SARATOGA ADVANTAGE TRUST
N-30D/A, 2000-05-05
Previous: ITERATED SYSTEMS INC, 10-Q, 2000-05-05
Next: WESTERN SOUTHERN LIFE ASSURANCE CO SEPARATE ACCOUNT 2, 497, 2000-05-05






                          THE SARATOGA ADVANTAGE TRUST
                           SEMI ANNUAL REPORT-Class I
                             AS OF FEBRUARY 29, 2000







                                TABLE OF CONTENTS




               President's                             Page 1
               Letter.....................................

               Investment                              Page 2
               Review..................................

               Schedules of                            Page 10
               Investments...........................

               Statements of Assets and                Page 30
               Liabilities...........................

               Statements of                           Page 31
               Operations............................

               Statements of Changes in Net            Page 32
               Assets................................

               Notes to Financial                      Page 34
               Statements............................

               Financial                               Page 39
               Highlights................................



     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 P. Marra                   Treasurer & Chief Financial Officer
  Mary A. Nelson                     Assistant Treasurer
  Karen Jacoppo-Wood                 Assistant Secretary




  Investment Manager                       Distributor

  Saratoga Capital Management              Funds Distributor Inc.
  1501 Franklin Avenue                     60 State Street, Suite 1300
  Mineola, NY 11501-4803                   Boston, MA 02109


  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>





<PAGE>












                          THE SARATOGA ADVANTAGE TRUST

                       Semi-Annual Report to Shareholders




April 17, 2000



Dear Shareholder:

     We  are  pleased  to  provide  you  with  this  semi-annual  report  on the
investment  strategies  and  performance  of  the  portfolios  in  the  Saratoga
Advantage Trust (the "Trust").  This report covers the six months from September
1, 1999 through February 29, 2000.

     The pace of  change  brought  on by the  technology  "revolution"  has many
investors feeling simultaneously excited and confused.  Many analysts forecast a
continuation  of the economic  environment  of the last several  years fueled by
strong economic  growth,  low inflation,  benign  interest  rates,  and a stable
dollar. While many market pundits believe that the fundamentals for investing in
stocks remain strong,  investors  should be cautious about the growing mania for
some of the "new-economy"  stocks. Rather than chasing a "hot" investment craze,
for serious,  "core"  assets  investors  should keep focused on their  long-term
investment  goals.  Revisit the time-honored  "investment  pyramid"  approach to
investing by segregating core asset investment dollars from other money that you
are willing to take more risk with, and develop appropriate strategies for each.
The Saratoga  Advantage Trust mutual funds have been designed to help you manage
your core assets.  In addition,  the overall  performance of an index  sometimes
masks the performance of many stocks, while extraordinary  returns by just a few
companies can dramatically affect the return of an entire index.

DID YOU KNOW:

     * The  Standard & Poor's 500 Index had a return of 21% in 1999.  If the S&P
500 were an equal weighted index (which it is not, it is a market capitalization
weighted index),  simply removing just one stock  (Qualcomm,  that returned more
than 2600% in 1999)  would have  brought the mean return of the S&P 500 for 1999
down to 15.6%.
     * 249 of the stocks in the S&P 500 had a negative return in 1999,  while 40
of the S&P 500 stocks experienced returns greater than 100% for the year.
     * Of the 6,242 U.S. stocks tracked by Morningstar, 54% had negative returns
in 1999 and the median return for these stocks in 1999 was -3.9%.

                             Many Mutual Funds Add Value
     The risk of experiencing  negative returns is much higher when investing in
individual stocks than in equity mutual funds.

DID YOU KNOW:

     * 46% of the 5,323 stocks in existence  for the full three years  1997-1999
produced a negative annualized total return.
     * Just 2.5% of the 1,877  equity  mutual  funds  with  three year or longer
performance histories had a negative annualized total return from 1997-1999.
     * As a group,  U.S.  equity  mutual  funds had  higher  average  annualized
returns than  aggregate  U.S.  stocks during the past three,  five, and ten year
periods.

     Try  to  stay  focused  on  your  long-term  investment  goals.  Don't  let
short-term stock and bond market  fluctuations or investment  manias change your
long-term  investment  strategy.  The Saratoga  Advantage Trust's portfolios are
managed by some of the world's leading institutional  investment advisory firms.
Combining the strength of the Trust's  performance  with a  well-designed  asset
allocation  plan  can help  you to  achieve  your  long-term  investment  goals.
Successful investing requires discipline and patience.

     Following you will find specific information on the investment strategy and
performance of each of the Trust's 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 are dedicated to serving your investment needs.  Thank you for investing
with us.

Best wishes,


Bruce E. Ventimiglia
Chairman, President and
Chief Executive Officer



<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 primarily in a diversified  portfolio of common stocks that,
in the Advisor's opinion, are believed to be undervalued in the market and offer
above-average price appreciation potential.

                              Large Capitalization
            Total Aggregate                    Value
 Return for the Period Ended February        Portfolio     Morningstar Large
               29, 2000                      (Class I)      Value Average1
- ------------------------------------------------------- --------------------

     9/1/94 (inception) - 2/29/00*             14.1%             14.6%

           3/1/99 - 2/29/00                    -8.4%             -1.1%

           9/1/99 - 2/29/00                   -12.3%             -6.8%

*Annualized performance for periods greater than one year

The Saratoga Large  Capitalization Value Portfolio invests in a diverse group of
high-quality,   undervalued  companies  that  are  chosen  to  outperform  style
benchmarks such as the Morningstar Large Value Average. The investment team uses
fundamentally driven,  value-oriented  analysis, which leads to the selection of
high-quality businesses that are selling substantially less than their intrinsic
value. Each business is examined to determine industry  position,  profitability
and financial  strength.  Management is also  evaluated for its  decision-making
ability,  experience,  vision, compensation structure, and stock ownership. Over
time we expect the share price of these  companies to approach  their  intrinsic
value, producing superior returns.

The  Portfolio  owned the common stocks of 43 companies as of February 29, 2000.
The largest holding was Freddie Mac, a federally chartered, government sponsored
enterprise  formed for the purpose of  financing  home  ownership  in the United
States.  Other major holdings included Computer  Associates,  which develops and
sells  software  for use on mainframe  computers  and client  server  computers;
Sprint, the third largest long distance company in the United States and a major
carrier  of  Internet  traffic;  Minnesota  Mining &  Manufacturing,  a  leading
manufacturer of industrial, consumer and medical products; and Monsanto, a major
producer  of  high-value   agricultural   products,   pharmaceuticals  and  food
ingredients.  Top  contributors to the portfolio  performance for the six months
ended February 29, included News Corp Ltd., Computer Associates,  Citigroup, and
Alcoa Inc.

1.   The Morningstar Large Value Average, as of February 29, 2000,  consisted of
     622 mutual funds comprised of large market  capitalization  stocks with the
     lowest  combinations  of   price-to-earnings   and  price-to-book   scores.
     Investors may not invest in the Average directly.

     Past performance is not predictive of future performance.


<PAGE>


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

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

                              Large Capitalization
            Total Aggregate                  Growth
         Return for the Period              Portfolio       Morningstar Large
        Ended February 29, 2000             (Class I)        Growth Average1
- ---------------------------------------  ---------------     ----------------

     9/1/94 (inception) - 2/29/00*            26.0 %               26.7%

           3/1/99 - 2/29/00                   28.0 %               40.7 %

           9/1/99 - 2/29/00                   23.7 %               30.6 %

*Annualized performance for periods greater than one year

Harris  Bretall  began  1999  forecasting  a  strong  year for the  economy  and
financial markets.  Our expectations were significantly more optimistic than the
consensus  view.  Yet,  even our forecast  proved  timid.  U.S. Real GDP rose an
impressive 4.0. Inflation  remained under control and interest rates,  despite a
rise of more than 100 basis  points,  remained at  relatively  low  levels.  The
strength  in the  financial  markets  powered  Saratoga  Advantage  Trust  Large
Capitalization Growth Portfolio to one of the best appreciation years ever.

Economic growth, as we predicted,  continued to strongly  advance,  expanding by
nearly 5% in the last two quarters of the year,  while inflation  stayed modest.
The inflation  statistics for the month of November  showed the core CPI up only
0.1%, and wholesale prices up a modest 0.3%. Investors reacted to this news with
enthusiasm for equities, pushing stock indices to all-time highs.

For 2000,  Harris Bretall expects another strong economic year. We see few signs
of a slowdown in economic activity.  While we expect the Federal Reserve Bank to
lean against this strength,  possibly raising interest rates further,  we do not
anticipate  that such a rise in rates will harm the  economy.  The  productivity
gains experienced by the United States will spread worldwide,  keeping inflation
under control.  In this  environment,  global economic  expansion will continue,
creating  an  opportunity  for strong  corporate  profit  growth.  In short,  we
forecast a continuation  of the economic  environment of the last several years:
strong economic  growth,  low inflation,  benign  interest  rates,  and a stable
dollar. As of February 29, 2000, the Portfolio was invested in 42 stocks; stocks
which we believe  position the  Saratoga  Advantage  Trust Large  Capitalization
Growth Portfolio to take advantage of the opportunities from productivity gains.

1.   The Morningstar Large Growth Average, as of February 29, 2000, consisted of
     639 mutual funds comprised of large market  capitalization  stocks with the
     highest  combinations  of  price-to-earnings   and  price-to-book   scores.
     Investors may not invest in the Average directly.

     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 the common stocks of small  capitalization companies.

                                            Small
            Total Aggregate             Capitalization
         Return for the Period            Portfolio            Morningstar Small
        Ended February 29, 2000           (Class I)              Value Average1
- ------------------------------------ ---------------------    ------------------

     9/1/94 (inception) - 2/29/00*          10.9%                    12.4%

            3/1/99 -2/29/00                 33.8%                    14.2%

            9/1/99-2/29/00                  13.5%                     3.1%


*Annualized performance for periods greater than one year

During the past several  months  momentum and positive  investor  sentiment have
supported a move toward  smaller  stocks such as those in your  Portfolio.  This
return to smaller (versus larger cap) stocks certainly helped performance during
the recent six and twelve month  periods.  In addition,  your Portfolio had good
exposure  in  technology,  which was by far the  strongest  sector in the recent
market.  Your  portfolio  also had a substantial  position in the energy sector,
which responded with substantial gains to the sharp rise in the price of oil and
gas.

Takeover  activity became strong again in the smaller stock sector as profitable
mergers were at a record level as a percentage of your Portfolio. Although we do
not invest in companies solely because of their merger  potential,  the purchase
prices of these  companies  reflect the  judgment of major  investors  that your
stocks are so undervalued  and of such good quality that they are willing to pay
a premium to buy them out completely.

