......................................................$318,725
                                                                                                             -----------------

                                            Education - 3.13%
                         215,000            Jackson County, Georgia School District
                                               6.00%, 7/01/14 (MBIA insured) .........................................226,268
                                                                                                             -----------------

                                            General Obligation - 3.10%
                         200,000            Georgia State General Obligation Bonds (Series B)
                                               6.25%, 4/01/07 ........................................................223,700
                                                                                                             -----------------

                                            Power/Utility - 4.56%
                         350,000            Municipal Electric Authority Georgia
                                               General Resolution (Series A)
                                               5.00%, 1/01/20  .......................................................329,340
                                                                                                             -----------------
                                                                                                                    1,098,033
                                                                                                             -----------------
                                            IOWA - .76%
                                            Water/Sewer
                          50,000            West Des Moines, Iowa Water Revenue
                                               6.80%, 12/01/13 (AMBAC insured) ........................................54,786
                                                                                                             -----------------

                                            KENTUCKY - 1.41%
                                            Turnpike/Toll
                         100,000            Kentucky State Turnpike Authority
                                               Economic Development Road Revenue
                                               5.625%, 7/01/15 (AMBAC insured) .......................................101,921
                                                                                                             -----------------

                                            LOUISIANA - 2.21%
                                            General Obligation
                         150,000            New Orleans, Louisiana General Obligation Bonds
                                               6.125%, 10/01/16 ......................................................159,493
                                                                                                             -----------------

                                            MARYLAND - 4.43%
                                            Resource Recovery
                         300,000            Maryland State Energy Financing Administration
                                               Solid Waste Disposal Revenue Wheelabrator Water Projects
                                               6.30%, 12/01/10 .......................................................319,728
                                                                                                             -----------------

                                            MASSACHUSETTS - 1.48%
                                            General Obligation - .73%
                          50,000            Lowell, Massachusetts General Obligation Bonds
                                               6.05%, 4/01/11 .........................................................53,066
                                                                                                             -----------------

                                            Transportation - .75%
                          50,000            Massachusetts Bay Transportation Authority
                                               General Transportation System (Series B)
                                               5.90%, 3/01/24 .........................................................54,275
                                                                                                             -----------------
                                                                                                                      107,341
                                                                                                             -----------------







                See accompanying notes to financial statements.
                                                                    21
</TABLE>


<PAGE>

<TABLE>
       August 31, 1997
       -----------------------------------------------------------------------------------------------------------------------------
       SCHEDULES OF INVESTMENTS (continued)
       -----------------------------------------------------------------------------------------------------------------------------

       MUNICIPAL BOND PORTFOLIO (cont'd)

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

                   Principal
                     Amount                                                                                       Value
                -----------------                                                                            -----------------
                                            MICHIGAN - 5.62%
                                            General Obligation - 3.90%
                        $250,000            Michigan Municipal Bond Authority
                                               General Obligation Bonds
                                               6.50%, 10/01/09 ......................................................$281,580
                                                                                                             -----------------

                                            Pollution Control - 1.72%
                         125,000            Michigan State Environmental Protection Program
                                               5.40%, 11/01/19 .......................................................124,670
                                                                                                             -----------------
                                                                                                                      406,250
                                                                                                             -----------------
                                            MISSOURI - .66%
                                            Housing
                          45,000            Missouri State Housing Development Community
                                               Single Family Mortgage Revenue
                                               6.90%, 7/01/18 .........................................................47,572
                                                                                                             -----------------

                                            NEBRASKA - 0.57%
                                            Power/Utility
                          40,000            Omaha Public Power Distribution (Series C)
                                               5.50%, 2/01/14 .........................................................41,492
                                                                                                             -----------------

                                            NEVADA - 3.91%
                                            General Obligation - 1.77%
                          50,000            Clark County, Nevada General Obligation Bonds (Series B)
                                               6.00%, 6/01/16 (AMBAC insured) .........................................53,285
                          75,000            Nevada State General Obligation Bonds
                                               Municipal Bond Bank (Series A)
                                               5.50%, 11/01/20 ........................................................74,605
                                                                                                             -----------------
                                                                                                                      127,890
                                                                                                             -----------------
                                            Housing - 2.14%
                         150,000            Nevada Housing Division
                                               Single Family Program (Series A1)
                                               6.15%, 4/01/17 ........................................................154,700.
                                                                                                             -----------------
                                                                                                                      282,590
                                                                                                             -----------------
                                            NEW YORK - 13.51%
                                            Education - 1.86%
                         125,000               Consolidated City University System
                                               5.75%, 7/01/09 ........................................................134,450
                                                                                                             -----------------

                                            General Obligation - 7.63%
                         300,000            New York City General Obligation Bonds (Series H)
                                               6.50%, 3/15/05 ........................................................327,198
                         200,000            New York State General Obligation Bonds (Series A)
                                               6.50%, 7/15/06 ........................................................224,176
                                                                                                             -----------------
                                                                                                                      551,374
                                                                                                             -----------------
                                            Housing - 1.08%
                                            New York State Mortgage Agency Revenue
                          75,000               Homeowner Mortgage (Series 54)
                                               6.10%, 10/01/15 ........................................................77,718
                                                                                                             -----------------

                                            Pollution Control - .58%
                          40,000            New York State Environmental Facilities Corp.
                                               Pollution Control Revenue
                                               5.875%, 6/15/14 ........................................................41,883
                                                                                                             -----------------
</TABLE>

                See accompanying notes to financial statements.
 

                                                                 22

<PAGE>



<TABLE>


       August 31, 1997
       ------------------------------------------------------------------------------------------------------------------------
       SCHEDULES OF INVESTMENTS (continued)
       ------------------------------------------------------------------------------------------------------------------------

       MUNICIPAL BOND PORTFOLIO (cont'd)

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

                   Principal
                     Amount                                                                                       Value
                -----------------                                                                            -----------------
                                            NEW YORK - (Cont'd)
                                            Transportation - 1.46%
                         100,000            Metropolitan Transit Authority
                                               5.50%, 7/01/08 (FGIC insured) .........................................105,078
                                                                                                             -----------------

                                            Water/Sewer - .90%
                         $65,000            New York City Municipal Water Finance Authority
                                               Water and Sewer Systems Revenue (Series F)
                                               5.50%, 6/15/15 (MBIA insured) .........................................$65,354
                                                                                                             -----------------
                                                                                                                      975,857
                                                                                                             -----------------
                                            OHIO - .82%
                                            Health/Hospital
                          50,000            Lorain County, Ohio Hospital Revenue
                                               7.75%, 11/01/13 (AMBAC insured) ........................................59,274
                                                                                                             -----------------

                                            PENNSYLVANIA - 7.94%
                                            Education - 2.11%
                         150,000            Pennsylvania State Higher Educational Facilities Authority
                                               Health Services Revenue University of Pennsylvania (Series B)
                                               5.75%, 1/01/17 ........................................................152,559
                                                                                                             -----------------

                                            General Obligation - 4.07%
                         300,000            Pennsylvania State
                                               General Obligation Bonds (Second Series)
                                               5.00%, 11/15/12 .......................................................293,724
                                                                                                             -----------------

                                            Tax Allocation - 1.06%
                          75,000            Philadelphia, Pennsylvania Municipal Authority Revenue
                                               5.625%, 11/15/14 (FGIC insured) ........................................76,349
                                                                                                             -----------------

                                            Water/Sewer - .70%
                          50,000            Pittsburgh, Pennsylvania Water & Sewer Authority
                                               Water & Sewer Systems Revenue (Series B)
                                               5.60%, 9/01/15 .........................................................50,630
                                                                                                             -----------------
                                                                                                                      573,262
                                                                                                             -----------------
                                            PUERTO RICO - .94%
                                            Power/Utility
                          65,000            Puerto Rico Electric Power Authority
                                               Power Revenue (Series X)
                                               6.00%, 7/01/15 .........................................................68,296
                                                                                                             ----------------

                                            SOUTH CAROLINA - 3.30%
                                            Health & Hospitals
                         250,000            Spartanburg County, South Carolina
                                               Health Services (Series B)
                                               5.125%, 4/15/17 .......................................................238,210
                                                                                                             ----------------

                                            TEXAS - 9.64%
                                            General Obligation - 3.74%
                          75,000            Houston, Texas General Obligation Bonds (Series C)
                                               5.25%, 4/01/14 .........................................................74,341
                         175,000            Mesquite, Texas Independent School District
                                               General Obligation Bonds
                                               5.00%, 8/15/15 ........................................................167,982
                          25,000            San Antonio, Texas General Obligation Bonds
                                               6.625%, 8/01/14 ........................................................27,924
                                                                                                             ----------------
                                                                                                                    270,247
                                                                                                             -----------------
</TABLE>
                See accompanying notes to financial statements.

                                                                   23
 
<PAGE>

<TABLE>

       August 31, 1997
       -----------------------------------------------------------------------------------------------------------------------------
       SCHEDULES OF INVESTMENTS (continued)
       -----------------------------------------------------------------------------------------------------------------------------
       MUNICIPAL BOND PORTFOLIO (cont'd)

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


                   Principal
                     Amount                                                                                       Value
                -----------------                                                                            -----------------
                                            TEXAS - (Cont'd)
                                            Power/Utility - .70%
                          50,000            Brazos River Authority Texas Revenue
                                               Houston Light & Power Company
                                               5.80%, 8/01/15 (MBIA insured) ..........................................50,938
                                                                                                             ----------------

                                            Turnpike/Toll - 5.20%
                        $400,000            Harris County, Texas
                                               Toll Road Sub Lien
                                               5.00%, 8/15/21 .......................................................$375,560
                                                                                                             ----------------
                                                                                                                      696,745
                                                                                                             -----------------
                                            UTAH - 4.43%
                                            Power/Utility
                         300,000            Intermountain Power Agency (Series C)
                                               6.00%, 7/01/02  .......................................................319,755
                                                                                                             -----------------

                                            WASHINGTON - .65%
                                            Power/Utility
                          35,000            Seattle, Washington Municipal Light & Power Revenue
                                               5.75%, 8/01/11 (Series A) ..............................................36,167.
                          10,000            Washington State Public Power Supply Systems
                                               Nuclear Project Revenue (Series B)
                                               7.25%, 7/01/12 (FGIC insured) ..........................................10,960
                                                                                                             -----------------
                                                                                                                       47,127
                                                                                                             -----------------
                                            WISCONSIN - 4.27%
                                            Housing
                         300,000            Wisconsin Housing & Economic Development
                                               6.20%, 3/01/27 ........................................................308,433
                                                                                                             -----------------

                                            WYOMING - 0.36%
                                            Housing
                          25,000            Wyoming Community Development
                                               Authority Housing Revenue (Series 1)
                                               6.65%, 12/01/06 ........................................................26,280
                                                                                                             -----------------

                Total Investments
                   (cost--$6,916,088).............................................................98.26%...........$7,097,804

                Other Assets in Excess of
                   Other Liabilities..............................................................1.74%...............125,370
                                                                                                -----------  -----------------

                Total Net Assets..................................................................100.0%...........$7,223,174
                                                                                                ===========  =================


                --------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>

       August 31, 1997
       -----------------------------------------------------------------------------------------------------------------------------
       SCHEDULES OF INVESTMENTS (continued)
       -----------------------------------------------------------------------------------------------------------------------------

       LARGE CAPITALIZATION VALUE PORTFOLIO

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

                   Principal
                     Amount                                                                                       Value
                -----------------                                                                            -----------------
                                            SHORT-TERM CORPORATE NOTES - 11.44%
                                            Computers - .73%
                        $218,000            International Business Machines Corp.
                                               5.48%, 10/14/97 ......................................................$216,573
                                                                                                             -----------------

                                            Miscellaneous Financial Services - 6.27%
                          87,000            American Express Corp.
                                               5.48%, 9/10/97 .........................................................86,881
                       1,200,000            American Express Corp.
                                               5.45%, 9/24/97 ......................................................1,195,822
                         580,000            Household Finance Corp.
                                               5.51%, 9/15/97 ........................................................578,757
                                                                                                                    1,861,460
                                                                                                             -----------------
                                            Machinery/Engineering - .83%
                                            John Deere Capital Corp.
                         136,000               5.47%, 9/02/97 ........................................................135,979
                         111,000               5.50%, 9/30/97 ........................................................110,508
                                                                                                             -----------------
                                                                                                                      246,487
                                                                                                             -----------------