The last major factor in the recent strong performance was that we underweighted
interest  sensitive  stocks,  such as banks,  and held no real estate  trusts or
utilities.  With the general rise in interest rates,  these areas did poorly and
we avoided much of the damage.

Thorsell,  Parker continues its fundamental,  bottom-up research on smaller U.S.
stocks.  We buy stocks for both higher earnings and a higher P/E valuation,  not
just for projected growth. When these investments are successful we sell them to
reinvest in new ideas,  which we believe can also  produce  this  "double  play"
effect.  This  approach  also  results  in  lower  average  risk  than  the more
speculative style. By contrast, our objective is to buy stocks when they are out
of favor and sell  stocks  that are fully  priced and very  exposed to  negative
surprises. Through a full market cycle we believe this approach will continue to
produce better results without exposing the portfolio to undue risks.

1.   The Morningstar Small Value Average, as of February 29, 2000,  consisted of
     219 mutual funds comprised of small market  capitalization  stocks with the
     lowest  combinations  of   price-to-earnings   and  price-to-book   scores.
     Investors may not invest in the Average directly.

     Past performance is not predictive of future performance.


<PAGE>


                         INTERNATIONAL EQUITY PORTFOLIO
                                   Advised by:
                            Friends Ivory & Sime plc
                               Edinburgh, Scotland

Objective:  Seeks capital  appreciation  by investing primarily in a diversified
portfolio of the securities of companies domiciled outside of the United States.

                                  International
            Total Aggregate                Equity             Morgan Stanley
         Return for the Period           Portfolio              EAFE Index
        Ended February 29, 2000          (Class I)            (U.S. Dollars)1
- -----------------------------------  -------------------    --------------------

     9/1/94 (inception) - 2/29/00*         10.6%                   10.0%

           3/1/99 - 2/29/00                41.5%                   25.5%

           9/1/99 - 2/29/00                26.4%                   13.6%

*Annualized performance for periods greater than one year

Over the past six months global stock markets have  continued to deliver  strong
returns led by technology and  telecommunications  shares.  International  stock
markets have  outperformed  the United States stock market,  led by  Continental
Europe and Japan. Only the United Kingdom has lagged.

Global growth forecasts  continue to be revised upwards.  For the next two years
growth could be the highest since the late 1980's.  Any increase in inflation is
likely to be modest as the deflationary  impact of increased global  competition
and technological change offset increased cyclical pressure for price increases.

We believe  that  stock  picking  continues  to hold the key again for good
returns in 2000. We are currently  slightly  overweight in Japan and Continental
Europe and underweight in the UK and Pacific Ex-Japan.

As of February  2000,  the major  weightings in the  Portfolio  were as follows:
49.6% in Continental  Europe,  15.8% in the United  Kingdom,  26.5% in Japan and
3.1% in Pacific Ex-Japan.

Recent  Portfolio  additions  include:   Ericsson,  a  world  leader  in  mobile
telephony;  SAP, a multinational software provider; and Sony, a leading consumer
electronics manufacturer.

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>


                        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 high quality,  actively  managed fixed
income securities.

                                       Investment Quality         Lipper
            Total Aggregate                   Bond          Short-Intermediate
         Return for the Period              Portfolio        Investment Grade
        Ended February 29, 2000             (Class I)        Debt Funds Index1
- -------------------------------------  ------------------   --------------------

     9/1/94 (inception) - 2/29/00*            5.0%                 5.8%

           3/1/99 - 2/29/00                   1.5%                 2.2%

           9/1/99 - 2/29/00                   1.3%                 1.6%

*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 two and ten years.  In the 12 months ended
February 29, 2000, the Portfolio distributed dividends of $0.51 per share.

Investments  are normally  divided  approximately  evenly between U.S.  Treasury
securities  and  Corporate  and  Government  Agency   securities.   Due  to  the
historically large yield advantage of Government Agency and Corporate bonds over
Treasuries,  Corporate and Government Agency securities  comprise  approximately
75% of the Portfolio at this time.

Fox will  continue to focus on those  instruments  that offer  improving  credit
quality,  liquidity, and the highest possible total return. 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 5.8
years, and an average duration of 3.7 years in the Portfolio.

Other  Portfolio  statistics  as of February  29,  2000 are as follows:  Average
weighted  yield-to-maturity  was 6.9%, average weighted coupon was 6.6%, and the
average Moody's Rating was Aa3 with 36 fixed income issues held.

1.   The Lipper Short-Intermediate Investment Grade Debt Funds Index 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.

     Past performance is not predictive of future performance.


<PAGE>


                            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.

            Total Aggregate                                      Lipper General
         Return for the Period           Municipal Bond          Municipal Debt
        Ended February 29, 2000        Portfolio (Class I)        Funds Index1
- -----------------------------------    --------------------    -----------------

     9/1/94 (inception) - 2/29/00*            3.9%                    5.1%

            3/1/99-2/29/00                   -5.4%                   -4.0%

            9/1/99-2/29/00                    1.3%                   -1.1%


*Annualized performance for periods greater than one year

The bond market  continued its downward spiral during the past six months as the
Federal  Reserve  continued  to raise  short-term  rates in an  effort to cool a
steamy economy and dampen inflationary  pressures.  The taxable bond yield curve
inverted,  an unusual  occurrence  whereby  shorter  maturity  bond yields moved
higher than longer maturity  bonds.  This was a consequence of an active Federal
Reserve  pushing  short-term  rates  higher  while  long  bonds  benefited  from
continued muted inflation and the Treasury's  surprising  announcement that they
would buy back bonds with an  emphasis on longer  maturities.  While the taxable
yield  curve   inverted,   the  municipal  yield  curve  remained  steep  moving
treasury/municipal yield ratios to extremely attractive levels. In fact, insured
thirty year  municipals are now higher  yielding than thirty year treasuries and
present significant value on an after tax basis. February was the first month in
quite a  while  that  investors  began  to  show  some  interest  in  tax-exempt
securities  as a result of the  stock  market's  retreat  and  obvious  value in
municipals.

Due to the  steepness of the  municipal  yield  curve,  we continued to purchase
municipals with  maturities  ranging from fifteen to twenty years. We maintained
our emphasis on high quality  securities with 98% of the Portfolio  comprised of
municipals  rated A or better.  Slightly more than half of the municipals in the
fund are insured as this segment of the market  remains  attractive due to their
higher  yields  as a result  of the over  supply of  insured  municipals  in the
marketplace. We continue to find value in the general obligation, healthcare and
housing  sectors of the market as these sector  comprise 37%, 16% and 16% of the
Portfolio respectively.

1.   The Lipper  General  Municipal  Debt Funds  Index  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.

     Past performance is not predictive of future performance.


<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 issued by the United States Government,  its agencies and
instrumentalities and related repurchase agreements.


                                                              90 Day T-Bills
              7-Day                U.S. Government Money     Average Discount
         Compound Yield              Market Portfolio             Yield
- --------------------------------  ----------------------- ----------------------

             2/29/00                       4.9%                    5.6%

         Total Aggregate           U.S. Government Money   Lipper U.S. Treasury
      Return for the Period          Market Portfolio             Money
     Ended February 29, 2000             (Class I)            Market Index1
- --------------------------------  ----------------------- ----------------------

  9/1/94 (inception) - 2/29/00*            4.6%                    4.8%

        3/1/99 - 2/29/00                   4.3%                    4.4%

        9/1/99 - 2/29/00                   2.3%                    2.3%

*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
February 29, 2000. The average  dollar-weighted  Portfolio  maturity was 57 days
compared with a maximum  allowable  average  maturity of 90 days.  The Fed Funds
rate has risen 50 basis points over the last six months to 5.75%. An environment
of persistently strong economic growth has forced the Federal Reserve to respond
to perceived supply/demand  imbalances with tighter monetary policy. The average
maturity of the  Portfolio  has  remained  within a range of 40 to 72 days since
last fall.

 An investment in the U.S.  Government  Money Market Portfolio is not insured or
 guaranteed  by  the  Federal  Deposit  Insurance   Corporation  or  any  other
 government agency.  Although the U.S.  Government Money Market Portfolio seeks
 to preserve the value of your investment at $1.00 per share, it is possible to
 lose money by investing in the Portfolio.

1.   The Lipper  U.S.  Treasury  Money  Market  Funds  Index  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 indicative of future results.


<PAGE>








                       This page intentionally left blank.





February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
LARGE CAPITALIZATION VALUE PORTFOLIO


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



   Principal
    Amount                                                                                              Value
- ----------------                                                                                   -----------------
- ----------------                                                                                   -----------------
                      SHORT-TERM GOVERNMENT NOTES - 6.86%

                      Federal Home Loan Bank - 6.86%
   $  4,960,000       5.72% due 3/1/00                                                                 $  4,960,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Total Short-Term Government Notes (Cost-$4,960,000)                              $  4,960,000
                                                                                                   -----------------
                                                                                                   -----------------

    Shares
- ----------------
- ----------------
                      COMMON STOCKS - 93.46%

                      Aerospace - 2.43%
         47,600       Boeing Company                                                                      1,755,250
                                                                                                   -----------------
                                                                                                   -----------------

                      Airlines - 3.07%
         42,000       AMR, Corp.*                                                                         2,220,750
                                                                                                   -----------------
                                                                                                   -----------------

                      Banking - 9.43%
         25,500       Chase Manhattan Corporation                                                         2,030,437
         87,007       FleetBoston Financial Corporation                                                   2,370,946
         73,160       Wells Fargo Company                                                                 2,418,853
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          6,820,236
                                                                                                   -----------------
                                                                                                   -----------------

                      Beverages -  2.94%
         69,000       Diageo PLC Sponsored ADR                                                            2,126,062
                                                                                                   -----------------
                                                                                                   -----------------

                      Chemicals - 6.79%
         45,400       E.I. du Pont de Nemours and Company                                                 2,292,700
         67,500       Monsanto Company                                                                    2,619,844
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          4,912,544
                                                                                                   -----------------
                                                                                                   -----------------

                      Computer Hardware - 0.71%
         20,500       Compaq Computer Corporation                                                           509,938
                                                                                                   -----------------
                                                                                                   -----------------

                      Computer Software - 4.05%
         45,500       Computer Associates International, Inc.                                             2,926,218
                                                                                                   -----------------
                                                                                                   -----------------

                      Cosmetics/Toiletries - 0.95%
         25,500       Avon Products Inc.                                                                    690,094
                                                                                                   -----------------
                                                                                                   -----------------