                                            Federal Home Loan Bank - 3.61%
                       1,080,000               5.37%, 10/21/97 .....................................................1,071,945
                                                                                                             -----------------

                                            Total Short-Term Corporate Notes
                                               (cost--$3,396,465)..................................................$3,396,465     
                                                                                                                   ----------     
                                                                                                                   ==========    

                     Shares
                -----------------
                                            COMMON STOCKS - 88.65%
                                            Advertising - 1.08%
                           7,000            WPP Group PLC ...........................................................$322,000
                                                                                                             ----------------

                                            Aerospace - 7.05%
                          15,600            Boeing Co.  ..............................................................849,225
                          12,000            Lockheed Martin Corp.  .................................................1,244,250
                                                                                                             ----------------
                                                                                                                    2,093,475
                                                                                                             ----------------
                                            Airlines - 2.38%
                           7,000            AMR Corp.*................................................................705,250
                                                                                                             ----------------

                                            Automotive - 2.51%
                          23,526            Lucasvarity PLC...........................................................745,480
                                                                                                             ----------------

                                            Banking - 6.26%
                           3,000            Bank of Boston Corp. .....................................................249,375
                           6,300            Citicorp .................................................................804,038
                           3,166            Wells Fargo & Co.  .......................................................804,955
                                                                                                             ----------------
                                                                                                                    1,858,368
                                                                                                             ----------------
                                            Building & Construction - 3.00%
                          13,000            Armstrong World Industries Inc............................................889,688
                                                                                                             ----------------

                                            Chemicals - 3.38%
                           7,400            du Pont (E.I.) de Nemours & Co.  .........................................461,112
                           6,000            Hercules, Inc.  ..........................................................310,125
                           5,250            Monsanto Co.  ............................................................230,672
                                                                                                             ----------------
                                                                                                                    1,001,909
                                                                                                             ----------------
                                            Computers - 3.75%
                          16,000            Gateway 2000 Inc.*  ......................................................626,000
                          25,000            Wang Labs Inc.*  .........................................................487,500
                                                                                                             ----------------
                                                                                                                    1,113,500
                                                                                                             ----------------

                See accompanying notes to financial statements.
                                                                    25

</TABLE>


<PAGE>

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

       August 31, 1997
       -----------------------------------------------------------------------------------------------------------------------------
       SCHEDULES OF INVESTMENTS (continued)
       -----------------------------------------------------------------------------------------------------------------------------

       LARGE CAPITALIZATION VALUE PORTFOLIO (cont'd)

                     Shares                                                                                       Value
                -----------------                                                                            ----------------

                                            Conglomerates - 3.68%
                           5,800            General Electric Co.  ...................................................$362,500
                          15,000            Tenneco, Inc.  ...........................................................728,438
                                                                                                             ----------------
                                                                                                                    1,090,938
                                                                                                             ----------------
                                            Drugs & Medical Products - 2.37%
                          14,680            Becton, Dickinson & Co.  .................................................703,722
                                                                                                             ----------------

                                            Electronics - 3.94%
                           5,000            Adaptec, Inc.*............................................................240,000
                           8,080            Arrow Electronics, Inc.*..................................................496,415
                          25,000            Commscope Inc.* ..........................................................431,250
                                                                                                             ----------------
                                                                                                                    1,167,665
                                                                                                             ----------------
                                            Food Services - 1.60%
                          10,000            McDonalds Corp. ..........................................................473,125
                                                                                                             ----------------

                                            Healthcare Services - 2.87%
                          31,250            Tenet Healthcare Corp.*...................................................851,563
                                                                                                             ----------------

                                            Insurance - 22.74%
                          18,700            Ace Ltd.  .............................................................$1,554,438
                          16,950            AFLAC, Inc.  .............................................................933,309
                           3,225            American International Group, Inc.  ......................................304,359
                          14,000            Everest  Re Holdings, Inc.  ..............................................506,625
                          28,620            EXEL Ltd.  .............................................................1,570,522
                           4,700            General Re Corp.  ........................................................911,213
                           4,180            Progressive Corp., Ohio ..................................................413,820
                          13,000            RenaissanceRe Holdings Ltd.  .............................................552,500
                                                                                                             ----------------
                                                                                                                    6,746,786
                                                                                                             ----------------
                                            Leisure - 2.36%
                          16,000            Carnival Corp.  ..........................................................701,000
                                                                                                             ----------------

                                            Machinery/Engineering - 4.22%
                          21,600            Caterpillar, Inc.  .....................................................1,254,150
                                                                                                             ----------------

                                            Miscellaneous Financial Services - 5.09%
                          22,200            Countrywide Credit Industries, Inc.  .....................................747,862
                          23,400            Federal Home Loan Mortgage Corp.  ........................................761,963
                                                                                                             ----------------
                                                                                                                    1,509,825
                                                                                                             ----------------
                                            Oil/Gas - 1.10%
                           8,500            Triton Energy Ltd. * .....................................................327,250
                                                                                                             ----------------

                                            Printing/Publishing - 2.17%
                          16,500            R.R. Donnelley & Sons Co.  ...............................................642,469
                                                                                                             ----------------
                                                                                                              
                                            Retail - 2.83%
                          15,650            May Department Stores Co.*  ..............................................842,166
                                                                                                             ----------------

                                            Telecommunications - 1.27%
                           8,000            Sprint Corp.  ............................................................376,000
                                                                                                             ----------------

                                            Textiles - .49%
                          13,000            Shaw Industries, Inc.  ...................................................145,437
                                                                                                             ----------------


                See accompanying notes to financial statements.
                                                                    26
</TABLE>
<PAGE>

<TABLE>

       August 31, 1997
       -----------------------------------------------------------------------------------------------------------------------------
       SCHEDULES OF INVESTMENTS (continued)
       -----------------------------------------------------------------------------------------------------------------------------

       LARGE CAPITALIZATION VALUE PORTFOLIO (cont'd)

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

                     Shares                                                                                       Value
                -----------------                                                                            ----------------
                                            Transportation - 2.51%
                          15,000            Canadian Pacific Ltd  ...................................................$437,812
                          10,000            Sabre Group Holdings Inc.*  ..............................................307,500
                                                                                                             ----------------
                                                                                                                      745,312
                                                                                                             ----------------

                                            Total Common Stocks
                                               (cost--$18,918,651) ...............................................$26,307,078
                                                                                                             ----------------

                Total Investments
                   (cost--$22,315,417) ...........................................................100.09%.........$29,703,543

                Other Assets in Excess of
                   Other Liabilities .............................................................(.09%)..............(27,726)
                                                                                                             -----------------

                Total Net Assets .................................................................100.0%..........$29,675,817
                                                                                                ===========  =================

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

                * Non-income producing security.




</TABLE>

<PAGE>

        August 31, 1997                                                         
        SCHEDULES OF INVESTMENTS (continued)                                    
                                                                        
        LARGE CAPITALIZATION GROWTH PORTFOLIO                              
<TABLE>
<S>            <C>             <C>                                                                               <C>   
                                                                        
                Shares                                                                                               Value    
                                COMMON STOCKS - 98.91%                                  
                                Advertising - 2.87%                                     
                27,750          Interpublic Group of Companies, Inc. ............................................ $1,352,813   
                                                                                                                  ----------       
                                                                        
                                Banking - 7.15%                                 
                17,000          BankAmerica Corp.  ..............................................................  1,118,812       
                9,000           Citicorp  .......................................................................  1,148,625    
                19,300          Norwest Corp.  ..................................................................  1,108,544    
                                                                                                                   --------- 
                                                                                                                   3,375,981 
                                                                                                                   ---------     
                                Computers - 3.64%                                       
                26,250          Compaq Computer Corp.  ..........................................................  1,719,375      
                                                                                                                   ---------     
                                                                        
                                Computer Services - 4.31%                                       
                20,300          Automatic Data Processing, Inc.  ....................................... ........    924,919 
                14,700          Cisco Systems, Inc.*.............................................................  1,108,012        
                                                                                                                   ---------       
                                                                                                                   2,032,931       
                                                                                                                   ---------       
                                Computer Software - 5.07%                                       
                17,600          Microsoft Corp.*................................................................   1,189,688       
                17,000          Oracle Systems Corp.*...........................................................   1,200,937   
                                                                                                                   ---------       
                                Conglomerate - 4.04%                                    
                9,000           General Electric Co.  ...........................................................  1,100,000     
                34,600          Kimberly Clark Corp.  ...........................................................    806,438     
                                                                                                                   ---------    
                                                                                                                   
                                                                                                                   1,906,438        
                                                                                                                   ---------    
                                Cosmetics/Toiletries - 1.91%                                    
                10,900          Gillette Co.  ...................................................................    902,656 
                                                                                                                  ----------  
                                                                        
                                Drugs & Medical Products - 18.42%                                       
                16,100          Abbott Laboratories ..............................................................   964,994  
                14,500          American Home Products Corp.  .....................................................1,044,000  
                15,500          Amgen, Inc.*.......................................................................  768,219
                12,000          Bristol Myers Squibb Co............................................................  912,000
                18,000          Johnson & Johnson .................................................................1,020,375     
                10,500          Medtronic Inc. ....................................................................  948,938    
                10,600          Merck & Co., Inc.  ................................................................  973,212  
                20,400          Pfizer Inc.  ......................................................................1,129,650        
                19,400          Schering Plough Corp.  ............................................................  931,200 
                                                                                                                   ---------      
                                                                                                                   8,692,588 
                                                                                                                   --------- 
                                Electronics - 4.94%                                     
                12,000          Applied Materials, Inc.*........................................................   1,132,500 
                13,000          Intel Corp.  ...................................................................   1,197,625 
                                                                                                                 -----------
                                                                                                                   2,330,125   
                                                                                                                 -----------
                                Entertainment - 2.12%                                   
                13,000          The Walt Disney Co.  ............................................................    998,563    
                                                                                                                  ----------       
                                                                        
                                Finance - 1.79%                                 
                10,900          Franklin Inc.  ...................................................................   843,388        
                                                                                                                    --------        
                                                                        
                                Food Service - 3.94%                                    
                19,000          McDonalds Corp. .................................................................    898,938 
                27,000          Sysco Corp.  ....................................................................    958,500    
                                                                                                                     -------     
                                                                                                                   1,857,438  
                                                                                                                   ---------  
                                Health & Hospitals - 2.25%                                      
                14,500          Oxford Health Plans Inc.*  .....................................................   1,060,313  
                                                                                                                   ---------  
                                                                        
                                Healthcare Services - 2.06%                                     
                20,000          United Healthcare Corp.  ........................................................    972,500       
                                                                                                                   ----------     
                                                                 
                                                                        
                See accompanying notes to financial statements.                                                 
                                28                                      
</TABLE>

<PAGE>


                                                                        
        August 31, 1997                                                         
        SCHEDULES OF INVESTMENTS (continued)                              
                                                                        
        LARGE CAPITALIZATION GROWTH PORTFOLIO (cont'd)                      
<TABLE>
<S>            <C>             <C>                                                                             <C>    
                                                                        
                                                                        
                 Shares                                                                                          Value           
                 ------                                                                                          -----           
                                                                        
                                Hotels/Motels - 1.18%                                   
                10,000          HFS Inc.*  .................................................................    $556,875        
                                                                                                                --------     
                                                                        
                                Household Products - 2.53%                                      
                19,000          Colgate-Palmolive Co.  ....................................................    1,192,250     
                                                                                                                ---------    
                                                                        
                                Insurance - 2.35%                                       
                11,775          American International Group, Inc.  ......................................     1,111,265      
                                                                                                                ---------     
                                                                        
                                Manufacturing - 5.82%                                   
                 6,500           Dover Corp.   ...........................................................       448,906         
                22,400          Illinois Tool Works, Inc.  ...............................................     1,083,600         
                15,500          Tyco International Ltd.  .................................................     1,215,781 
                                                                                                                --------
                                                                                                               2,748,287          
                                                                                                               ---------     
                                Miscellaneous Financial Services - 2.02%                                        
                15,500          Merrill Lynch & Co. Inc.  ...................................................    953,250         
                                                                                                                 -------         
                                                                        
                                Railroads - 1.96%                                       
                14,300          Union Pacific Corp.  ........................................................    928,606         
                                                                                                                 -------         
                                                                        