                      Financial Services - 12.64%
         46,500       Citigroup, Inc.                                                                     2,403,468
         42,200       Countrywide Credit Industries, Inc.                                                 1,052,363
         85,500       Freddie Mac                                                                         3,569,625
         66,000       Household International Inc.                                                        2,107,875
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          9,133,331
                                                                                                   -----------------
                                                                                                   -----------------

                      Electronics - 3.96%
         44,500       Emerson Electric Company                                                            2,027,531
         18,500       Rockwell International Corporation                                                    837,125
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          2,864,656
                                                                                                   -----------------
                                                                                                   -----------------

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

                      Healthcare Services - 1.10%
         45,600       Tenet Healthcare Corporation*                                                         798,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Insurance - 7.74%
         32,100       Ace, Ltd.                                                                             573,788
         34,900       AFLAC, Inc..                                                                        1,276,031
         43,976       Conseco, Inc.                                                                         643,149
         52,400       John Hancock Financial Services*                                                      831,850
         56,282       XL Capital Ltd Class A                                                              2,275,903
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          5,600,721
                                                                                                   -----------------
                                                                                                   -----------------

                      Machinery - 2.48%
         51,100       Caterpillar, Inc.                                                                   1,791,694
                                                                                                   -----------------
                                                                                                   -----------------

                      Manufacturing - 0.42%
          5,000       Textron, Inc.                                                                         305,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Metals/Mining - 6.31%
         28,000       Alcoa Inc.                                                                          1,918,000
         30,000       Minnesota Mining & Manufacturing Company                                            2,643,750
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          4,561,750
                                                                                                   -----------------
                                                                                                   -----------------

                      Multimedia - 1.32%
         19,000       News Corporation Limited Sponsored ADR                                                955,938
                                                                                                   -----------------
                                                                                                   -----------------

                      Oil/Gas - 1.47%
         11,000       Anadarko Petroleum Corp.                                                              338,250
         27,100       Unocal Corp.                                                                          724,925
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          1,063,175
                                                                                                   -----------------
                                                                                                   -----------------

                      Pharmaceuticals - 4.78%
         53,000       American Home Products Corporation                                                  2,305,500
         28,000       Cardinal Health Inc.                                                                1,155,000
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          3,460,500
                                                                                                   -----------------
                                                                                                   -----------------

                      Retail - 7.68%
         29,000       CVS Corporation                                                                     1,015,000
        154,000       Kroger Company*                                                                     2,290,750
         42,475       May Department Stores Company                                                       1,112,314
         36,000       McDonalds Corporation                                                               1,136,250
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          5,554,314
                                                                                                   -----------------
                                                                                                   -----------------

                      Telecommunications - 8.75%
         45,000       Bell Atlantic Corporation                                                           2,202,188
         33,000       MCI WorldCom, Inc.*                                                                 1,472,625
         43,500       Sprint Corporation                                                                  2,653,500
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          6,328,313
                                                                                                   -----------------
                                                                                                   -----------------




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

                      Transportation - 2.73%
         40,000       Burlington Northern Santa Fe Corporation                                              787,500
         61,000       Canadian Pacific Limited                                                            1,189,500
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          1,977,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Waste Disposal - 1.71%
         82,500       Waste Management, Inc.                                                              1,237,500
                                                                                                   -----------------
                                                                                                   -----------------


     Total Common Stocks (Cost-$73,338,055)                                                             $ 67,592,984
                                                                                                    -----------------
                                                                                                    -----------------

     Total Investments (Cost-$78,298,055)                                            100.32%            $ 72,552,984
                                                                                                    -----------------
                                                                                                    -----------------

     Other Liabilities in Excess of Other Assets                                     (0.32%)
                                                                                                           (228,774)
                                                                                                    -----------------
                                                                                                    -----------------

     Total Net Assets                                                                100.00%            $ 72,324,210
                                                                               ==============       =================
                                                                               ==============       =================
</TABLE>



     * Non-income producing security.

     See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
LARGE CAPITALIZATION GROWTH PORTFOLIO

13

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


      Principal
       Amount                                                                                                 Value
   ----------------                                                                                     ------------------
   ----------------                                                                                     ------------------

                           SHORT-TERM CORPORATE NOTES - 1.70%

                           Financial Services -
                           General Electric Capital Corporation Commercial Paper,
      $  2,500,000              5.60% due 3/2/00                                                             $  2,500,000
                                                                                                        ------------------
                                                                                                        ------------------


                           Total Short-Term Corporate Notes (Cost-$2,500,000)                                $  2,500,000
                                                                                                        ------------------
                                                                                                        ------------------

       Shares
   ----------------
   ----------------
                           COMMON STOCKS - 99.43%

                           Advertising - 1.75%
            64,000         Interpublic Group of Companies, Inc.                                                 2,572,000
                                                                                                        ------------------
                                                                                                        ------------------

                           Banking - 1.46%
            65,000         Wells Fargo Company                                                                  2,149,062
                                                                                                        ------------------
                                                                                                        ------------------

                           Beverages - 0.82%
            25,000         Coca-Cola Company                                                                    1,210,938
                                                                                                        ------------------
                                                                                                        ------------------

                           Biomedical - 4.64%
            33,000         Biogen Inc.*                                                                         3,561,937
            17,000         Genentech, Inc.*                                                                     3,278,875
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                6,840,812
                                                                                                        ------------------
                                                                                                        ------------------

                           Computer Hardware - 12.36%
            55,000         Dell Computer Corporation*                                                           2,244,688
            44,000         EMC Corporation*                                                                     5,236,000
            22,000         IBM Corp                                                                             2,244,000
            46,000         Microsoft Corporation*                                                               4,111,250
            46,000         Sun Microsystems, Inc.*                                                              4,381,500
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                               18,217,438
                                                                                                        ------------------
                                                                                                        ------------------

                           Cosmetics/Toiletries - 3.50%
            50,000         Colgate-Palmolive Company                                                            2,609,375
            29,000         Procter & Gamble Company                                                             2,552,000
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                5,161,375
                                                                                                        ------------------
                                                                                                        ------------------

                           Distribution - 2.22%
            66,000         Costco Wholesale Corporation*                                                        3,275,250
                                                                                                        ------------------
                                                                                                        ------------------

                           Electronics - 16.51%
            24,000         Applied Materials, Inc*                                                              4,390,500
            53,000         Intel Corporation                                                                    5,989,000
            24,000         JDS Uniphase Corporation*                                                            6,327,000
            18,000         PMC-Sierra Inc.*                                                                     3,475,125
            25,000         Texas Instruments Incorporated                                                       4,162,500
                                                                                                        ------------------
                                                                                                               24,344,125
                                                                                                        ------------------

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

                           Financial Services - 9.73%
            75,000         Charles Schwab Corporation                                                           3,135,937
            61,500         Citigroup, Inc.                                                                      3,178,781
            60,000         Morgan Stanley Dean Witter & Company                                                 4,226,250
            41,000         The Goldman Sachs Group, Inc.                                                        3,792,500
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                               14,333,468
                                                                                                        ------------------
                                                                                                        ------------------

                           Insurance - 1.73%
            28,750         American International Group, Inc.                                                   2,542,578
                                                                                                        ------------------
                                                                                                        ------------------

                           Internet - 8.99%
            60,000         America Online, Inc.*                                                                3,540,000
            22,000         Broadvision, Inc.*                                                                   5,556,375
            26,000         Yahoo!, Inc.*                                                                        4,151,875
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                               13,248,250
                                                                                                        ------------------
                                                                                                        ------------------

                           Manufacturing - 4.35%
            34,000         General Electric Company                                                             4,494,375
            37,000         Illinois Tool Works, Inc.                                                            1,912,438
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                6,406,813
                                                                                                        ------------------
                                                                                                        ------------------

                           Multimedia - 1.71%
            75,000         The Walt Disney Company                                                              2,512,500
                                                                                                        ------------------
                                                                                                        ------------------

                           Networking Products - 6.09%
            55,000         Cisco Systems, Inc.*                                                                 7,270,312
             9,000         Network Appliance, Inc*                                                              1,698,750
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                8,969,062
                                                                                                        ------------------
                                                                                                        ------------------

                           Oil Field Services - 3.66%
            75,000         Halliburton Company                                                                  2,841,683
            35,000         Schlumberger Limited                                                                 2,551,458
                                                                                                        ------------------
                                                                                                                5,393,141
                                                                                                        ------------------
                                                                                                        ------------------

                           Pharmaceuticals - 5.67%
            37,000         Bristol-Myers Squibb Company                                                         2,102,063
            31,000         Johnson & Johnson                                                                    2,224,250
            70,000         Pfizer, Inc.                                                                         2,248,750
            51,000         Schering-Plough Corporation                                                          1,778,625
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                8,353,688
                                                                                                        ------------------
                                                                                                        ------------------

                           Retail - 7.76%
            69,000         Home Depot, Inc.                                                                     3,989,062
            45,000         Target Corporation                                                                   2,655,000
            80,000         Walgreen Company                                                                     2,065,000
            56,000         Wal-Mart Stores, Inc.                                                                2,726,500
                                                                                                        ------------------
                                                                                                               11,435,562
                                                                                                        ------------------



       Shares                                                                                                 Value
   ----------------                                                                                     ------------------
                           Telecommunications - 6.48%
            46,000         Lucent Technologies, Inc.                                                            2,737,000
            54,000         MCI WorldCom, Inc.*                                                                  2,409,750
            55,000         Qwest Communciations International Inc.*                                             2,507,010
            50,000         SBS Communications Inc.                                                              1,900,000
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                9,553,760
                                                                                                        ------------------

   Total Common Stocks (Cost-$86,747,760)                                                                   $ 146,519,822
                                                                                                        ------------------
                                                                                                        ------------------

   Total Investments (Cost-$89,247,760)                                                101.13%              $ 149,019,822
                                                                                                        ------------------
                                                                                                        ------------------

   Other Liabilities in Excess of Other Assets                                         (1.13%)                (1,663,338)
                                                                                                        ------------------
                                                                                                        ------------------

  Total Net Assets                                                                     100.00%              $ 147,356,484
                                                                              =================         ==================
                                                                              =================         ==================

       </TABLE>


   * Non-income producing security.

   See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SMALL CAPITALIZATION PORTFOLIO

16

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


         Shares                                                                                               Value
      --------------                                                                                      --------------
      --------------                                                                                      --------------
                            COMMON STOCKS - 83.10%

                            Beverages - 3.32%
             30,000         Canandaigua Brands, Inc.*                                                       $ 1,470,000
                                                                                                          --------------
                                                                                                          --------------

                            Building & Construction - 1.49%
            140,000         American Homestar Corp*                                                             297,500
             25,000         Champion Enterprises, Inc.*                                                         157,813
             80,000         Oakwood Homes Corporation                                                           205,000
                                                                                                          --------------
                                                                                                          --------------
                                                                                                                660,313
                                                                                                          --------------
                                                                                                          --------------

                            Electronics - 22.92%
             36,500         Harman International Industries, Inc                                              2,260,719
            107,500         Silicon Valley Group, Inc.*                                                       2,721,093
             18,000         Teleflex Incorporated                                                               508,500
             44,000         Varian Semiconductor Equipment Associates, Inc.*                                  2,557,500
             49,000         Vishay Intertechnology, Inc.*                                                     2,107,000
                                                                                                          --------------
                                                                                                          --------------
                                                                                                             10,154,812
                                                                                                          --------------
                                                                                                          --------------

                            Funeral Services - 3.99%
            416,000         Stewart Enterprises, Inc.                                                         1,768,000
                                                                                                          --------------
                                                                                                          --------------

                            Garden Products - 3.44%
             46,000         Toro Company                                                                      1,523,750
                                                                                                          --------------
                                                                                                          --------------

                            Machinery - 4.26%
            130,247         Albany International, Corp                                                        1,888,582
                                                                                                          --------------
                                                                                                          --------------

                            Manufacturing - 4.69%
             35,000         Harsco Corporation                                                                  868,438
             30,000         Precision Castparts Corporation                                                     774,375
             20,000         Snap-on Incorporated                                                                436,250
                                                                                                          --------------
                                                                                                          --------------
                                                                                                              2,079,063
                                                                                                          --------------
                                                                                                          --------------

                            Medical Products - 6.04%
             67,000         Varian Medical Systems, Inc.*                                                     2,675,812
                                                                                                          --------------
                                                                                                          --------------

                            Music/Clubs - 3.43%
             82,000         Steinway Musical Instruments, Inc.*                                               1,522,125
                                                                                                          --------------
                                                                                                          --------------

                            Oil/Gas - 16.15%
            211,666         EEX Corporation*                                                                    515,936
             15,000         Helmerich & Payne, Inc.                                                             399,375
             98,000         Marine Drilling Companies, Inc.*                                                  2,235,625
            125,000         Oceaneering International, Inc.*                                                  2,375,000
            110,000         Pride International, Inc.*                                                        1,629,375
                                                                                                          --------------
                                                                                                          --------------
                                                                                                              7,155,311
                                                                                                          --------------
                                                                                                          --------------

                            Publishing - 0.45%
              5,000         Houghton Mifflin Company                                                            199,063
                                                                                                          --------------
                                                                                                          --------------


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

                            Restaurants - 7.64%
             61,500         CKE Restaurants, Inc.                                                               392,063
             75,000         Jack In The Box Inc.*                                                             1,504,687
             57,000         Outback Steakhouse, Inc. *                                                        1,489,125
                                                                                                          --------------
                                                                                                          --------------
                                                                                                              3,385,875
                                                                                                          --------------
                                                                                                          --------------

                            Retail - 2.68%
             71,500         ShopKo Stores, Inc.*                                                              1,188,687
                                                                                                          --------------
                                                                                                          --------------

                            Steel - 2.60%
            279,700         Oregon Steel Mills, Inc.                                                          1,153,762
                                                                                                          --------------
                                                                                                          --------------


                            Total Common Stocks (Cost-$39,536,091)                                           36,825,155
                                                                                                          --------------
                                                                                                          --------------

        Principal
         Amount
      --------------
      --------------
                            Repurchase Agreement - 10.89%
                            State Street Bank & Trust Company:  at 3.50%, dated  2/29/00, to be
                            repurchased at $4,824,469 on 3/1/00, collateralized by $4,925,250
                            U.S. Treasury Note, 5.125% due 8/31/00
          4,824,000         (Cost-$4,824,000)                                                                 4,824,000
                                                                                                          --------------
                                                                                                          --------------



      Total Investments (Cost-$44,360,091)                                                   93.99%         $41,649,155
                                                                                                          --------------
                                                                                                          --------------

      Other Assets in Excess of Other Liabilities                                             6.01%           2,664,179
                                                                                                          --------------
                                                                                                          --------------

      Total Net Assets                                                                      100.00%        $ 44,313,334
                                                                                  ==================      ==============

        </TABLE>


      * Non-income producing security.

      See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
INTERNATIONAL EQUITY PORTFOLIO

18
<TABLE>
<S>       <C>                           <C>                              <C>                                   <C>

        Shares                                                                                                Value
     --------------                                                                                     ------------------
     --------------                                                                                     ------------------
                           COMMON STOCKS - 95.83%

                           FINLAND - 5.27%
                           Telecommunications
            10,375         Nokia Oyj Sponsored ADR                                                          $   2,057,492
                                                                                                        ------------------
                                                                                                        ------------------

                           FRANCE - 11.44%
                           Banking - 1.81%
            17,000         Societe Generale Sponsored ADR                                                         704,788
                                                                                                        ------------------
                                                                                                        ------------------

                           Insurance - 1.44%
             8,900         AXA Sponsored ADR                                                                      560,700
                                                                                                        ------------------
                                                                                                        ------------------

                           Oil/Gas - 2.06%
            11,970         Total Fina SA Sponsored ADR                                                            803,486
                                                                                                        ------------------
                                                                                                        ------------------

                           Pharmaceuticals - 2.07%
            15,600         Aventis S.A. Sponsored ADR                                                             811,200
                                                                                                        ------------------
                                                                                                        ------------------

                           Telecommunications - 4.06%
            10,850         Alcatel SA Sponsored ADR                                                               512,663
             6,500         France Telecom S.A. Sponsored ADR                                                    1,069,250
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                1,581,913
                                                                                                        ------------------
                                                                                                        ------------------

                           GERMANY - 13.25%
                           Banking - 2.76%
            12,800         Deutsche Bank AG Sponsored ADR                                                       1,077,101
                                                                                                        ------------------
                                                                                                        ------------------

                           Computer Software - 2.34%
            12,800         SAP AG Sponsored ADR                                                                   912,800
                                                                                                        ------------------
                                                                                                        ------------------

                           Diversified Manufacturing Operations - 2.66%
             5,800         Siemens AG Unsponsored ADR                                                           1,035,874
                                                                                                        ------------------
                                                                                                        ------------------

                           Machinery - 5.49%
             6,500         Mannesmann AG Sponsored ADR                                                          2,140,299
                                                                                                        ------------------
                                                                                                        ------------------

                           HONG KONG - 1.93%
                           Closed End Funds
            56,500         WEBS-Hong Kong, WEBS-World Equity Benchmark Shares                                     752,156
                                                                                                        ------------------
                                                                                                        ------------------

                           JAPAN - 26.72%
                           Audio/Video Products - 2.89%
             3,600         Sony Corporation Sponsored ADR                                                       1,128,150
                                                                                                        ------------------
                                                                                                        ------------------

                           Banking - 1.95%
            61,331         Bank of Tokyo-Mitsubishi, Ltd. ADR                                                     758,971
                                                                                                        ------------------
                                                                                                        ------------------

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

                           Computer Hardware - 2.10%
             8,628         TDK Corporation Sponsored ADR                                                          819,660
                                                                                                        ------------------
                                                                                                        ------------------

                           Cosmetics/Toiletries - 2.76%
             4,059         Kao Corporation Unsponsored ADR                                                      1,077,089
                                                                                                        ------------------
                                                                                                        ------------------

                           Finance - 1.91%
             8,550         Orix Corporation Sponsored ADR                                                         743,850
                                                                                                        ------------------
                                                                                                        ------------------

                           Indentification Sys/Dev - 2.07%
             4,500         Secom, Co., LTD Unsponsored ADR                                                        806,179
                                                                                                        ------------------
                                                                                                        ------------------

                           Manufacturing - 2.13%
             3,720         Bridgestone Corporation Unsponsored ADR                                                831,359
                                                                                                        ------------------
                                                                                                        ------------------

                           Office Equipment - 3.86%
            35,320         Canon, Inc. Sponsored ADR                                                            1,501,100
                                                                                                        ------------------
                                                                                                        ------------------

                           Printing - 1.14%
             9,031         Toppan Printing Co., Ltd. Unsponsored ADR                                              445,172
                                                                                                        ------------------
                                                                                                        ------------------

                           Retail - 2.65%
            10,278         Seven-Eleven Japan Co., Ltd. Unsponsored ADR                                         1,034,803
                                                                                                        ------------------
                                                                                                        ------------------

                           Telecommunications - 3.26%
            18,700         Nippon Telegraph & Telephone Corporation Sponsored ADR                               1,271,600
                                                                                                        ------------------
                                                                                                        ------------------

                           NETHERLANDS - 6.95%
                           Banking - 2.06%
            15,600         ING Groep N.V. Sponsored ADR                                                           804,375
                                                                                                        ------------------
                                                                                                        ------------------

                           Electronics - 2.10%
             4,282         Koninklijke (Royal) Philips Electronics N.V. NY Reg Share                              820,003
                                                                                                        ------------------
                                                                                                        ------------------

                           Multimedia - 2.79%
            15,750         VNU NV Sponsored ADR                                                                 1,086,504
                                                                                                        ------------------
                                                                                                        ------------------

                           SOUTH KOREA - 1.20%
                           Power/Utility - 0.58%
            16,350         Korea Electric Power Corporation Sponsored ADR                                         224,813
                                                                                                        ------------------
                                                                                                        ------------------

                           Steel - 0.62%
             9,625         Pohang Iron & Steel Company Ltd Sponsored ADR                                          241,828
                                                                                                        ------------------
                                                                                                        ------------------

                           SPAIN - 4.55%
                           Banking - 1.58%
            58,800         Banco Santander Central Hispano Sponsored ADR                                          617,400
                                                                                                        ------------------

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

                           Telecommunications - 2.97%
            13,331         Telefonica S.A. Sponsored ADR                                                        1,155,631
                                                                                                        ------------------
                                                                                                        ------------------

                           SWEDEN -5.17%
                           Telecommunications
            21,000         Telefonaktiebolaget LM Ericsson Sponsored ADR                                        2,016,000
                                                                                                        ------------------
                                                                                                        ------------------

                           SWITZERLAND - 3.28%
                           Food Products - 1.81%
             8,400         Nestle SA Sponsored ADR                                                                708,170
                                                                                                        ------------------
                                                                                                        ------------------

                           Human Resources - 1.47%
             5,800         Adecco SA Sponsored ADR                                                                571,300
                                                                                                        ------------------
                                                                                                        ------------------

                           UNITED KINGDOM - 16.07%
                           Banking - 1.47%
             5,800         Barclays PLC Sponsored ADR                                                             571,300
                                                                                                        ------------------
                                                                                                        ------------------