                                Retail - 4.52%                                  
                18,900          Safeway Inc.*   .............................................................    962,718         
                33,000          Wal-Mart Stores, Inc.  ......................................................  1,171,500       
                                                                                                               ---------        
                                                                                                               2,134,218     
                                                                                                               ---------        
                                Telecommunications - 5.48%                                      
                17,900          Lucent Technologies, Inc.  ..................................................  1,393,962    
                20,000          Tellabs, Inc.*...............................................................  1,193,750         
                                                                                                               ---------    
                                                                                                               2,587,712        
                                                                                                               ---------           
                                Tobacco/Beverages/Food Products - 6.34%                                 
                13,600          Coca Cola Co.   ............................................................     779,450         
                16,000          Conagra Inc.   .............................................................   1,029,000        
                33,000          PepsiCo, Inc.  .............................................................   1,188,000       
                                                                                                               ---------         
                                                                                                               2,996,450          
                                                                                                               ---------     
                                Toys/Games/Hobby - 2.20%                                        
                31,100          Mattel, Inc.  ............................................................     1,039,906    
                                                                                                               ---------        
                                Total Common Stocks                                     
                                   (cost--$34,622,404)....................................................   $46,684,553       
                                                                                                            -----------             
                                                                        
                Total Investments                                                       
                   (cost--$34,622,404) ..................................................... 98.91%          $46,684,553      
                                                                        
                Other Assets in Excess of                                                       
                   Other Liabilities ......................................................   1.09%              513,940         
                                                                                              ----               -------         
                                                                        
                Total Net Assets ........................................................    100.0%          $47,198,493     
                                                                                             =====           ===========        
           </TABLE>
                                                            
                *Non - income producing security.        
                                                                        
                                                                        
        
        
        
        
                                                                        
                                                                        
                See accompanying notes to financial statements.        
                                29                                      
<PAGE>
                                                                        
                                                                        




       -------------------------------------------------------------------------
       SCHEDULES OF INVESTMENTS (continued)
       -------------------------------------------------------------------------

       SMALL CAPITALIZATION PORTFOLIO
<TABLE>
<S>            <C>                        <C>                                                               <C>    
                     Shares                                                                                       Value
                -----------------                                                                            -----------------
                                            COMMON STOCKS - 98.95%
                                            Banking - 9.84%
                           5,000            Centura Banks Inc.  .....................................................$284,375
                          20,000            Commercial Federal Corp.  ................................................841,250
                          52,000            North American Mortgage Co.  ...........................................1,345,500
                           6,700            Queens County Bancorp  ...................................................360,963
                                                                                                             ----------------
                                                                                                                    2,832,088
                                                                                                             ----------------

                                            Building & Construction - 3.77%
                          40,000            Oakwood Homes Corp. ....................................................1,085,000
                                                                                                             ----------------
                                                                                                              
                                            Computers - 3.27%
                          33,400            Sequent Computer Systems Inc.*  ..........................................941,463
                                                                                                             ----------------

                                            Computer Software - 3.81%
                          32,000            Sterling Software Inc.* ................................................1,098,000
                                                                                                             ----------------

                                            Electronics - 12.00%
                          50,000            Exide Electrics Group Inc.* ............................................1,181,250
                          34,000            Harman International Industries Inc. ...................................1,521,500
                          28,100            Vishay Intertechnology Inc. ..............................................749,919
                                                                                                             ----------------
                                                                                                             ----------------
                                                                                                                    3,452,669
                                                                                                             ----------------
                                            Food Services - 3.92%
                          20,000            Hannaford Bros. Co. ......................................................680,000
                          26,000            Lone Star Steakhouse & Saloon  * .........................................446,875
                                                                                                             ----------------
                                                                                                                    1,126,875
                                                                                                             ----------------
                                            Machinery/Engineering - 4.14%
                          44,000            Albany International Corp.  ...........................................$1,190,750
                                                                                                             ----------------

                                            Manufacturing - 16.85%
                         172,100            BEC Group Inc.*  .........................................................871,256
                          57,000            Champion Enterprises Inc.*  ..............................................983,250
                          31,356            Flowserve Corp.  .......................................................1,105,299
                          13,000            Silicon Valley Group Inc.*  ..............................................438,750
                          13,000            Teleflex Inc.  ...........................................................411,937
                          28,000            Toro Co.  ..............................................................1,039,500
                                                                                                             ----------------
                                                                                                                    4,849,992
                                                                                                             ----------------
                                            Measuring Instruments - 1.92%
                          26,000            EG & G Inc. ..............................................................552,500
                                                                                                             ----------------

                                            Media/Broadcasting - 2.30%
                          18,000            Media General Inc. .......................................................661,500
                                                                                                             ----------------

                                            Metals/Mining - 4.77%
                          51,000            Oregon Steel Mills Inc. ................................................1,373,812
                                                                                                             ----------------

                                            Miscellaneous Financial Services - 4.28%
                          17,000            Astoria Financial Corp.  .................................................818,125
                          15,000            T R Financial Corp.  .....................................................414,375
                                                                                                             ----------------
                                                                                                                    1,232,500
                                                                                                             ----------------
                                            Oil/Gas - 9.20%
                          19,000            Triton Energy Ltd.*  .....................................................731,500
                          55,000            Enserch Exploring Inc.*  .................................................495,000
                          21,500            Pride International Inc.*  ...............................................688,000
                          22,000            Valerorefining & Marketing Co.  ..........................................732,875
                                                                                                             ----------------
                                                                                                                    2,647,375
                                                                                                             ----------------




                See accompanying notes to financial statements.
     
</TABLE>

                                                              30

<PAGE>

<TABLE>

       August 31, 1996
       ----------------------------------------------------------------------------------------------------------------------
       SCHEDULES OF INVESTMENTS (continued)
       ----------------------------------------------------------------------------------------------------------------------
<S>     <C>       <C>                     <C>                                                             <C>    

       SMALL CAPITALIZATION PORTFOLIO (cont'd)
                                             

                     Shares                                                                                       Value
                -----------------                                                                            -----------------
                                            Pipelines - 4.66%
                          62,000            Shaw Group Inc.* .......................................................1,340,750
                                                                                                             -----------------

                                            Printing & Publishing - 2.65%
                          22,000            Houghton Mifflin Co. ....................................................$763,125
                                                                                                             -----------------

                                            Retail - 8.03%
                          25,000            American Homestar Corp.* .................................................596,875
                          32,000            Carson Pirie Scott & Co.* ..............................................1,136,000
                          24,000            Outback Steakhouse Inc.*  ................................................579,000      
                                                                                                             -----------------
                                            Tobacco, Beverage/Food Products - 3.54%
                          25,000            Canandaigua Wine Inc.* .................................................1,018,750
                                                                                                             -----------------

                                            Total Common Stocks
                                               (cost--$22,932,866) ...............................................$28,479,024
                                                                                                             -----------------
                Total Investments
                   (cost--$22,932,866) ............................................................98.95%.........$28,479,024

                Other Assets in Excess of
                   Other Liabilities ...............................................................1.05%.............302,380
                                                                                                -----------  -----------------
                Total Net Assets .................................................................100.0%..........$28,781,404
                                                                                                ===========  =================

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

                 *   Non-income producing security.

</TABLE>



<PAGE>

     August 31, 1997
     ---------------------------------------------------------------------------
     SCHEDULES OF INVESTMENTS (continued)
     ---------------------------------------------------------------------------

     INTERNATIONAL EQUITY PORTFOLIO
<TABLE>
<S>           <C>                       <C>                                                               <C>    
               Shares                                                                                       Value
              -----------------                                                                            -----------------
                                          COMMON STOCKS - 91.54%
                                          ARGENTINA - 1.17%
                                          Telecommunications
                         3,500            Telefonica de Argentina S.A. Sponsored ADR ..............................$121,406
                                                                                                           -----------------

                                          AUSTRALIA - 1.02%
                                          Conglomerates -
                         7,500            CSR Ltd. Sponsored ADR ...................................................106,199
                                                                                                           -----------------

                                          BRAZIL - 1.08%
                                          Utilities
                         2,500            Companhia Energetica De Minas Sponsored ADR ..............................112,409
                                                                                                           -----------------

                                          FINLAND - 1.87%
                                          Conglomerates
                         2,500            Nokia Corp. Sponsored ADR ................................................193,750
                                                                                                           -----------------

                                          FRANCE - 5.84%
                                          Chemicals - 1.71%
                         4,600            Rhone-Poulenc S.A. Sponsored ADR .........................................177,255
                                                                                                           -----------------

                                          Electronics - 2.14%
                         2,400            SGS Thomson Microelectronics* ............................................222,900
                                                                                                           -----------------

                                          Oil/Gas - 1.99%
                         3,700            Elf Aquitane S.A. Sponsored ADR ..........................................206,275
                                                                                                           -----------------
                                                                                                                    606,430
                                                                                                           -----------------
                                          GERMANY - 5.84%
                                          Automotive - 2.08%
                         1,500            Volkswagen AG Sponsored ADR ..........................................    215,814
                                                                                                           -----------------

                                          Banking - 1.97%
                         3,500            Deutsche Bank AG Sponsored ADR ...........................................205,120
                                                                                                           -----------------

                                          Machinery/Engineering - 1.79%
                           400            Mannesmann AG Sponsored ADR ..............................................185,761
                                                                                                           -----------------
                                                                                                                    606,695
                                                                                                           -----------------
                                          HONG KONG - .85%
                                          Real Estate
                        11,500            Swire Pacific Ltd Sponsored ADR .........................................  87,930
                                                                                                           -----------------

                                          INDIA - 1.10%
                                          Utility
                         6,650            BSES  ....................................................................114,713
                                                                                                           -----------------

                                          ITALY - 3.99%
                                          Oil/Gas - 1.60%
                         3,000            ENI SpA Sponsored ADR ....................................................166,500
                                                                                                           -----------------

                                          Telecommunications - 2.39%
                         4,200            Telecom Italia S.P.A.* ...................................................247,800
                                                                                                           -----------------
                                                                                                                    414,300
                                                                                                           -----------------
                                          JAPAN - 30.71%
                                          Automotive - 1.42%
                         2,800            Toyota Motor Corp. ADR ...................................................147,700
                                                                                                           -----------------


</TABLE>



              See accompanying notes to financial statements.


                                                                  32
<PAGE>


     August 31, 1997
     ---------------------------------------------------------------------------
     SCHEDULES OF INVESTMENTS (continued)
     ---------------------------------------------------------------------------

     INTERNATIONAL EQUITY PORTFOLIO (cont'd)
<TABLE>
<S>           <C>                        <C>                                                              <C>   

                   Shares                                                                                       Value
              -----------------                                                                            -----------------
                                          JAPAN (cont'd)
                                          Banking - 3.79%
                         7,000            Bank of Tokyo-Mitsubishi ADR ............................................$129,500
                           900            Mitsubishi Trust & Banking Corp. Sponsored ADR ...........................126,444
                           930            Sumitomo Bank Ltd. Japan ADR .............................................137,617
                                                                                                           -----------------
                                                                                                                    393,561
                                                                                                           -----------------
                                          Conglomerate - 1.14%
                         6,000            Mitsubishi Corp. Sponsored ADR ...........................................118,713
                                                                                                           -----------------

                                          Drugs & Medical Products - 1.74%
                         9,470            Eisai Co. Ltd. Sponsored ADR .............................................180,282
                                                                                                           -----------------

                                          Electronics - 9.73%
                         4,202            Fujitsu Ltd,. ADR ........................................................251,512
                         1,200            Kyocera Corp. Sponsored ADR ..............................................155,400
                         7,600            Pioneer Electric Corp. Sponsored ADR* ....................................160,075
                         2,984            Sony Corp. Sponsored ADR .................................................262,965
                         1,200            Sumitomo Electric Industries Ltd. ADR ....................................181,561
                                                                                                           -----------------
                                                                                                                  1,011,513
                                                                                                           -----------------
                                          Manufacturing - 2.40%
                         1,123            Bridgestone Corp. ADR ....................................................249,265
                                                                                                           -----------------

                                          Merchandising - 2.69%
                         8,799            Marui Co. Ltd.  ADR ......................................................279,426
                                                                                                           -----------------

                                          Photography - 1.74%
                         1,300            Canon, Inc. Sponsored ADR ................................................180,863
                                                                                                           -----------------

                                          Printing/Publishing - 2.02%
                         1,000            Dai Nippon Printing Ltd.  ADR ............................................209,494
                                                                                                           -----------------