                           Insurance - 1.70%
             9,000         Prudential Corporation PLC Sponsored ADR                                               662,820
                                                                                                        ------------------
                                                                                                        ------------------

                           Multimedia - 2.39%
             7,000         Reuters Group PLC Sponsored ADR                                                        931,875
                                                                                                        ------------------
                                                                                                        ------------------

                           Oil/Gas - 2.11%
            19,800         Shell Transport & Trading Company Sponsored ADR                                        822,938
                                                                                                        ------------------
                                                                                                        ------------------

                           Pharmaceuticals - 1.58%
            12,600         Glaxo Wellcome PLC Sponsored ADR                                                       614,250
                                                                                                        ------------------
                                                                                                        ------------------

                           Telecommunications - 6.84%
             5,804         British Telecommunications PLC Sponsored ADR                                         1,034,562
            55,600         Marconi Plc Unsponsored ADR                                                            692,554
            16,200         Vodafone Airtouch PLC Sponsored ADR                                                    934,538
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                2,661,654
                                                                                                        ------------------


                                                                                                        ------------------
     Total Investments (Cost-$26,661,689)                                           95.83%                 $   37,366,603
                                                                                                        ------------------
                                                                                                        ------------------

     Other Assets in Excess of Other Liabilities                                     4.17%                      1,626,025
                                                                                                        ------------------
                                                                                                        ------------------

     Total Net Assets                                                              100.00%                  $  38,992,628
                                                                             ==============             ==================
                                                                             ==============             ==================

       </TABLE>


     *  Non-income producing security.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
INVESTMENT QUALITY BOND PORTFOLIO

21
<TABLE>
<S>       <C>                           <C>                              <C>                                   <C>
           Principal
            Amount                                                                                             Value
       ------------------                                                                                 ----------------
       ------------------                                                                                 ----------------

                                U.S. GOVERNMENT NOTES - 48.72%

                                U.S. Treasury Notes - 22.11%
            $  3,505,458        3.375% due 1/15/07                                                           $  3,311,571
               5,000,000        5.625% due 5/15/08                                                              4,689,050
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                8,000,621
                                                                                                          ----------------
                                                                                                          ----------------

                                Federal Home Loan Mortgage Corp -  9.95%
               2,500,000        5.125% due 10/15/08                                                             2,166,024
                 288,352        6.50% due 4/15/20                                                                 286,818
                 479,401        6.85% due 10/15/21                                                                477,153
                 670,137        7.25% due 4/15/24                                                                 669,300
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                3,599,295
                                                                                                          ----------------
                                                                                                          ----------------

                                Federal National Mortgage Association -  16.60%
               6,375,000        6.00% due 5/15/08                                                               5,898,852
                 107,080        7.00% due 12/25/18                                                                106,644
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                6,005,496
                                                                                                          ----------------
                                                                                                          ----------------

                                Government National Mortgage Association - 0.06%
                  20,910        8.50% due 4/1/18                                                                   20,916
                                                                                                          ----------------
                                                                                                          ----------------


                                Total Cost U.S. Government Notes (Cost-$18,086,612)                            17,626,328
                                                                                                          ----------------
                                                                                                          ----------------


                                CORPORATE NOTES & BONDS - 49.88%

                                Automotive - 3.81%
               1,500,000        TRW, Inc., 6.05% due 1/15/05                                                    1,379,834
                                                                                                          ----------------
                                                                                                          ----------------

                                Banking - 1.66%
                 600,000        Nationsbank Corp., 5.375% due 4/15/00                                             599,388
                                                                                                          ----------------
                                                                                                          ----------------

                                Broadcasting - 3.80%
                 250,000        Cox Communications Inc., 6.375% due 6/15/00                                       249,500
               1,055,000        EZ Communications CBS 9.75% due 12/01/05                                        1,126,213
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                1,375,713
                                                                                                          ----------------
                                                                                                          ----------------

                                Chemicals - 4.01%
               1,500,000        ICI Wilmington, 6.95% due 9/15/04                                               1,452,585
                                                                                                          ----------------
                                                                                                          ----------------

                                Financial Services -  11.13%
               1,000,000        Associates Corporate N. America,  6.625% due 06/15/05                             960,110
                 350,000        Associates Corporate N. America, 6.25% due 09/15/00                               349,080
                 750,000        BHP Finance USA, 7.875% due 12/01/02                                              751,658
                                Delta Funding Home Equity Loan Trust Series 1997-1 Class A2,
                 441,249              6.92% due 5/25/15                                                           438,628


           Principal
            Amount                                                                                            Value
       ------------------                                                                                -----------------

                                Fleet Credit Card Master Trust, Ser. 1995-F, Class A1, 6.05%
                 510,000              due 8/1/03                                                                  507,607
                 250,000        Morgan Stanley MTN, 5.75% due 2/15/01                                             246,743
                 276,404        National Auto Finance Ser 1996-1 A 6.33% due 12/21/02                             275,713
                                Prime Credit Card Master Trust 1996-1 Class A 6.70%
                 500,000              due 7/15/04                                                                 497,340
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                4,026,879
                                                                                                          ----------------
                                                                                                          ----------------

                                Healthcare Services - 3.27%
               1,200,000        Tenet Healthcare Corp., 8.825% due 12/1/03                                      1,182,000
                                                                                                          ----------------
                                                                                                          ----------------

                                Insurance - 2.53%
                 825,000        Geico Corporation, 9.15% due 9/15/21                                              913,613
                                                                                                          ----------------
                                                                                                          ----------------

                                Machinery - 0.27%
                 100,000        Ingersoll-Rand Company 6.255% due 2/15/01                                          98,976
                                                                                                          ----------------
                                                                                                          ----------------

                                Manufacturing - 0.35%
                 125,000        ADT Operations 8.25% due 8/01/00                                                  125,573
                                                                                                          ----------------
                                                                                                          ----------------

                                Metals/Mining - 3.05%
               1,200,000        Cyprus Minerals, Inc., 6.625% due 10/15/05                                      1,104,960
                                                                                                          ----------------
                                                                                                          ----------------

                                Multimedia - 2.82%
               1,000,000        Westinghouse Electric CBS, 8.375% due 6/15/02                                   1,018,550
                                                                                                          ----------------
                                                                                                          ----------------

                                Oil/Gas - 0.76%
                 275,000        Amoco Canada Petro Company LTD, 7.25% due 12/01/02                                275,063
                                                                                                          ----------------
                                                                                                          ----------------

                                Pharmaceuticals -2.83%
               1,000,000        American Home Products 7.9% due 2/15/05                                         1,022,290
                                                                                                          ----------------
                                                                                                          ----------------

                                Power/Utility - 2.34%
                 150,000        Public Service Electric & Gas, 7.875% due 11/01/01                                151,260
                 700,000        Southern California Edison, 5.875% due 1/15/01                                    693,826
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  845,086
                                                                                                          ----------------
                                                                                                          ----------------

                                Telecommunications -  0.53%
                 190,000        GTE Corporation 9.375% due 12/1/00                                                193,350
                                                                                                          ----------------
                                                                                                          ----------------

                                Transportation - 3.37%
               1,300,000        Union Pacific Corp., 6.12% due 2/1/04                                           1,220,986
                                                                                                          ----------------
                                                                                                          ----------------

                                Waste Disposal - 3.35%
                 500,000        WMX Technologies, 6.70% due 5/1/01                                                487,965
                 750,000        WMX Technologies, 7.125% due 6/15/01                                              725,888
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                1,213,853
                                                                                                          ----------------
                                                                                                          ----------------





       Total Corporate Notes & Bonds (Cost-$18,644,304)                                                   $  18,048,699
                                                                                                          ----------------

       Total Investments (Cost-$36,730,916)                                              98.60%           $35,675,027
                                                                                                          ----------------
                                                                                                          ----------------

       Other Assets in Excess of Other Liabilities                                        1.40%                   505,943
                                                                                                          ----------------
                                                                                                          ----------------

       Total Net Assets                                                                 100.00%              $ 36,180,970
                                                                                     ===========          ================
                                                                                     ===========          ================

</TABLE>

       MTN - Medium Term Note

       See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
MUNICIPAL BOND PORTFOLIO

24

<TABLE>
<S>       <C>                            <C>                                    <C>                          <C>
       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

                         MUNICIPAL BONDS - 97.52%

                         ARIZONA - 4.21%
                         Water/Sewer
         $  500,000      Sedona Arizona Wastewater, 4.75% due 7/1/27                                          $   407,755
                                                                                                          ----------------
                                                                                                          ----------------

                         CALIFORNIA - 8.57%
                         Education - 3.03%
                         California State Public Works Board Lease Revenue Various
             50,000            California State University Projects, 6.00% due 9/1/15                              53,022
                         California State Public Works Board Lease Revenue, 5.375%
            250,000             due 10/1/17                                                                       240,233
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  293,254
                                                                                                          ----------------
                                                                                                          ----------------
                         Housing - 3.67%
                         California Housing Finance Agency Single Family Mortgage,
            385,000             5.30% due 8/1/18                                                                  355,501
                                                                                                          ----------------
                                                                                                          ----------------

                         Turnpike/Toll - 1.88%
                         Foothill/Eastern Corridor Agency California Toll Road Revenue
            200,000            Refunding 5.75% due 1/15/40                                                        181,848
                                                                                                          ----------------
                                                                                                          ----------------

                         COLORADO - 1.56%
                         Health/Hospitals
            150,000      Denver Colorado City & County Hospital, 6.00% due 10/1/15                                151,548
                                                                                                          ----------------
                                                                                                          ----------------

                         FLORIDA - 0.37%
                         Education
             35,000      Dade County Florida School Board Ser. A, 5.75% due 5/1/12                                 36,340
                                                                                                          ----------------
                                                                                                          ----------------

                         GEORGIA - 7.68%
                         Airport - 3.13%
            305,000      Atlanta Georgia Airport Facilities Revenue, 6.25% due 1/01/21                            303,213
                                                                                                          ----------------
                                                                                                          ----------------

                         Education - 2.34%
            215,000      Jackson County Georgia School District, 6.00% due 7/1/14                                 227,266
                                                                                                          ----------------
                                                                                                          ----------------

                         General Obligation - 2.20%
            200,000      Georgia State Ser. B, 6.250% due 4/1/07                                                  213,528
                                                                                                          ----------------
                                                                                                          ----------------

                         HAWAII -4.43%
                         General Obligation
            505,000      Hawaii State Ser CR, 4.75 due 4/01/18                                                    428,937
                                                                                                          ----------------
                                                                                                          ----------------