                                          Real Estate - 2.09%
                         1,550            Mitsubishi Estate Co. Ltd. ADR ...........................................217,765
                                                                                                           -----------------

                                          Telecommunication - 1.95%
                         4,300            Nippon Telegraph & Telephone Corp.  Sponsored ADR ........................202,100
                                                                                                           -----------------
                                                                                                                  3,190,682
                                                                                                           -----------------
                                          MALAYSIA - .57%
                                          Entertainment
                        25,000            Sime Darby Holdings Ltd.  ADR .............................................59,165
                                                                                                           -----------------

                                          MEXICO - 1.82%
                                          Banking -
                        11,800            Empresas Ica Sociedad Control  Sponsored ADR .............................188,800
                                                                                                           -----------------

                                          NETHERLANDS - 2.94%
                                          Building & Construction - .03%
                           312            Hunter Douglas   Sponsored ADR .............................................3,276
                                                                                                           -----------------

                                          Chemicals - 1.66%
                         2,200            Akzo Nobel Sponsored ADR .................................................172,150
                                                                                                           -----------------

                                          Printing/Publishing - 1.25%
                         6,200            VNU - Ver Ned Bezit Sponsored ADR ........................................129,724
                                                                                                           -----------------
                                                                                                                    305,150
                                                                                                           -----------------
</TABLE>



              See accompanying notes to financial statements.
                                                                   33
<PAGE>


     August 31, 1997
     ---------------------------------------------------------------------------
     SCHEDULES OF INVESTMENTS (continued)
     ---------------------------------------------------------------------------

     INTERNATIONAL EQUITY PORTFOLIO (cont'd)
<TABLE>
<S>          <C>                         <C>                                                             <C>    

                   Shares                                                                                       Value
              -----------------                                                                            -----------------
                                          PHILIPPINES - 1.44%
                                          Food Services - .23%
                         1,430            San Miguel Corp.  Sponsored ADR ..........................................$23,520
                                                                                                           -----------------

                                          Telecommunications - 1.21%
                         5,000            Philippine Long Distance Telephone Co. Sponsored ADR .....................126,250
                                                                                                           -----------------
                                                                                                                    149,770
                                                                                                           -----------------
                                          SINGAPORE - 2.28%
                                          Banking - 1.34%
                         3,300            Development Bank Singapore Ltd.  ADR .....................................139,634
                                                                                                           -----------------

                                          Real Estate - .94%
                        15,500            City Developments Ltd. ....................................................97,864
                                                                                                           -----------------
                                                                                                                    237,498
                                                                                                           -----------------
                                          SOUTH KOREA - 1.18%
                                          Metals/Mining
                         4,760            Pohang Iron & Steel Ltd. Sponsored ADR ...................................123,165
                                                                                                           -----------------

                                          SPAIN - 1.50%
                                          Telecommunications
                         2,000            Telefonica De Espana S A  Sponsored ADR ..................................155,500
                                                                                                           -----------------

                                          SWEDEN - 7.12%
                                          Automotive - 1.78%
                         7,200            Volvo Aktiebolaget ADR ...................................................185,400
                                                                                                           -----------------

                                          Machinery/Engineering - 3.41%
                         7,000            SKF AB Sponsored ADR .....................................................188,125
                         5,500            Sandvik AB Sponsored ADR .................................................165,679     
                                                                                                                    353,804
                                                                                                           -----------------
                                          Telecommunications - 1.93%
                         4,800            Telefonaktiebolaget LM Ericsson Sponsored ADR ............................200,100
                                                                                                           -----------------
                                                                                                                    739,304
                                                                                                           -----------------
                                          SWITZERLAND - 3.42%
                                          Drugs & Medical Products
                         2,000            Roche Holdings Ltd.  ADR .................................................169,127
                         2,600            Novartis AG Sponsored ADR ................................................185,900
                                                                                                           -----------------
                                                                                                                    355,027
                                                                                                           -----------------
                                          UNITED KINGDOM - 15.80%
                                          Airports - .87%
                        10,000            BAA Plc. Sponsored ADR ....................................................89,927
                                                                                                           -----------------

                                          Banking - 1.58%
                         1,800            Barclays Plc. Sponsored ADR ..............................................164,250
                                                                                                           -----------------

                                          Building & Construction - .49%
                        11,000            Redland Plc. Sponsored ADR ................................................51,735
                                                                                                           -----------------

                                          Conglomerate - 1.31%
                         8,000            BAT Industries Plc. Sponsored ADR ........................................136,500
                                                                                                           -----------------

                                          Drugs & Medical Products - 2.18%
                         3,000            BOC Group Plc. Sponsored ADR .............................................107,250
                         3,000            Glaxo Wellcome Plc. Sponsored ADR ........................................119,625
                                                                                                           -----------------
                                                                                                                    226,875
                                                                                                           -----------------
                                          Entertainment - .21%
                         1,820            Rank Group Plc. Sponsored ADR .............................................21,385
                                                                                                           -----------------
</TABLE>



              See accompanying notes to financial statements.


                                                                 34


<PAGE>

     August 31, 1997
     ---------------------------------------------------------------------------
     SCHEDULES OF INVESTMENTS (continued)
     ---------------------------------------------------------------------------

     INTERNATIONAL EQUITY PORTFOLIO (cont'd)
<TABLE>
<S>           <C>                        <C>                                                              <C>  

                   Shares                                                                                       Value
              -----------------                                                                            -----------------
                                          UNITED KINGDOM - (CONT'D)
                                          Food Services - 1.05%
                         3,000            Grand Met Plc. Sponsored ADR ............................................$109,125
                                                                                                           -----------------

                                          Leisure  - 1.01%
                        25,000            Ladbroke Group Ltd.  Sponsored ADR .......................................105,010
                                                                                                           -----------------

                                          Manufacturing - 1.24%
                         6,500            Tomkins Plc. Sponsored ADR ...............................................128,781
                                                                                                           -----------------

                                          Media/Broadcasting - 1.17%
                         3,000            Carlton Communications Plc. Sponsored ADR ................................121,125
                                                                                                           -----------------

                                          Merchandising - 1.45%
                         5,800            Boots Plc.  ADR ..........................................................150,221
                                                                                                           -----------------

                                          Oil/Gas - 1.57%
                         4,000            Shell Transport & Trading Co. ADR ........................................162,750
                                                                                                           -----------------

                                          Power/Utility - .71%
                        12,000            General Electric Ltd.  ADR ................................................74,245
                                                                                                           -----------------

                                          Tobacco/Beverages/Food Products - .96%
                         3,700            Bass Plc. Sponsored ADR ..................................................100,131
                                                                                                                  1,642,060
                                                                                                           -----------------

                                          Total Common Stocks
                                             (cost--$8,623,468) .................................................$9,509,953
                                                                                                           -----------------
              Total Investments
                 (cost--$8,623,468) ............................................................91.54%...........$9,509,953

              Other Assets in Excess of
                 Other Liabilities ..............................................................8.46%..............878,954
                                                                                               ----------  -----------------

              Total Net Assets .................................................................100.0%..........$10,388,907
                                                                                               ==========  =================

              --------------------------------------------------------------------------------------------------------------
              *  Non-income producing security.
               


</TABLE>





              See accompanying notes to financial statements.
                                                                   35


<PAGE>



<TABLE>
          
         August 31, 1997
         ---------------------------------------------------------------------------------------------------------------------------
         STATEMENTS OF ASSETS AND LIABILITIES
         ---------------------------------------------------------------------------------------------------------------------------


<S>    <C>                                             <C>             <C>            C>              <C>                 <C>
                                 ------------ ------------ ------------ --------------  --------------  ------------- --------------
                                    U.S.                                   Large           Large
                                 Government   Investment   Municipal   Capitalization  Capitalization      Small       International
                                Money Market  Quality Bond    Bond         Value           Growth      Capitalization   Equity
                                  Portfolio   Portfolio    Portfolio    Portfolio       Portfolio        Portfolio       Portfolio
                                ------------- ------------- ----------  -------------- -------------- ----------------  ------------
Assets
Investments, at value (cost--$28,549,049;
$21,380,530; $6,916,088; $22,315,417;
$34,622,404; $22,932,866 and
$8,623,468, respectively) ......$28,549,049...$21,499,319..$7,097,804      $703,543     46,684,553        $28,479,024    $9,509,953
Cash ..............................6,138........541,579.....3,907...........--......... 524,951               --            752,469
Receivable for shares of beneficial
interest sold .................... 56,139........77,199.....16,140..........79,332        117,118            45,144          31,723
Deferred organization expenses ....25,497........25,497.....25,497..........25,497....... .25,497........... 25,497......... 25,497
Interest receivable ..............101,594.......460,413....109,490...........--............ --................ --............. --
Receivable from manager .............-- .......   --....... 3,367..........  --.............--............ ....--..............--
Dividends receivable ................--.............--........--........... 35,714........ 39,194........... 17,515......... 17,671
Receivable for investments sold .....--.............--........--..............--............ --           1,026,431          96,517
Prepaid expenses and other assets ..8,332.........7,375......5,162...........8,000.........10,731.....        7,657          13,703
- -------------------          -------------  ------------- -------------   -----------    -----------      -----------   ------------
Total Assets ..................28,746,749.....22,611,382....7,261,367......29,852,086.....47,402,044       29,601,268    10,447,533
- -------------------          -------------  ------------- --------------  -----------    -----------      -----------   ------------

Liabilities
Payable to manager .............6,072......... 6,917.......    --......... ..14,136........ 17,556......... 12,678......... 5,781
Administration fee payable .. ..2,804..........2,275.......... 738 ...........3,047......... 4,942.......... 2,901 .........1,098

Payable for overdrafts ........... --............ -- .........  -- .......... 11,966......... -- ............482,756......... --
Payable for shares of beneficial
interest redeemed .............. 79,452....... .34,380........3,000...........73,948........74,439 .........58,948 ..........2,950

Dividends payable ................2,340..........363........... 823............ 217......... --............ 391 .................. 
Payable for investments purchased .--............--.............--..............--............--........... 188,363........... --
Other payables and accrued 
expenses ........................84,311........60,033.........33,632..........72,955..... 106,614............73,827........ 48,797
- -------------------           ----------     -------------  -----------     -----------  ---------         ----------   ------------
Total Liabilities ...............174,979........103,968.......38,193..........176,269     203,551           819,864       58,626
- -------------------           ----------     -------------  -----------     -----------   ---------        ------------ ------------

Net Assets
Shares of beneficial interest
 at par value...................285,720..........22,303......  6,992 ........15,982........26,418 ............ 19,128....... 9,671
Paid-in-surplus..............28,286,183......22,397,476.....7,021,489........21,425,971...33,371,192...... 21,265,680....9,508,048

Accumulated undistributed net investment
income (loss) ...................--.............1,533..........1,073.......... 100,766..... 1,896.........   1,896....... (6,422)
Accumulated net realized gain (loss)
on investments and foreign 
currency transactions...........(133)..........(31,102).......11,905.......... 744,971..... 1,790,838......1,948,542...... (8,875)
Net unrealized appreciation (depreciation)
on investments .................--.............118,886....... 181,716......... 7,388,127 ..12,062,149........ 5,546,158....886,485
- -------------------       ---------------   -------------- --------------  -------------- --------------- ------------   ---------  
Total Net Assets............$28,571,770......$22,507,414....$7,223,174......$29,675,817....$47,198,493.... $28,781,404  $10,388,907
                            ============     ============   ===========     ============   ============    ===========  ===========



Shares of beneficial 
interest outstanding.......28,571,903......... 2,230,159...... 699,140....... 1,598,234.... .2,641,730 ......1,912,785 ....967,065
                          -------------     --------------  -------------   -------------  --------------   ----------  -----------
Net asset value and
offering price per share......$1.00......    ...$10.09..........$10.33..........$18.57.........$17.87.........$15.05...... $10.74
===================      ==============    ==============   =============  =============   =============    ==========   =========


</TABLE>



See accompanying notes to financial statements.