                         ILLINOIS - 4.44%
                         Health/Hospitals
                         Illinois Health Facilities Authority Northwestern Medical Facility
            500,000            Foundation, 5.00% due 11/15/18                                                     430,085
                                                                                                          ----------------
                                                                                                          ----------------



       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------
                         IOWA - 0.54%
                         Water/Sewer
             50,000      West Des Moines Iowa Water Revenue, 6.80% due 12/1/13                                     52,611
                                                                                                          ----------------
                                                                                                          ----------------

                         KENTUCKY - 1.02%
                         Turnpike/Toll
                         Kentucky State Turnpike Authority Economic Development,
            100,000            5.625% due 7/1/15                                                                   99,130
                                                                                                          ----------------
                                                                                                          ----------------

                         LOUISIANA - 1.58%
                         General Obligation
            150,000      New Orleans Louisiana, 6.125% due 10/1/16                                                153,039
                                                                                                          ----------------
                                                                                                          ----------------

                         MARYLAND - 3.17%
                         Resource Recovery
                         Maryland State Energy Financing Adiministration Solid Waste
                              Disposal Revenue Wheelabrator Water Projects, 6.30%
            300,000           due 12/01/10                                                                        307,257
                                                                                                          ----------------
                                                                                                          ----------------

                         MISSOURI - 0.42%
                         Housing
                         Missouri State Housing Development Commission GNMA Backed
             40,000            Sec-C, 6.90% due 7/1/18                                                             40,966
                                                                                                          ----------------
                                                                                                          ----------------

                         NEBRASKA - 0.41%
                         Power/Utility
             40,000      Omaha Nebraska Public Power Distribution, 5.50% due 2/1/14                                39,882
                                                                                                          ----------------
                                                                                                          ----------------

                         NEVADA - 1.54%
                         Housing
            150,000      Nevada Housing Division - Single Family Ser. A, 6.15% due 4/1/17                         149,676
                                                                                                          ----------------
                                                                                                          ----------------

                         NEW YORK - 10.74%
                         Education - 1.33%
                         New York State Dormitory Authority City University, 5.75%
            125,000           due 7/1/09                                                                          129,091
                                                                                                          ----------------
                                                                                                          ----------------

                         General Obligation - 7.16%
            200,000      New York New York Ser. A, 6.50% due 7/15/06                                              214,280
            500,000      New York, NY Ser E, 5.25% due 2/1/12                                                     479,450
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  693,730
                                                                                                          ----------------
                                                                                                          ----------------

                         Housing - 0.78%
             75,000      New York State Mortgage Agency Ser. 54, 6.10% due 10/1/15                                 75,968
                                                                                                          ----------------
                                                                                                          ----------------

                         Pollution Control - 0.42%
                         New York State Environmental Facilities Corporation Pollution
             40,000           Control, 5.875% due 6/15/14                                                          40,488
                                                                                                          ----------------
                                                                                                          ----------------

                         Transportation - 1.05%
            100,000      Metropolitan Transportation Authority New York, 5.50% due 7/1/08                         101,731
                                                                                                          ----------------
       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

                         NORTH DAKOTA - 6.01%
                         Housing
            250,000      North Dakota State Housing Finance Agency Ser. A, 5.25% due 7/1/18                       223,418
            390,000      North Dakota State Housing Finance Agency Ser. C, 5.50% due 7/1/18                       359,502
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  582,920
                                                                                                          ----------------
                                                                                                          ----------------

                         OHIO - 5.13%
                         General Obligation - 4.54%
            500,000      Akron Ohio, 5.00% due 12/1/18                                                            440,530
                                                                                                          ----------------
                                                                                                          ----------------

                         Health/Hospitals - 0.58%
             50,000      Lorain County Ohio Hospital Medical Center, 7.75% due 11/1/13                             56,252
                                                                                                          ----------------
                                                                                                          ----------------

                         PENNSYLVANIA - 4.24%
                         General Obligation - 2.94%
            300,000      Pennsylvania State Second Series, 5.00% due 11/15/12                                     285,333
                                                                                                          ----------------
                                                                                                          ----------------

                         Tax Allocation - 0.77%
                         Philadelphia Pennsylvania Municipal Authority Series A, 5.625%
             75,000           due 11/15/14                                                                         74,511
                                                                                                          ----------------
                                                                                                          ----------------

                         Water/Sewer - 0.53%
                         Pittsburgh Pennsylvania Water & Sewer Authority Series B, 5.600%
             50,000            due 9/1/15                                                                          51,332
                                                                                                          ----------------
                                                                                                          ----------------

                         PUERTO RICO - 0.68%
                         Power/Utility
             65,000      Puerto Rico Electric Power Authority, 6.00% due 7/1/15                                    66,112
                                                                                                          ----------------
                                                                                                          ----------------

                         SOUTH CAROLINA - 6.84%
                         Health/Hospitals - 2.32%
                         Spartanburg County South Carolina Health Services Series B, 5.125%
            250,000            due 4/15/17                                                                        224,545
                                                                                                          ----------------
                                                                                                          ----------------

                         Power/Utility - 4.52%
                         Piedmont Municipal Power Agency South Carolina Electric Revenue
            500,000             Ser A, 5.00% due 1/1/18                                                           438,195
                                                                                                          ----------------
                                                                                                          ----------------

                         TEXAS - 5.77%
                         Education - 2.20%
            250,000      Houston Texas Independent School District Ser. A, 5.00% due 2/15/24                      213,640
                                                                                                          ----------------
                                                                                                          ----------------

                         General Obligation - 1.01%
             75,000      Houston Texas Ser. C, 5.25% due 4/1/14                                                    71,618
             25,000      San Antonio Texas Certificates of Obligation, 6.625% due 8/1/14                           26,610
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                   98,228
                                                                                                          ----------------

                         Housing - 2.03%
                         Texas State Veterans Housing Assistance Program Ser B, 5.75%
            200,000            due 12/1/2013                                                                      196,994
                                                                                                          ----------------
       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

                         Power/Utility - 0.52%
             50,000      Brazos River Authority Texas Revenue, 5.800% due 8/01/15                                  50,009
                                                                                                          ----------------
                                                                                                          ----------------

                         UTAH - 3.52%
                         General Obligation
            400,000      Clearfield City Utah, 5.00% due 2/1/23                                                   341,224
                                                                                                          ----------------
                                                                                                          ----------------

                         WASHINGTON - 3.02%
                         Education - 2.55%
                         Spokane Cnty Washington School District No. 356 Ser A, 5.45%
            250,000           due 6/1/2013                                                                        247,098
                                                                                                          ----------------
                                                                                                          ----------------

                         Power/Utility - 0.47%
             35,000      Seattle Washington Light & Power Series A, 5.75% due 8/1/11                               35,568
                         Washington State Public Power Supply Nuclear Project No. 1
             10,000             Series B, 7.25%7/1/12                                                              10,302
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                   45,870
                                                                                                          ----------------
                                                                                                          ----------------

                         WASHINGTON D.C. - 2.06%
                         Public Facilities
                         Washington DC Convention Center Authority Dedicated Tax
            250,000            Revenue Senior Lien, 4.75% due 10/01/28                                            199,505
                                                                                                          ----------------
                                                                                                          ----------------

                         WISCONSIN - 9.31%
                         Education - 6.28%
                         Wisconsin State Health & Educational Facilities Authority Series A,
            400,000            5.250% due 8/15/19                                                                 353,260
            300,000      Wisconsin State Health & Educational Facilities, 5.25% due 8/15/27                       255,540
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  608,800
                                                                                                          ----------------
                                                                                                          ----------------

                         Housing - 3.03%
                         Wisconsin Housing & Economic Development Home Ownership,
            300,000            6.200% due 3/1/27                                                                  293,691
                                                                                                          ----------------

                         WYOMING- 0.26%
                         Housing
                         Wyoming Community Development Authority Housing, 6.65%
             25,000           due 12/1/06                                                                          25,363
                                                                                                          ----------------
                                                                                                          ----------------

     Total Investments (Cost-$10,094,719)                                                97.52%              $  9,452,993
                                                                                                          ----------------
                                                                                                          ----------------

     Other Assets in Excess of Other Liabilities                                          2.48%
                                                                                                                  239,990
                                                                                                          ----------------
                                                                                                          ----------------

     Total Net Assets                                                                   100.00%              $  9,692,983
                                                                                  ==============          ================
                                                                                  ==============          ================

</TABLE>

     FRN - Floating Rate Note

     See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
U.S. GOVERNMENT MONEY MARKET PORTFOLIO

28

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

       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------
     ---------------                                                                                      ----------------
                            U.S. GOVERNMENT NOTES - 100.02%

                            Federal Farm Credit Bank Discount Notes - 8.56%
          $  52,000         5.55% due 3/23/00                                                                  $   51,824
            184,000         5.80% due 3/27/00                                                                     183,229
            268,000         5.63% due 3/30/00                                                                     266,785
            137,000         5.70% due 3/31/00                                                                     136,349
             73,000         5.62% due 4/4/00                                                                       72,613
            259,000         5.68% due 4/4/00                                                                      257,612
          2,830,000         5.75% due 4/20/00                                                                   2,807,399
             87,000         5.77% due 8/10/00                                                                      84,741

                                                                                                          ----------------
                                                                                                          ----------------
                            Total Federal Farm Credit Bank (Cost-$3,860,551)                                  $ 3,860,551
                                                                                                          ----------------
                                                                                                          ----------------


                            Federal Home Loan Bank Discount Notes - 15.87%
            373,000         5.80% due 3/22/00                                                                     371,738
            120,000         5.83% due 4/7/00                                                                      119,281
          1,232,000         5.68% due 4/12/00                                                                   1,223,836
          3,204,000         5.70% due 4/12/00                                                                   3,182,693
          2,000,000         5.15% due 5/17/00                                                                   2,000,000
            265,000         5.67% due 5/26/00                                                                     261,411

                            Total Federal Home Loan Bank Discount Notes
                                                                                                          ----------------
                                                                                                          ----------------
                            (Cost-$7,158,959)                                                                 $ 7,158,959
                                                                                                          ----------------
                                                                                                          ----------------

                            Federal Home Loan Mortgage Discount Notes - 25.02%
          4,101,000         5.66% due 3/8/00                                                                    4,096,486
            768,000         5.65% due 3/14/00                                                                     766,433
             50,000         5.60% due 4/4/00                                                                       49,736
          3,495,000         5.75% due 4/11/00                                                                   3,472,113
          2,507,000         5.69% due 4/20/00                                                                   2,487,187
            142,000         5.72% due 4/20/00                                                                     140,872
            175,000         5.75% due 7/6/00                                                                      171,450
            105,000         5.67% due 8/11/00                                                                     102,281