<PAGE>




<TABLE>
 

Year Ended August 31, 1997
- ------------------------------------------------------------------------------------------------------------------------------------
STATEMENTS OF OPERATIONS
- ------------------------------------------------------------------------------------------------------------------------------------

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

                          -------------- -------------- -------------- -------------  --------------- ------------- ----------------
                               U.S.                                         Large       Large
                            Government     Investment       Municipal  Capitalization Capitalization    Small         International
                           Money Market   Quality Bond         Bond       Value        Growth         Capitalization        Equity
                             Portfolio     Portfolio        Portfolio   Portfolio      Portfolio       Portfolio         Portfolio
                          --------------  -------------- ------------- -------------  -------------- ---------------  --------------
Investment Income
Dividends ......................--.............--............. --....... $310,496.(1).. $421,786 ........$95,795...... $150,388 (1)
Interest ..................$1,423,573......$1,270,594........$337,208.....154,085........  57,434......... 43,779........... --
                         ---------------  -------------- ------------- ------------- ------------- ---------------  --------------
Total investment income ....1,423,573.......1,270,594....... .337,208.....464,581........ 479,220 ........139,574........ 150,388
                         ---------------  -------------- ------------- ------------- -------------  -------------   --------------- 

Operating Expenses
Management fees (note 2a) ....124,468.........112,373..........34,612.....159,137........ 270,047........ 150,753.......... 64,249
Administration fees (note 2c) .39,242..........36,802..........30,728......38,957..........46,248...... ...37,893.......... 31,899
Transfer and dividend 
disbursing agent fees .........72,785..........51,290..........16,903......65,704.........102,444..........65,173.......... 31,087
Custodian fees (note 2a) ......48,974..........50,809..........56,670......53,334......... 56,267......... 67,794.......... 55,460
Registration fees .............19,224..........18,869..........14,266..... 18,972......... 18,773......... 17,696.......... 15,573
Amortization of deferred organization
expenses (note 1c) ........... 12,749..........12,749..........12,749......12,749..........12,749......... 12,749.......... 12,749
Auditing fees .................10,300..........10,300..........11,200......10,300......... 10,300......... 10,107.......... 14,600
Reports and notices to 
shareholders ...................9,080...........7,568...........2,564.......9,464..........16,564.......... 8,784........... 3,476
Legal fees .....................4,691...........3,834...........1,151...... 4,774.......... 8,192.......... 4,456........... 1,574
Trustees' fees .................7,388.............900............ 900........ 900.......... 9,750............ 900............. 900
Miscellaneous ..................4,315...........4,174...........3,434...... 4,999...........9,126.......... 5,970........... 3,881
                         ---------------   -------------- ------------- ------------    -------------- -------------      ----------
Total operating expenses .....353,216.........309,668..........185,177.... 379,290........ 560,460....... 382,275......... 235,448
Less: Management fees waived and/or
expenses assumed (note 2a) ...(57,918)....... (48,881)....... (108,075)....(59,601)......... -- .......   (80,307)........ (95,444)
Expense offset
arrangement (note 2a) ..........(572).........(15,609)......... (1,586)....(1,414)........ (33,050)....... (565).......... (20,072)
                         ---------------   --------------- ------------- ------------    ------------- -------------      ----------
Net operating expenses .......294,726.........245,178...........75,516......318,275......... 527,410..... 301,403.......... 119,932
                         ---------------   --------------- ------------- -------------   -------------- -----------       ----------

Net investment income (loss).1,128,847.......1,025,416..........261,692.... 146,306......... (48,190).... (161,829)......... 30,456

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

Realized and Unrealized
Gain(Loss) on Investments-Net
Net realized gain (loss) 
on securities ................(101)...........(24,955)..........24,803...... 818,090........ 2,749,355 ....3,054,526........ 53,835
Net realized gain on foreign currency
transactions ..................--...............--...............--............ --............. -- ...........-- ...............--
                          --------------   --------------   -------------- --------------- ------------- ------------   ------------
Net realized gain (loss)
 on investments ...............(101)...........(24,955)..........24,803.......818,090........ 2,749,355...3,054,526......... 53,835

Net change in unrealized appreciation
(depreciation) on investments ...--............385,534..........179,068.....  5,463,243...   . 9,619,691   1,552,671         933,958
                         ---------------   ---------------  --------------- -------------- -------------- -------------  -----------

Net realized gain (loss) and change in
unrealized appreciation (depreciation)
on investments ...............(101)...........360,579...........203,871...... 6,281,333...... 12,369,046.... 4,607,197..... 987,793
                        -----------------  --------------- ----------------- ------------- --------------- ------------ ------------

Net increase in net assets resulting from
operations .................$1,128,746.......$1,385,995........$465,563......$6,427,639...... $12,320,856.. $4,445,368... $1,018,249
                        ================= ================ ================= ============== ============== ============= ===========

(1) Net of foreign withholding taxes of $2,238 and $20,651 for Large Capitalization Value and International Equity, respectively.


</TABLE>

         See accompanying notes to financial statements.


<PAGE>




<TABLE>

- ------------------------------------------------------------------------------------------------------------------------------------
STATEMENTS OF CHANGES IN NET ASSETS
- ------------------------------------------------------------------------------------------------------------------------------------

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

                           ------------------------------ --------------------------------------   ----------------------------
                           U.S. Government Money Market         Investment Quality Bond                   Municipal Bond
                                     Portfolio                           Portfolio                          Portfolio
                          ------------------------------  --------------------------------------    ---------------------------

                          Year Ended        Year Ended         Year Ended          Year Ended         Year Ended         Year Ended
                      August 31, 1997    August 31,1996     August 31, 1997    August 31, 1996    August 31, 1997    August 31, 1996
                    ------------------  ---------------- -------------------  ------------------- ----------------  ----------------
Operations
Net investment
income (loss) .........$1,128,847............$631,895...........$1,025,416.....   $526,035............ $261,692........... $123,660
Net realized gain 
(loss) on investments ...(101).................(32)..............(24,955)......... 22,362............ ...24,803............. (7,549)
Net change in unrealized appreciation
(depreciation) on 
investments ..............--.....................--..............385,534......... (313,450) .............179,068 .........  (20,197)
                    ------------------ ------------------ -----------------  ------------------- ------------------- ---------------
Net increase (decrease) in
net assets resulting 
from operations .......1,128,746................631,863.........1,385,995...........234,947.............465,563.......... ...95,914
                   ------------------- ------------------ ----------------- -------------------   ------------------- --------------

Dividends and Distributions to
Shareholders
Net investment income (.1,128,847)..............(631,896)........(1,046,193)....... (526,035)........... (260,619)....... (123,660)
Net realized gain ........--.....................--.............. --............... (6,932)............... (1,073) ............--
                   -------------------- ----------------- ------------------ -----------------    ------------------- --------------
Total dividends and distributions
to shareholders ......(1,128,847)..............(631,896)........ (1,046,193)....... (532,967).......... (261,692)......... (123,660)

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

Share Transactions of
Beneficial Interest
Net proceeds from sales...29,208,442..........24,971,593.........11,370,735...... 14,478,935......... 3,823,165........... 3,903,159
Reinvestment of dividends
 and distributions ........1,098,942............618,794...........1,022,378...........526,071.......... 259,144............. 121,243
Cost of shares redeemed .(24,641,813)........(7,756,080)..........(7,089,550).......2,345,771)        (1,770,754)......... (766,332)
                   -------------------- -------------------- ------------------- ----------------  ------------------- -------------
Net increase in net assets 
from share transactions
 of beneficial interest ...5,665,571..........17,834,307.......  . 5,303,563....... 12,659,235........ 2,311,555......... 3,258,070
                    -------------------- -------------------- ------------------- ---------------- ------------------- -------------

Total increase in net 
assets ....................5,665,470..........17,834,274...........5,643,365........12,361,215......... 2,515,426......... 3,230,324

Net Assets
Beginning of period ......22,906,300...........5,072,026..........16,864,049.........4,502,834......... 4,707,748......... 1,477,424
                    -------------------- -------------------- ------------------- ------------------- ------------------- ----------
End of period (including undistributed net
investment income of $0, $0; 1,533,$0, $1,073; $0,
$100,767, $81,988; $1,896,($31,012), $1,896, ($151,486); 
($6,422) and d $11,612,
respectively) .............$28,571,770........$22,906,300........$22,507,414....... $16,864,049......... $7,223,174...... $4,707,748
                     ==================== ==================== =================== =================== =================== =========

Shares of Beneficial Interest
Issued and Redeemed
Issued ..................29,208,442...........24,971,593...........1,132,061........... 1,435,999 ..........376,537 ........386,019
Issued from reinvestment of dividends
and distributions ........1,098,942..............618,794........ ... 101,660.............. 52,358.........   25,376......... 12,042
Redeemed ................(24,641,813).........(7,756,080).......... (705,446)........... (233,347)......... (173,590)...... (76,024)
                     -------------------- -------------------- ------------------- ------------------- ------------------- ---------
Net increase ............5,665,571............17,834,307.............528,275............1,255,010............ 228,323...... 322,037
                     ==================== ==================== =================== =================== =================== =========

        



See accompanying notes to financial statements.

</TABLE>

<PAGE>

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

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

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

- ------------------------------    ---------------------------------   -----------------------------    -----------------------------
Large Capitalization Value         Large Capitalization Growth              Small Capitalization            International Equity
       Portfolio                             Portfolio                               Portfolio                    Portfolio
- ------------------------------     --------------------------------   ------------------------------   -----------------------------


Year Ended         Year Ended    Year Ended          Year Ended     Year Ended          Year Ended    Year Ended         Year Ended
August 31,1997  August 31,1996  August 31,1997   August 31, 1996   August 31, 1997  August 31, 1996  August 31, 1997 August 31, 1996
- --------------- --------------- ---------------- ---------------- ----------------  --------------- ---------------- ---------------

  $146,306         $112,608        ($48,190)        ($30,995)        ($161,829)        ($151,465)        $30,456        $11,618
   818,090          317,589        2,749,355        (958,517)        3,054,526           442,165          53,835         117,637
 5,463,243        1,390,237        9,619,691       1,243,929         1,552,671         1,684,758         933,958        (50,666)
- --------------- --------------- ----------------- ---------------- ----------------  --------------- ---------------  --------------

 6,427,639        1,820,434       12,320,856         254,417         4,445,368         1,975,458       1,018,249         78,589
- --------------- --------------- ----------------- ---------------- ----------------  --------------- ---------------  --------------



 (127,527)        (76,779)            --              (9,008)           --               (1,315)        (1,988)         (13,977)
 (390,714)         (85,953)           --              (30,096)      (1,384,063)         (492,415)      (160,861)        (21,256)
- --------------  --------------- ----------------- ----------------- ----------------  --------------- ---------------  -------------

 (518,241)        (162,732)           --               (39,104)       (1,384,063)        (493,730)      (162,849)        (35,233)
- --------------  --------------- ------------------ ----------------- ----------------  --------------  --------------   ------------



13,038,032       13,591,164        18,266,314         27,913,201       8,766,703         8,411,846      4,769,883        5,504,760
512,658            161,529           --                  38,924        1,374,155           493,046       159,504          34,444
(8,058,730)     (2,650,626)       (17,350,873)        (5,312,493)     (6,492,135)       (3,418,635)    (2,252,818)      (1,632,377)
- -------------- ---------------   -----------------  ---------------- --------------- ---------------- --------------- --------------
 5,491,960       11,102,067          915,441           22,639,632      3,648,723          5,486,257     2,676,569        3,906,827
- -------------- ----------------  -----------------  ---------------- --------------- ---------------- --------------- --------------

11,401,358       12,759,769        13,236,297          22,854,945       6,710,028         6,967,985      3,531,969        3,950,183


18,274,459        5,514,690        33,962,196          11,107,251      22,071,376        15,103,391      6,856,938        2,906,755
- -------------- ----------------   -----------------  ---------------- --------------   --------------- --------------- -------------



$29,675,817      $18,274,459        $47,198,493         $33,962,196     $28,781,404     $22,071,376     $10,388,907       $6,856,938
=============== ================ ==================   ================ =============   =============== =============== =============



  797,161          996,818           1,172,529            2,115,299        671,535        654,637         456,093          567,890
  32,655            12,415               --                 2,926          107,862         39,783          15,919            3,577
 (496,095)         (193,154)         (1,112,030)           (400,706)       (492,311)     (265,931)        (219,913)        (168,151)
- --------------- ------------------  ---------------- ------------------- ------------- ---------------- ---------------  -----------
  333,721           816,079             60,499              1,717,519       287,086        428,489        252,099           403,316
=============== ================== ================= =================== ============= ================ ===============  ===========