                            Total Federal Home Loan Mortgage Discount Notes
                                                                                                          ----------------
                                                                                                          ----------------
                            (Cost-$11,286,558)                                                               $ 11,286,558
                                                                                                          ----------------
                                                                                                          ----------------


                            Federal National Mortgage Association - 50.57%
            656,000         5.60% due 3/1/00                                                                      656,000
          4,500,000         5.60% due 3/2/00                                                                    4,499,300
          4,775,000         5.62% due 3/2/00                                                                    4,774,254
            170,000         5.55% due 3/7/00                                                                      169,843
            246,000         5.57% due 3/7/00                                                                      245,772
             22,000         5.58% due 3/28/00                                                                      21,908
             32,000         5.71% due 4/3/00                                                                       31,833
          1,729,000         5.72% due 4/20/00                                                                   1,715,264
          1,147,000         5.75% due 5/11/00                                                                   1,133,993

       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

          1,394,000         5.77% due 5/25/00                                                                   1,375,008
            518,000         5.82% due 5/25/00                                                                     510,882
             50,000         5.88% due 6/8/00                                                                       49,192
          2,875,000         5.78% due 7/13/00                                                                   2,813,145
          2,745,000         5.79% due 7/20/00                                                                   2,682,750
          2,171,000         5.80% due 7/20/00                                                                   2,121,682
             10,000         5.88% due 8/3/00                                                                        9,747

                                                                                                          ----------------
     Total Federal National Mortgage Association (Cost-$22,810,573)                                          $ 22,810,573
                                                                                                          ----------------
                                                                                                          ----------------

     Total Investments (Cost-$45,116,641)                                         100.02%                    $ 45,116,641
                                                                                                          ----------------
                                                                                                          ----------------

     Other Liabilities in Excess of Other Assets                                  (0.02%)                        (10,928)
                                                                                                          ----------------
                                                                                                          ----------------

     Total Net Assets                                                             100.00%                    $ 45,105,713
                                                                      ====================                ================
                                                                      ====================                ================



</TABLE>

     See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF ASSETS AND LIABILITIES
- --------------------------------------------------------------------------------

<TABLE>
<S>       <C>                        <C>           <C>          <C>            <C>            <C>          <C>            <C>
                                                     30
                                ------------- ------------- -------------  -------------- ------------- ------------  --------------
                                                                                                                           U.S.
                                   Large         Large                                     Investment                   Government
                                CapitalizationCapitalization   Small       International    Quality      Municipal        Money
                                   Value        Growth      Capitalization    Equity          Bond         Bond           Market
                                 Portfolio     Portfolio     Portfolio       Portfolio     Portfolio     Portfolio      Portfolio
                                ------------- ------------- -------------  -------------- ------------- ------------  --------------
Assets
    Investments, (including
repurchase
    agreements of $0, $0,
$4,824,000, $0, $0
    $0, $0 respectively), at value
(cost -
    $78,298,055; $89,247,760;
$44,360,091;
    $26,661,689; $36,730,916;
$10,094,719
    and $45,116,641, respectively;  $72,552,984  $149,019,822   $41,649,155     $37,366,603   $35,675,027   $9,452,993   $45,116,641
note 1f)
  Cash                                        -       920,834           277       1,906,832             -      146,889        78,079
  Receivable for shares of
beneficial
  interest sold                         423,167       542,754       384,827         369,534        53,886        1,164       386,136
Receivable for investments sold       1,490,242     5,440,169     2,459,627               -       286,070            -             -
Interest receivable                                     2,336           469               -       574,501      126,862
                                              -                                                                               81,256
Dividends receivable                    130,453        55,950         8,790          14,861             -            -             -
Foreign taxes receivable                                                             25,544
                                              -             -             -                             -            -             -
Prepaid expenses and other assets        21,671        22,133        12,593          11,829        13,666       16,338        15,772
                                    ------------- ------------- -------------  -------------- ------------- ------------ -----------
     Total Assets                    74,618,517   156,003,998    44,515,738      39,695,203    36,603,150    9,744,246    45,677,884
                                    ------------- ------------- -------------  -------------- ------------- ------------ -----------

Liabilities
Payable to manager                        39,076        74,168        22,686          23,067        16,129        4,665       17,270
Administration fee payable                 5,391        10,232         3,130           2,758         2,630          682        3,260
Payable for shares of beneficial
 interest redeemed                       324,358       628,799        80,515         655,754       177,829        2,103      488,757
Payable for investments purchased      1,916,433     7,900,151             -               -             -            -            -
Other payables and accrued                 9,049        34,164        96,073          20,996       225,592       43,813       62,884
 expenses
                                      ------------- ------------- -------------  -------------- ------------- ----------------------
       Total Liabilities               2,294,307     8,647,514       202,404         702,575       422,180       51,263      572,171
                                      ------------- ------------- -------------  -------------- ------------- ----------------------

Net Assets
  Shares of beneficial interest at        44,355        46,610        39,153          23,819        37,115       10,099      232,408
par value
  Paid-in-surplus                     78,330,075    78,629,881    41,925,591      27,000,442    37,831,925   10,423,545   44,879,442
  Accumulated undistributed net
investment
    income (loss)                        129,459     (220,933)     (113,426)       (118,519)           961        2,046      (2,931)
  Accumulated net realized gain
(loss) on
    investments and foreign
currency                               (434,608)     9,128,864     5,172,952       1,381,972     (633,142)    (100,981)      (3,206)
    transactions
  Net unrealized appreciation
(depreciation)
    on investments                   (5,745,071)    59,772,062   (2,710,936)      10,704,914   (1,055,889)    (641,726)            -
                                      ------------- ------------- -------------  -------------- ------------- ----------------------
       Total Net Assets              $72,324,210  $147,356,484   $44,313,334     $38,992,628   $36,180,970   $9,692,983  $45,105,713
                                      ============= ============= =============  ============== ============= ======================

Net Asset Value per Share
   Class I
   Net Assets                        $68,784,387  $140,766,290   $42,650,063     $37,843,343   $34,944,817   $9,608,467  $44,018,691
   Shares of beneficial interest       4,216,723     4,449,654     3,767,126       2,310,842     3,584,644    1,001,145   44,026,707
outstanding
                                      ------------- ------------- -------------  -------------- ------------- ----------------------
   Net asset value and offering
price per                                 $16.31        $31.64        $11.32          $16.38         $9.75        $9.60        $1.00
    Share
                                      ============= ============= =============  ============== ============= ======================


Net Asset Value per Share
   Class B
   Net Assets                           $430,149      $659,005      $157,056        $189,382       $84,456       $8,274      $92,745
   Shares of beneficial interest          26,618        21,200        14,032          11,697         8,670          862       92,744
outstanding
                                      ------------- ------------- -------------  -------------- -------------  ---------------------
   Net asset value and offering
price per                                 $16.16        $31.08        $11.19          $16.19         $9.74        $9.60        $1.00
     Share
                                      ============= ============= =============  ============== =============  =====================

Net Asset Value per Share
   Class C
   Net Assets                          $3,109,674    $5,931,189    $1,506,215        $959,903     $1,151,697     $76,242    $994,277
   Shares of beneficial interest          192,143       190,057       134,144          59,253        118,055       7,943     994,293
outstanding
                                      ------------- ------------- -------------  -------------- -------------- -----------  --------
   Net asset value and offering
price per                                 $16.18        $31.21        $11.23          $16.20          $9.76       $9.60        $1.00
     Share
                                      ============= ============= =============  ============== ============== ===========  ========

See accompanying notes to financial statements.


  </TABLE>

Six Months Ended February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF OPERATIONS
- --------------------------------------------------------------------------------
<TABLE>
<S>       <C>                       <C>           <C>               <C>            <C>            <C>             <C>            <C>
                                                    31

                            --------------   -------------- --------------- --------------  --------------- -------------- ---------
                                                                                                                              U.S.
                               Large            Large                                        Investment                   Government
                            Capitalization   Capitalization     Small       International      Quality        Municipal      Money
                               Value           Growth      Capitalization     Equity            Bond           Bond          Market
                             Portfolio        Portfolio      Portfolio       Portfolio       Portfolio       Portfolio     Portfolio
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
Investment Income
  Dividends                  $517,769 (1)     $365,207        $112,832        $78,016 (1)           $0             $0            $ 0
  Interest                    155,802           38,517          29,230                       1,300,396        299,870      1,346,040
                                                                                 -
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
 Total investment income      673,571          403,724         142,062         78,016        1,300,396        299,870      1,346,040
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------

Operating Expenses
 Management fees (notes 2a,
2e)                           267,115          438,455         130,452        133,423          112,777         29,176        120,271
 Administration fees (note
2c)                           25,480           40,040          12,740          9,100           14,560          4,550         18,200
 Transfer and dividend
disbursing agent fees          45,500           63,700          27,300         24,570           34,580          9,100         36,400
Custodian fees (note 2a)       26,527           34,206          51,127         30,425           30,736         29,976         27,354
 Registration fees             15,252           11,946          12,107         10,372           10,720          9,169         13,535
 Auditing fees                  7,156            7,156           7,156          7,156            7,156          7,156          7,156
 Reports and notices to
  shareholders                  5,460           11,874           6,574          2,513            5,460              -          6,572
 Legal fees                     9,100           10,010           7,280          4,550            5,096          1,820          6,370
 Trustees' fees                 1,820            9,275           5,010            748            3,797            748          5,010
 Distribution & service fees
   (note 2d)
     Class B                    1,555            1,984             498            529              383             58            446
     Class C                   11,715           20,595           4,050          2,552            3,141            297          3,298
 Miscellaneous                  2,053            3,328           2,615          1,098            1,097            364          1,587
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
 Total operating expenses     418,733          652,569         266,909        227,036          229,503         92,414        246,199
Less: Management fees
 waived and/or expenses
 assumed (note 2a)            (1,762)                -               -              -                -       (27,515)              -
Expense offset
 arrangement (note 2a)        (1,047)         (26,016)           (167)       (28,605)          (8,896)          (856)           (54)
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
 Net operating expenses      415,924          626,553         266,742        198,431          220,607         64,043        246,145
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------

 Net investment income
(loss)                       257,647        (222,829)       (124,680)      (120,415)        1,079,789        235,827      1,099,895
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------

Realized and Unrealized
Gain(Loss) on Investments-Net
 Net realized gain (loss)
on securities               3,059,451        9,293,224       6,038,535      1,542,668        (588,000)      (100,981)          (843)

 Net change in unrealized
  Appreciation(depreciation)
  on investments         (13,477,242)       19,765,173       (498,574)      6,755,306           26,672      (297,386)              -

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

 Net realized gain (loss)
and change in unrealized
appreciation (depreciation)
 on investments          (10,417,791)       29,058,397       5,539,961      8,297,974        (561,328)      (398,367)          (843)

  Net increase (decrease) in
net assets resulting from
operations              ($10,160,144)      $28,835,568      $5,415,281     $8,177,559         $518,461     ($162,540)     $1,099,052

                         ==============   ============== =============== ==============  =============== ============== ============

(1) Net of foreign withholding taxes of $4,037 and $11,029 for Large Capitalization Value and
International Equity, respectively.