</TABLE>

<PAGE>


       August 31, 1997
       -------------------------------------------------------------------------
       NOTES TO FINANCIAL STATEMENTS
       -------------------------------------------------------------------------

     1. ORGANIZATION AND SIGNIFICANT  ACCOUNTING POLICIES

     The Saratoga  Advantage  Trust (the "Trust") was organized on April 8, 1994
as a Delaware Business Trust and is registered under the Investment  Company Act
of 1940, as amended, as a diversified,  open-end management  investment company.
The Trust  commenced  investment  operations  on  September  2, 1994.  The Trust
consists of seven portfolios:  the U.S.  Government Money Market Portfolio;  the
Investment  Quality Bond  Portfolio;  the Municipal  Bond  Portfolio;  the Large
Capitalization Value Portfolio;  the Large Capitalization Growth Portfolio;  the
Small Capitalization Portfolio and the International Equity Portfolio.  Saratoga
Capital  Management (the "Manager")  serves as the Trusts' manager.  Each of the
Portfolios  are  provided  with  discretionary  advisory  services of an Adviser
identified,  retained,  supervised and compensated by the Manager. The following
serve as Advisers  (the  "Advisers")  to their  respective  portfolio(s):  OpCap
Advisors  (formerly  Quest  for  Value  Advisors):   Municipal  Bond  and  Large
Capitalization Value; Fox Asset Management Inc.: Investment Quality Bond; Harris
Bretall Sullivan and Smith, Inc.: Large Capitalization Growth; Thorsell,  Parker
Partners,  Inc.: Small  Capitalization;  Sterling  Capital  Management Co.: U.S.
Government  Money  Market and Ivory & Sime  International,  Inc.:  International
Equity.  Unified Advisers,  Inc. (the  "Administrator")  provides the Trust with
administrative  services.  Unified Management  Corporation serves as the Trust's
distributor.  On August 19, 1994,  U.S.  Government  Money Market issued 100,000
shares to the Manager for $100,000 to provide initial capital for the Trust. The
following is a summary of significant  accounting policies consistently followed
by each Portfolio:

 (a) Valuation of Investments

     Investment   securities  listed  on  a  national  securities  exchange  and
securities traded in the  over-the-counter  National Market System are valued at
the  last  reported  sale  price on the  valuation  date;  if there  are no such
reported  sales,  the securities are valued at the last quoted bid price.  Other
securities  traded  over-the-counter  and not part of the National Market System
are valued at the last quoted bid price.  Investment debt securities (other than
short - term obligations) are valued each day by an independent  pricing service
approved by the Board of Trustees  using methods which  include  current  market
quotations  from a major  market  maker in the  securities  and  trader-reviewed
"matrix" prices. Short-term debt securities having a remaining maturity of sixty
days or less are valued at amortized cost or amortized value, which approximates
market value. Any securities or other assets for which market quotations are not
readily  available  are valued at their fair value as  determined  in good faith
under procedures established by the Board of Trustees. The ability of issuers of
debt securities held by the portfolios to meet their obligations may be affected
by economic or political  developments in a specific state,  industry or region.
U.S.  Government  Money  Market  values  all of its  securities  on the basis of
amortized  cost which  approximates  market value.  Investments  in countries in
which  International  Equity may invest may involve certain  considerations  and
risks not typically  associated with domestic  investments as a result of, among
others,  the possibility of future  political and economic  developments and the
level of governmental supervision and regulation of foreign securities markets.

     (b) Federal Income Tax

     It is each  Portfolio's  policy  to  comply  with the  requirements  of the
Internal  Revenue Code  applicable  to  regulated  investment  companies  and to
distribute   substantally   all  of  its  taxable  and   tax-exempt   income  to
shareholders; accordingly, no Federal income tax provision is required.

     (c) Deferred Organization Expenses

     In  connection  with the  Trust's  organization,  each  Portfolio  incurred
approximately  $66,000 in costs.  These costs have been  deferred  and are being
amortized  to  expense  on  a   straight-line   basis  over  sixty  months  from
commencement of operations.

     (d) Security Transactions and Other Income

     Security  transactions  are accounted for on the trade date. In determining
the gain or loss from the sale of  securities,  the cost of  securities  sold is
determined on the basis of identified  cost.  Dividend income is recorded on the
ex-dividend date and interest income is accrued as earned. Discounts or premiums
on debt  securities  purchased are accreted or amortized to interest income over
the lives of the respective securities.

     (e) Dividends and Distributions

     The following table summarizes each  Portfolio's  dividend and capital gain
declaration policy:

<TABLE>
<S>     <C>                             <C>                 <C>                 <C>   
                   
                                             Income           Short-Term          Long-Term
                                            Dividends        Capital Gains       Capital Gains
                                         ----------------------------------------------------------
         U.S. Government Money Market        daily *            annually           annually
         Investment Quality Bond             daily *            annually           annually
         Municipal Bond                      daily *            annually           annually
         Large Capitalization Value          annually           annually           annually
         Large Capitalization Growth         annually           annually           annually
         Small Capitalization                annually           annually           annually
         International Equity                annually           annually           annually
            *  paid monthly
</TABLE>

     Each Portfolio  records  dividends and distributions to its shareholders on
the  ex-dividend  date.  The  amount of  dividends  and  distributions  from net
investment  income and net realized  gains are  determined  in  accordance  with
federal  income  tax  regulations,  which may  differ  from  generally  accepted
accounting  principles.  These  "book-tax"  differences are either  permanent or
temporary in nature.  To the extent these  differences  are permanent in nature,
such  amounts  are  reclassified  within the net asset  accounts  based on their
federal   tax-basis   treatment;    temporary   differences   do   not   require
reclassification.  To the extent  distributions  exceed current and  accumulated
earnings  and  profits  for  federal  income  tax  purposes,  they  reported  as
distributions of  paid-in-surplus  or tax return of capital.  For the year ended
August 31, 1997, Large Capitalization  Growth Portfolio,  and Investment Quality
Bond   Portfolio,   increased  both  accumlated  net  realized  gain  (loss)  on
investments by $46 and $149 and accumulated  undistributed net investment income
(loss) by $81,099 and $1,533, respectively. For each Portfolio,  additional paid
in capital was decreased by $81,145 and $1,682 respectively.  Municipal Bond and
International   Equity  Portfolio   increased   accumulated   undistributed  net
investment  income (loss) and decreased  accumulated net realized gain (loss) on
investments  in the amounts of $1,073 and  $46,502,  respectively.  In addition,
Small Capitalization  Portfolio increased  accumulated  undistributed net income
(loss) by $315,211 and decreased accumulated realized gain (loss) and additional
paid in capital by $163,746  an there were  $151,465,  respectively.  Net assets
were not affected by these adjustments. 40



<PAGE>

August 31, 1997
- --------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------

     (f) Purchased Put Option Accounting Policy

     When a Portfolio  purchases  a put option,  it pays a premium and an amount
equal to the premium is recorded as an  investment.  The option is  subsequently
marked-to-market  to  reflect  its  current  market  value.  The  Portfolio,  as
purchaser of an option, has control over whether the option is exercised.  If an
option expires, the Portfolio realizes a loss in the amount of the premium paid.
If an option is  exercised,  the premium paid is an  adjustment  to the proceeds
from the sale in determining  whether the Portfolio has realized a gain or loss.
If a Portfolio enters into a closing sale  transaction,  the difference  between
the premium paid and the amount  received  from the sale is the realized gain or
loss.
 The  Portfolio,  as a  purchaser  of an  option,  bears  the  risk of the
potential inability of the counter parties to meet the terms of their contracts.
No options were outstanding as of August 31, 1997. 

     (g) Allocation of Expenses

     Expenses  specifically  identifiable to a particular Portfolio are borne by
that Portfolio.  Other expenses are allocated to each Portfolio based on its net
assets in relation to the total net assets of all the  applicable  Portfolios or
another reasonable basis.

          (h) Other

     The  preparation of the financial  statements in accordance  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that effect the reported  amounts and  disclosures in the financial
statements.

2. MANAGEMENT FEE, ADMINISTRATION FEE AND OTHER TRANSACTIONS WITH AFFILIATES

     (a) The management fees are payable monthly to the Manager and are computed
daily at the  following  annual  rates of each  Portfolio's  average  daily  net
assets: .475% for U.S. Government Money Market; .55% for Investment Quality Bond
and Municipal Bond; .65% for Large  Capitalization  Value, Large  Capitalization
Growth and Small Capitalization and .75% for International Equity.

     For the year ended August 31, 1997, the Manager  voluntarily  waived all of
its management fees and assumed $73,464 and $31,195 in other operating  expenses
for Municipal  Bond and  International  Equity,  respectively.  The Manager also
voluntary  waived $57,918,  $48,882,  $59,602 and $80,307 in management fees for
U.S.  Governament Money Market,  Investment  Quality Bond, Large  Capitalization
Value and Small  Capitalization,  respectively,  for the year  ended  August 31,
1997.

     The Portfolios  also benefit from a expense offset  arrangement  with their
custodian bank where  uninvested  cash balances earn credits that reduce monthly
fees.  Had these cash balances been invested in income  producing  assets,  they
would have generated income for their respective Portfolios.

     (b) The Manager  pays a portion of its  management  fees to the Advisers at
the following annual rates of each Portfolios'  average daily net assets:  .125%
for U.S. Government Money Market; .20% for Investment Quality Bond and Municipal
Bond; .30% for Large Capitalization Value, Large Capitalization Growth and Small
Capitalization and .40% for International  Equity. For the year ended August 31,
1997,  the  Manager  paid  the  Advisers  $32,755;  $40,863;  $12,586;  $73,448;
$124,637;  $69,578 and  $34,266 for U.S.  Government  Money  Market,  Investment
Quality,  Municipal  Bond,  Large  Capitalization  Value,  Large  Capitalization
Growth, Small Capitalization and International Equity, respectively.

     (c) The  administration  fee is accrued  daily and  payable  monthly to the
Administrator.  The  administration  fee for the period  from  September  1,1996
through  April  30,1997  was  accrued  at an  annual  rate of  $42,000  for each
Portfolio,  provided that each Portfolio's net assets do not exceed $80 million.
In the event that a Portfolio's net assets exceed $80 million, an additional fee
of .05%  of net  assets  in  excess  of $80  million  shall  be  payable  by the
Portfolio.  The  administration  fees for the  period  from May 1, 1997  through
August  31,1997  was  accrued  at an annual  rate of the  lesser of .12% of each
Portfolio's  average  daily net assets or $234,000  for the Trust.  For the year
ended August 31, 1997 each  Portfolio  accrued the  following in  administrative
fees:
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

           U.S. Government Money Market        $ 39,242
           Investment Quality Bond               36,802
           Municipal Bond                        30,728
           Large Capitalization Value            38,957
           Large Capitalization Growth           46,248
           Small Capitalization                  37,893
           International Equity                  31,899
</TABLE>

     (d) Total brokerage  commissions paid by Large Capitalization  Value, Large
Capitalization  Growth,  Small  Capitalization  and  International  Equity  were
$15,327; $47,480; $89,624 and $25,261, respectively. Oppenheimer & Co., Inc., an
affiliate  of the Manager,  received  $275 from Large  Capitalization  Value and
Hoeing & Co.,  Inc., an affiliate of  Axe-Houghton  Associates,  Inc.,  received
$3,300 from Small Capitalization, for the year ended August 31, 1997.

3. PURCHASES AND SALES OF SECURITIES

     For the year  ended  August  31,  1997  purchases  and sales of  investment
securities, other than short-term securities were as follows:

<TABLE>
<S>      <C>                            <C>                   <C>    
                                               Purchases            Sales
                                        --------------------------------------
         Investment Quality Bond           $10,065,149         $5,882,076
         Municipal Bond                       3,998,741         1,133,136
         Large Capitalization Value          11,063,028          5,474,198
         Large Capitalization Growth         23,785,028        20,924,962
         Small Capitalization                40,456,839        37,828,919
         International Equity                 6,920,966          4,623,032
</TABLE>

     For the year ended  August  31,  1997,  U.S.  Government  Money  Market had
purchases and  sales/maturities  of short-term  securities of  $340,332,860  and
$335,752,138, respectively.

4. UNREALIZED APPRECIATION (DEPRECIATION) AND COST OF INVESTMENTS FOR
FEDERAL INCOME TAX PURPOSES

     At  August  31,  1997,   the   composition   of   unrealized   appreciation
(depreciation) of investment  securities and the cost of investments for Federal
income tax purposes were as follows:
<TABLE>
<S>                            <C>                 <C>               <C>       <C>    
                              Appreciation       (Depreciation)    Net       Tax Cost
                          ----------------------------------------------------------------------
Investment Quality Bond       $145,026              ($26,140)      $118,886  $21,380,433 
Municipal Bond                 194,823               (13,107)       181,716    6,916,088 
Large Capitalization Value   7,521,267              (133,140)     7,388,127   22,315,417
Large Capitalization Growth 12,480,113              (417,964)    12,062,149   34,622,404 
Small   Capitalization       5,623,005               (76,867)     5,546,158   22,932,866
International Equity         1,391,633              (505,148)       886,485    8,623,468
</TABLE>

                                                                  41


<PAGE>

August 31, 1997
- --------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------

5. AUTHORIZED SHARES OF BENEFICIAL INTEREST AND PAR VALUE PER SHARE

          Each Portfolio has unlimited shares of beneficial  interest authorized
     with $.001 par value per share.

6. FINANCIAL INSTRUMENTS AND ASSOCIATED RISKS

          When a  Portfolio  purchases a put option,  it is  generally  to hedge
     against adverse movements in the value of Portfolio  holdings.  The risk of
     buying an option is that the  Portfolio  will pay a premium  whether or not
     the option is exercised.  The Portfolio also has the additional risk of not
     being able to enter into a closing  transaction  if an  illiquid  secondary
     market exists.

7. CAPITAL LOSS CARRYFOWARDS

     At August 31, 1997,  the following  portfolios  had, for Federal income tax
purposes,  unused capital loss carryforwards  available to offset future capital
gains through the  following  fiscal years ended August 31:

<TABLE>
<S>           <C>                                       <C>           <C>               <C>         <C>
                Name of Portfolio                        Total         2003             2004          2005
                -----------------                        -----         ----             ----          ----

U.S. Government Money Market Portfolio                    $32           --               --            --
Investment Quality Bond Portfolio                      $6,147           --               --            --
International Equity Portfolio                         $8,875           --               --            --


</TABLE>
additionally,  during the fiscal  year ended  August  31,  1997,  the  following
Portfolio  elected to defer capital and currency  lossses incurred after October
31, 1996 as follows:


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

                Name of Portfolio                        Capital          Currency
                -----------------                        -------          --------

U.S. Government Money Market Portfolio                     $101              --
Investment Quality Bond Portfolio                        24,908              --
International Equity Portfolio                               --              --







</TABLE>





<PAGE>

<TABLE>
<S>    <C>       <C>         <C>         <C>      <C>             <C>
 
- ------------------------------------------------------------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (For a share outstanding throughout each period)
- ------------------------------------------------------------------------------------------------------------------------------------

                      INCOME FROM                        DIVIDENDS AND
                     INVESTMENT OPERATIONS              DISTRIBUTIONS                                                RATIOS
                -----------------------------------  -----------------------               -----------------------------------------
                                                          Distributions
                                                            to
                       Net Realized                        Shareholders
                       and                    Dividends to from Net   Net           Net   Ratio of Net Ratio of Net
Net Asset              Unrealized  Total      Shareholders  Realized  Asset        Assets  Operating   Investment
Value,    Net          Gain(Loss)  from       from Net      Gain      Value,       End of  Expenses   Income(Loss) Portfolio Average
Beginning Investment   on          Investment Investment     on     End of  Total Period  to Average  to Average Turnover Commission
of Period Income(Loss) Investments Operations Income      Investments Period Return*(000's) Net Assets  Net Assets  Rate    Rate

U.S. Government Money Market Portfolio

Year Ended August 31,
   1997   
$1.000   $0.043         $0.000      0.043     ($0.043)       --       $1.000  4.41%  $28,572  1.12%(1,2,6)   4.31%(1,2)    --   --
Year Ended August 31,
   1996     
1.000     0.044          0.000      0.044      (0.044)       --        1.000  4.47%   22,906  1.12%(1,2,6)   4.30%(1,2)    --   --
 September 2, 1994 (3)
   to August 31, 1995  
1.000(4)  0.052       0.000       0.052      (0.052)        --       1.000  5.36%    5,072    0.40%(1,5)     5.38%(1,5)    --   --
</TABLE>

     (1)  During  the  fiscal  year  ended  August  31,1997,   Saratoga  Capital
          Management  waived a portion of its management fees.  During all other
          time periods presented above,  Saratoga Capital  Management waived all
          of  its  fees  and  assumed  a  portion  of  the  operating  expenses.
          Additionally, for the periods presented above, the Portfolio benefited
          from an expense offset  arrangement  with its custodian  bank. If such
          waivers,  assumptions  and expense  offsets had not been in effect for
          the  respective  periods,  the  ratios of net  operating  expenses  to
          average  daily net assets and the  rations  of net  investment  income
          (loss) to average  daily net  assets  would have been 1.35% and 4.08%,
          respectively,  for the year ended  August 31,  1997,  1.79% and 3.64%,
          respectively, for the year ended August 31,1996 and 6.69% and (0.91%),
          annualized,   respectively,   for  the   period   September   2,  1994
          (commencement of operations) to August 31,1995.

Investment Quality Bond Portfolio
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

Year Ended August 31,
   1997              
$9.91   $0.51    $0.18    $0.69   ($0.51)    $0.00    $10.09       7.16%   $22,507        1.28(1,2,6)    5.03%(1,2)        30%   --
Year Ended August 31,
   1996 
10.08    0.48    (0.16)   0.32     (0.48)   (0.01)     9.91        3.23%    16,864        1.31%(1,2,6)   4.84%(1,2)        55%   --
 September 2, 1994 (3)
   to August 31, 1995 
10.00(4)   0.60     0.08    0.68     (0.60)     --      10.08         7.12%   4,503       0.45%(1,5)      5.(1,5)          18%   --
</TABLE>

     (1)  During  the  fiscal  year  ended  August  31,1997,   Saratoga  Capital
          Management  waived a portion of its management fees.  During all other
          time periods presented above,  Saratoga Capital  Management waived all
          of  its  fees  and  assumed  a  portion  of  the  operating  expenses.
          Additionally, for the periods presented above, the Portfolio benefited
          from an expense offset  arrangement  with its custodian  bank. If such
          waivers,  assumptions  and expense  offsets had not been in effect for
          the  respective  periods,  the  ratios of net  operating  expenses  to
          average  daily net assets and the  rations  of net  investment  income
          (loss) to average  daily net  assets  would have been 1.52% and 4.71%,
          respectively,  for the year ended  August 31,  1997,  2.12% and 3.90%,
          respectively, for the year ended August 31,1996 and 7.93% and (1.71%),
          annualized,   respectively,   for  the   period   September   2,  1994
          (commencement of operations) to August 31,1995.
Municipal Bond Portfolio
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

Year Ended August 31,
   1997
$10.00    $0.43    $0.33    $0.76    ($0.43)      --       $10.33       7.67%    $7,223        1.21%(1,2,6)   4.19%(1,2) 20%     --
Year Ended August 31,
   1996 
  9.93     0.41     0.07     0.48     (0.41)      --        10.00       4.88%     4,708        1.23%(1,2,6)   4.03%(1,2) 12%     --
 September 2, 1994 (3)
   to August 31, 1995
10.00(4)     0.51    (0.07)    0.44     (0.51)      --         9.93       4.65  %   1,477      0.37%(1,5)     4.79%(1,5) 27%     --

</TABLE>
     (1)  During the periods presented above, Saratoga Capital Management waived
          all of its fees and  assumed  a  portion  of the  operating  expenses.
          Additionally,  for the period presented above, the Portfolio benefited
          from an expense offset  arrangement  with its custodian  bank. If such
          waivers,  assumptions  and expense  offsets had not been in effect for
          the  respective  periods,  the  ratios of net  operating  expenses  to
          average  daily net  assets  and the  ratios of net  investment  income
          (loss) to average  daily net  assets  would have been 2.96% and 2.43%,
          respectively,  for the year ended August 31, 1997,  5.32% and (0.12)%,
          respectively,  for the year  ended  August  31,  1996 and  20.15%  and
          (14.99%),  annualized,  respectively, for the period September 2, 1994
          (commencement of operations) to August 31,1995. 

 Large  Capitalization Value Portfolio
<TABLE>
<S>      <C>     <C>     <C>     <C>       <C>         <C>

Year Ended August 31,                                                                                            
   1997               
$14.45   $0.09   $4.37    4.46     ($0.08)   ($0.26)    $18.57       31.37%      $29,676       1.31%(1,2,6)  0.60%(1,2)    25% $0.06
Year Ended August 31,
   1996 
 12.30    0.07    2.33    2.40      (0.11)    (0.14)     14.45       19.73%       18,274       1.28%(1,2,6)  0.97%(1,2)  26%  0.06
 September 2, 1994 (3)
   to August 31, 1995
 10.00(4)   0.15    2.20    2.35      (0.05)       --      12.30       23.60%        5,515     0.40%(1,5)     2.29%(1,5)   33%   --

</TABLE>

     (1)  During  the  fiscal  year  ended  August  31,1997,   Saratoga  Capital
          Management  waived a portion of its management fees.  During all other
          time periods presented above,  Saratoga Capital  Management waived all
          of  its  fees  and  assumed  a  portion  of  the  operating  expenses.
          Additionally, for the periods presented above, the Portfolio benefited
          from an expense offset  arrangement  with its custodian  bank. If such
          waivers,  assumptions  and expense  offsets had not been in effect for
          the  respective  periods,  the  ratios of net  operating  expenses  to
          average  daily net assets and the  ratios  of net  investment  income
          (loss) to average  daily net  assets  would have been 1.56% and 0.35%,
          respectively,  for the year ended  August 31,  1997,  2.19% and 0.04%,
          respectively, for the year ended August 31,1996 and 6.54% and (3.85%),
          annualized,   respectively,   for  the   period   September   2,  1994
          (commencement of operations) to August 31,1995.

Large Capitalization Growth Portfolio
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

Year Ended August 31,
   1997  
$13.16    ($0.02)   $4.73     $4.71     --       --        $17.87     35.79%     $47,197     1.36%(1,2,6)    (0.12%)(1,2) 53%  $0.07
Year Ended August 31,
   1996 
12.86    (0.02)     0.35       0.33   (0.01)   (0.02)      13.16       2.56%     $33,962     1.34%(1,2,6)    (0.13%)(1,2) 50%   0.07
 September 2, 1994 (3)
   to August 31, 1995
10.00(4)    0.02      2.85       2.87   (0.01)     --         12.86     28.77%      11,107   0.51%(1,5)       0.32% (1,5) 23%    --
</TABLE>

     (1)  During  the  fiscal  year  ended  August  31,1997,   Saratoga  Capital
          Management  waived a portion of its management fees.  During all other
          time periods presented above,  Saratoga Capital  Management waived all
          of  its  fees  and  assumed  a  portion  of  the  operating  expenses.
          Additionally, for the periods presented above, the Portfolio benefited
          from an expense offset  arrangement  with its custodian  bank. If such
          waivers,  assumptions  and expense  offsets had not been in effect for
          the  respective  periods,  the  ratios of net  operating  expenses  to
          average  daily net assets and the  ratios  of net  investment  income
          (loss) to average  daily net assets would have been 1.36% and (0.20%),
          respectively,  for the year ended August 31, 1997,  1.67% and (0.60%),
          respectively, for the year ended August 31,1996 and 5.00% and (4.17%),
          annualized,   respectively,   for  the   period   September   2,  1994
          (commencement of operations) to August 31,1995.

Small Capitalization Portfolio
<TABLE>
<S>       <C>       <C>      <C>      <C>       <C>       <C>

Year Ended August 31,
   1997 
$13.58    ($0.07)   $2.37    $2.30     --     ($0.83)     $15.05    18.07%    28,781    1.30%(1,2,6)    (0.70%(1,2)     162% $0.06
Year Ended August 31,
   1996 
 12.62    (0.09)    1.44      1.35  ($0.00)   (0.39)      13.58    11.03%     22,071    1.25%(1,2,6)    (0.83%(1,2)     95%   0.06

 September 2, 1994 (3)
   to August 31, 1995
 10.00(4)    0.02    2.61     2.63     (0.01)     --        12.62    26.38%     15,103     0.42%(1,5)    0.07(1,5)     111%    --
</TABLE>

     (1)  During  the  fiscal  year  ended  August  31,1997,   Saratoga  Capital
          Management  waived a portion of its management fees.  During all other
          time periods presented above,  Saratoga Capital  Management waived all
          of  its  fees  and  assumed  a  portion  of  the  operating  expenses.
          Additionally, for the periods presented above, the Portfolio benefited
          from an expense offset  arrangement  with its custodian  bank. If such
          waivers,  assumptions  and expense  offsets had not been in effect for
          the  respective  periods,  the  ratios of net  operating  expenses  to
          average  daily net assets and the  ratios  of net  investment  income
          (loss) to average  daily net assets would have been 1.64% and (1.04%),
          respectively,  for the year ended August 31, 1997,  1.84% and (1.42%),
          respectively, for the year ended August 31,1996 and 3.57% and (3.08%),
          annualized,   respectively,   for  the   period   September   2,  1994
          (commencement of operations) to August 31,1995.

International Equity Portfolio
<TABLE>
<S>     <C>      <C>        <C>      <C>      <C>       <C>

Year Ended August 31,
   1997 
$9.59   $0.23     $1.12     $1.35    (0.20)   --    $10.74   14.39%  $10,389  1.64%(1,2,6)    0.32%(1,2)    58%         $0.06
Year Ended August 31,
   1996
9.33    0.00       0.34     0.34      (0.05)   --     9.59     3.68%      6,857   1.65%(1,2,6)  0.23%(1,2)     58%          0.09

 September 2, 1994 (3)
   to August 31, 1995 
10.00(4)  0.05     (0.71)    (0.66)    --     (0.01)  9.33     (6.61%)   2,907   0.38%(1,5)  1.03%(1,5)      36%          --
</TABLE>

     (1)  During the periods presented above, Saratoga Capital Management waived
          all of its fees and  assumed  a  portion  of the  operating  expenses.
          Additionally, for the periods presented above, the Portfolio benefited
          from an expense offset  arrangement  with its custodian  bank. If such
          waivers,  assumptions  and expense  offsets had not been in effect for
          the  respective  periods,  the  ratios of net  operating  expenses  to
          average  daily net  assets  and the  ratios of net  investment  income
          (loss) to average  daily net assets would have been 2.76% and (1.00%),
          respectively,  for the year ended August 31, 1997,  3.91% and (2.33)%,
          respectively,  for the  year  ended  August  31,  1996 and  8.96%  and
          (7.55%),  annualized,  respectively,  for the period September 2, 1994
          (commencement      of     operations)      to     August      31,1995.
          ----------------------------------------------------------------------

     (2)  Average  daily net  assets for the year  ended  August  31,  1997 were
          $26,214,812;   $20,394,151;   $6,248,007;  $24,370,240;   $41,259,956;
          $23,254,384   and  $8,539,603  for  U.S.   Government   Money  Market,
          Investment Quality Bond, Municipal Bond, Large  Capitalization  Value,
          Large  Capitalization  Growth,  Small Capitalization and International
          Equity, respectively.
 (3) Commencement of operations.
(4) Initial offering price.
(5) Annualized.
(6) Does not reflect expense offsets.


     * Assumes  reinvestment of all dividends and distributions.  Aggregate (not
annualized) total return is shown for any period shorter than one year.





<PAGE>


- --------------------------------------------------------------------------------
INDEPENDENT AUDITOR'S REPORT
- --------------------------------------------------------------------------------



To the Shareholders and Board of Trustees of
The Saratoga Advantage Trust:

We have audited the accompanying statements of assets and liabilities, including
the  schedules of  investments,  of The Saratoga  Advantage  Trust  (comprising,
respectively,  the  U.S.  Government  Money  Market,  Investment  Quality  Bond,
Municipal Bond, Large Capitalization  Value, Large Capitalization  Growth, Small
Capitalization  and International  Equity Portfolios) as of August 31, 1997, and
the related statement of operations,  for the year then ended, the statements of
changes in net assets  for each of the years in the two year  period  then ended
and financial highlights for each of the years in the two year period then ended
and for the period September 2, 1994  (commemcement of operations) to August 31,
1995. These financial statements and financial highlights are the responsibility
of the Trust's management.  Our responsibility is to express an opinion on these
financial  statements  and  financial  highlights  based on our  audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether the  financial  statements  and  financial
highlights are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  Our  procedures  included  confirmation  of securities  owned as of
August 31, 1997 by correspondence  with the custodian and brokers. An audit also
includes assessing the accounting principles used and significant estimates made
by  management,   as  well  as  evaluating  the  overall   financial   statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements and financial  highlights referred to
above present fairly, in all material  respects,  the financial position of each
of the respective  portfolios  constituting  The Saratoga  Advantage Trust as of
August 31, 1997, the results of their  operations  for the year then ended,  the
changes in their net  assets  for each of the two years in the period  ended and
the financial  highlights for each of the two years in the period then ended and
for the period  September 2, 1994  (commencement  of  operations)  to August 31,
1995, in conformity with generally accepted accounting principles.


                                                        KPMG Peat Marwick LLP

       New York, New York
       October 27, 1997


<PAGE>

- --------------------------------------------------------------------------------
TAX INFORMATION (unaudited)
- --------------------------------------------------------------------------------



Federal  and certain  state and local tax rules  require the Trust to advise its
shareholders  with in 60 days of the Trust's  fiscal year end ( August 31, 1997)
as to the tax status of the following  dividends and  distributions  received by
shareholders during such fiscal year:



<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                             
                                             
                                                   Percentage of                                              Percentage of
                                                Dividends Qualifying                                        Dividends derived
                                                  for the Corporate       Capital       Percentage of         from interest   
                                                Dividends Received          Gain        Exempt-Interest     on U.S. Government
                                                    Deduction             Dividend         Dividends           Obligations
                                                    ---------             --------         ---------           ------------
                                        
                                       
                                          
     U.S. Government Money Market Portfolio           --                      --               --                  100.00%

     Investment Quality Bond Portfolio                --                      --               --                   76.08%

     Municipal Bond Portfolio  *                      --                      --              99.59%(*)              --
    
     Large Capitalization Value Portfolio          62.49%                  $189,862             --                    3.37%

     Large Capitalization Growth Portfolio            --                       --               --                    --

     Small Capitalization Portfolio                 4.83%                  $1,138,309           --                    1.13%

     International Equity Portfolio                   --                      $164              --                     --

</TABLE>

* With  respect  to the  Municipal  Bond  Portfolio,  11.91% of the  Portfolio's
dividends  from net investment  income will be considered a preference  item for
the federal alternative minimum tax.



<PAGE>


Shareholder Votes


Due to a change in  control  of  Saratoga  Capital  Management,  manager  of the
Saratoga  Advantage  Trust,  the  trust's  management  and  advisory  agreements
terminated  as a matter of law.  A special  meeting of the  shareholders  of the
trust was held on April 10, 1997. In anticipation of the change in control,  the
shareholders were asked to approve new management and advisory  agreements which
were substantially identical to the agreements then in place. The new agreements
were approved,  and took effect at the  consummation  of the  transaction  which
resulted in the change of  control.  The  shareholders  were also asked to elect
four trustees of the Trust, and to ratify or reject the selection of independent
accountants for the fiscal year ending August 31, 1997.

The information below gives a brief description of each matter voted upon at the
meeting and the number of votes cast for,  against or  withheld,  as well as the
number of abstentions as to each matter.


1.   Proposal:  To approve a new  management  agreement  between  the Trust,  on
     behalf of each Portfolio, and Saratoga Capital Management (the "Manager")
<TABLE>
<S>  <C>                  <C>                       <C>                         <C>     

     Portfolio                      For                       Against                   Abstain

     U.S. Government
     Money Market             15,512,592.2000              109,368,9500               611,544.1900

     Investment
     Quality Bond              1,095,250.7600               12,998.6410                40,458.8630

     Municipal Bond              365,251.8880                  875.7710                15,126.4890

     Large Capitalization
     Value                       739,575.4940                8,011.2840                28,746.1650

     Large Capitalization
     Growth                    1,199,907.2240               18,094.4240                52,387.5060

     Small
     Capitalization            1,108,268.3160                4,367.7880                 7,363.1890

     International
     Equity                      401,483.5100                1,455.8540                 7,603.8150
</TABLE>
<PAGE>


2.   Proposals:  To approve new advisory  agreements between the Manager and the
     Advisor of each Portfolio
<TABLE>
<S> <C>                    <C>                      <C>                          <C>    


     Portfolio                      For                       Against                   Abstain

     U.S. Government
     Money Market             15,525,892.7200               109,368.9500             598,243.6700


     Investment
     Quality Bond              1,109,557.7650                   836.4650              38,314.0340

     Municipal Bond              365,251.8880                   875.7710              15,126.4890

 
     Large Capitalization
     Value                       743,507.7730                 3,099.6280              29,725.5420


     Large Capitalization
     Growth                    1,205,024.3930                 6,371.3910              58,993.3700

     Small
     Capitalization            1,107,998.3790                 2,339.0110               9,661.9030

     International
     Equity                      402,870.1380                          0               7,673.0410

</TABLE>
 




3.    Proposal:  To elect four trustees of the Trust
<TABLE>
<S>  <C>                  <C>                             <C>                    <C>   

     Nominee               Portfolio                          For                       Withheld

     Udo Koopman         U.S. Government
                           Money Market                 16,037,246.9700                196,258.3700

 
                        Investment Quality
                         Bond                            1,135,851.5750                 12,856.6890

                        Municipal Bond                     375,121.9710                  6,132.1770
 
                        Large Capitalization
                         Value                             756,582.3290                 19,750.6140

                        Large Capitalization
                         Growth                          1,232,215.2930                 38,173.8610

                        Small Capitalization             1,113,962.8530                  6,036.4400

                        International Equity               404,380.3680                  6,162.8110
</TABLE>

<PAGE>

<TABLE>
<S>                        <C>                              <C>                         <C>    
Nominee                     Portfolio                          For                        Withheld

Patrick McCollough         U.S. Government
                           Money Market                  16,067,263.9600                166,241.3800

                           Investment Quality
                           Bond                           1,135,851.5750                 12,856.6890

                           Municipal Bond                   377,870.4800                  3,383.6680

                           Large Capitalization
                           Value                            757,829.9220                 18,503.6140

                           Large Capitalization
                           Growth                         1,233,059.9810                 37,329.1730

                           Small Capitalization           1,114,316.0020                  5,683.2910

                           International Equity             404,912.8940                  5,630.2850


Floyd Seal                 U.S. Government
                           Money Market                  16,037,246.9700                196,258.3700

                           Investment Quality
                           Bond                           1,135,851.5750                 12,856.6890

                           Municipal Bond                   375,121.9710                  6,132.1770
  
                           Large Capitalization
                           Value                            756,582.3290                 19,750.6140

                           Large Capitalization
                           Growth                         1,232,215.2930                 38,173.8610

                           Small Capitalization           1,113,962.8530                  6,036.4400

                           International Equity             404,380.3680                  6,162.8110


Bruce Ventimiglia          U.S. Government
                           Money Market                  16,086,006.2300                147,499.1100

                           Investment Quality
                           Bond                           1,136,998.6520                 11,709.6120

                           Municipal Bond                   379,680.4960                  1,573.6520
    
                           Large Capitalization
                           Value                            759,553.9060                 16,779.0370

                           Large Capitalization
                           Growth                         1,236,449.2070                 33,939.9470

                           Small Capitalization           1,114,997.7600                  5,001.5330

                           International Equity      405,028.2910                         5,514.8880
</TABLE>

4.   Proposal:  To ratify the selection of KPMG Peat Marwick LLP as  independent
     accountants for the Trust for the fiscal year ending August 31, 1997

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

     Portfolio                      For                       Against                   Abstain

     U.S. Government
     Money Market             15,800,567.2000               23,252.7900              409,685.3500

     Investment
     Quality Bond              1,114,991.0150                1,962.6600               31,754.5890

     Municipal Bond              365,995.8880                  875.7710               14,382.4890
 
     Large Capitalization
     Value                       744,018.9020                 4314.4700               27,999.5710

     Large Capitalization
     Growth                    1,209,179.4790                 2497.2420               58,712.4330

     Small
     Capitalization            1,108,311.4740                 3302.1120                 8385.7070

     International
     Equity                       401,872.893                  792.8920                 7877.0410

 
</TABLE>
<PAGE>
 





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