See accompanying notes to financial statements.

  </TABLE>
Six Months Ended February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------
<TABLE>
<S>       <C>                                    <C>               <C>            <C>            <C>             <C>            <C>

                                                    32
                                    -------------------------------- -------------------------------- ------------------------------
                                        Large Capitalization Value       Large Capitalization Growth          Small Capitalization
                                                    Portfolio                        Portfolio                        Portfolio
                                    -------------------------------- -------------------------------- ------------------------------

                                   6 Mos. Ended      Year Ended     6 Mos. Ended     Year Ended      6 Mos. Ended     Year Ended
                                 February 29, 2000 August 31,1999 February 29, 2000 August 31,1999 February 29, 2000 August 31,1999

Operations
Net investment income (loss)            $257,647         $551,397      ($222,829)       ($382,898)       ($124,680)       ($196,421)
Net realized gain (loss) on
 investments                           3,059,451        3,911,254       9,293,224        7,636,240        6,038,535          538,422
Net change in unrealized appreciation
 (depreciation) on investments      (13,477,242)        4,723,895      19,765,173       30,990,758        (498,574)        8,450,520
                                    ---------------  --------------- --------------- ---------------- ----------------  ------------
Net increase (decrease) in net
  assets resulting from operations  (10,160,144)        9,186,546      28,835,568       38,244,100        5,415,281        8,792,521

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

Dividends and Distributions to
Shareholders
Net investment income
     Class I                           (658,178)        (238,346)               -                -                -                -
     Class B                             (2,492)                -               -                -                -                -
     Class C                            (20,810)                -               -                -                -                -
Net realized gain
     Class I                         (7,097,607)      (2,604,268)     (7,263,382)      (1,644,127)        (477,007)      (6,885,615)
     Class B                            (26,868)                -        (21,967)                -          (1,052)                -
     Class C                           (224,407)                -       (232,902)                -         (10,630)                -
Total dividends and distributions
  to shareholders                    (8,030,362)      (2,842,614)     (7,518,251)      (1,644,127)        (488,689)      (6,885,615)
                                  ---------------  --------------- --------------- ---------------- ----------------  --------------

Share Transactions of
Beneficial Interest
Net proceeds from shares sold
     Class I                          17,932,902       43,516,472      22,465,625       50,917,991        5,780,661       15,232,180
     Class B                             355,470          180,079         405,545          206,626           70,605           76,827
     Class C                           2,496,740        1,173,280       3,935,459        2,225,861        1,124,970          246,405
Reinvestment of dividends and
 distributions
     Class I                           7,680,655        2,808,762       7,192,439        1,626,717          474,529        6,833,808
     Class B                              27,162                -          20,096                -            1,005                -
     Class C                             238,806                -         225,959                -           10,629                -
Cost of shares redeemed
     Class I                        (17,834,333)     (16,842,950)    (25,185,919)     (40,089,419)      (6,586,306)      (8,991,933)
     Class B                            (32,783)                -        (19,011)             (11)          (1,749)                -
     Class C                           (143,465)         (26,750)       (999,162)         (26,409)         (19,816)          (6,695)
Net increase in net assets from
  share transactions of beneficial
  interest                            10,721,154       30,808,893       8,041,031       14,861,356          854,528       13,390,592

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

Total increase (decrease) in
  net assets                         (7,469,352)       37,152,825      29,358,348       51,461,329        5,781,120       15,297,498

Net Assets
  Beginning of period                 79,793,562       42,640,737     117,998,136       66,536,807       38,532,214       23,234,716
                                   ---------------  --------------- --------------- ---------------- ----------------  -------------
  End of period (including
undistributed
    (overdistributed) net investment
income
    of $129,459, $553,292; ($220,933),
    $1,896; ($113,426), $11,254;
($118,519),
    $182,952; $961; $1,896; $2,046,
    $2,047; ($2,931), and $1,895,
   respectively)                     $72,324,210      $79,793,562    $147,356,484     $117,998,136      $44,313,334      $38,532,214
                                 ===============  =============== =============== ================ ================  ===============

See accompanying notes to financial statements.


  </TABLE>

Six Months Ended February 29, 2000
(Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------
<TABLE>
<S>   <C>           <C>                  <C>               <C>          <C>              <C>             <C>               <C>


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


 6 Mos. Ended      Year Ended       6 Mos. Ended      Year Ended      6 Mos. Ended     Year Ended       6 Mos. Ended     Year Ended
Feb. 29, 2000    August 31,1999     Feb. 29, 2000   August 31,1999   Feb. 29, 2000   August 31,1999   Feb. 29, 2000   August 31,1999
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------  --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------  --------------- -------------

      ($120,415)        $238,631         $1,079,789      $1,952,674         $235,827         $430,743     $1,099,895      $1,821,251
       1,542,668         703,979          (588,000)          94,374        (100,981)           78,058          (843)           (138)

       6,755,306       3,788,888             26,672     (1,593,458)        (297,386)        (807,644)
                                                                                                               -               -
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------

       8,177,559       4,731,498            518,461         453,590        (162,540)        (298,843)      1,099,052       1,821,113
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------




       (178,106)       (173,213)        (1,064,744)     (1,950,367)        (234,581)        (430,382)    (1,090,494)     (1,819,600)
           (520)               -            (1,717)           (159)            (201)             (24)        (1,646)           (142)
         (2,430)               -           (14,263)         (2,186)          (1,046)            (186)       (12,581)         (1,510)

       (587,319)               -           (20,777)       (225,023)         (62,225)         (43,266)              -               -
         (1,245)               -                  -               -             (48)                -              -               -
         (5,821)               -                  -               -            (365)                -              -               -

       (775,441)       (173,213)        (1,101,501)     (2,177,735)        (298,466)        (473,858)    (1,104,721)     (1,821,252)
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------




       8,797,665      13,305,963          8,135,188      23,031,923        1,119,110        5,637,079     25,322,528      50,062,160
         103,207          65,536             20,166          64,322           19,143            8,604         39,152          70,317
         705,512         365,497            983,491         293,323           39,116           46,798      1,469,210         350,624

         600,042         171,246          1,028,449       2,128,885          291,591          468,341      1,069,987       1,777,737
           1,763               -              1,713             177              217               29          1,558             153
           8,249               -             14,251           2,239            1,409              182         12,322           1,522

     (7,583,794)     (8,226,685)       (14,716,571)    (18,093,662)      (2,899,669)      (3,571,865)   (30,726,505)    (41,973,797)
         (3,842)               -              (300)            (49)         (18,687)                -       (18,435)               -
       (228,087)        (16,947)          (120,722)         (8,367)            (380)          (8,296)      (782,698)        (56,687)

       2,400,715       5,664,610        (4,654,335)       7,418,791      (1,448,150)        2,580,872    (3,612,881)      10,232,029
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------

       9,802,833      10,222,895        (5,237,375)       5,694,646      (1,909,156)        1,808,171    (3,618,550)      10,231,890


      29,189,795      18,966,900         41,418,345      35,723,699       11,602,139        9,793,968     48,724,263      38,492,373
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------





     $38,992,628     $29,189,795        $36,180,970     $41,418,345       $9,692,983      $11,602,139    $45,105,713     $48,724,263
================= ===============   ================ ===============  =============== ================ =============== =============
================= ===============   ================ ===============  =============== ================ =============== =============

  </TABLE>


Six Months Ended February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

34

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  Friend  Ivory & Sime plc:  International  Equity.
Unified  Fund  Services,  Inc.  (the  "Administrator")  served  as  the  Trust's
administrator  until January 31, 2000.  Funds  Distributor,  Inc.  served as the
Trust's administrator  effective February 1, 2000 pursuant to the Administration
Agreement   dated  September  21,  1999.   Unified  Fund  Services,   Inc.  (the
"Distributor") served as the Trust's Distributor until September 20, 1999. Funds
Distributor, Inc. served as the Trust's Distributor effective September 21, 1999
pursuant to the  Distribution  Agreement dated September 21, 1999. 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.
     Currently,  each portfolio offers Class I, Class B and Class C shares. Each
class represents  interest in the same assets of the applicable  portfolio,  and
the  classes  are  identical  except  for  differences  in  their  sales  charge
structures, ongoing service and distribution charges and certain transfer agency
expenses. In addition,  Class B shares and all corresponding reinvested dividend
shares  automatically  convert to Class I shares approximately eight years after
issuance.  All classes of shares have equal voting  privileges  except that each
class  has  exclusive   voting  rights  with  respect  to  its  service   and/or
distribution plan.
     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   substantially   all  of  its  taxable  and  tax-exempt   income  to
shareholders; accordingly, no Federal income tax provision is required.

       (c) Security Transactions and Other Income

       Security  transactions are recorded 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 recorded on accrual basis.  Discounts or
premiums on debt  securities  purchased  are  accreted or  amortized to interest
income over the lives of the respective securities.

       (d) Dividends and Distributions

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

                                                     Income
                                                   Dividends   Capital Gains
                                                  ----------------------------
                    Large Capitalization Value      annually      annually
                    Large Capitalization Growth     annually      annually
                    Small Capitalization            annually      annually
                    International Equity            annually      annually
                    Investment Quality Bond         daily *       annually
                    Municipal Bond                  daily *       annually
                    U.S. Government Money Market    daily *       annually
                         *  paid monthly
       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 are  reported as
distributions of paid-in-surplus or tax return of capital.

       (e) 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.

       (f) Repurchase Agreements

       The Trust,  through its  custodian,  receives  delivery of the underlying
securities,  the market value of which at the time of purchase is required to be
in an  amount  at least  equal  to 101% of the  resale  price.  The  Manager  is
responsible for determining  that the amount of these  underlying  securities is
maintained at a level such that their market value is at all times equal to 101%
of the resale price.  In the event of default of the  obligation to  repurchase,
the Trust has the right to liquidate  the  collateral  and apply the proceeds in
satisfaction of the obligation.

       (g) 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. Actual results could differ from those estimates.

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

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

       For the six months  ended  February  29,  2000,  the Manager  voluntarily
waived $1,762 and $27,515 for Large  Capitalization  Value and  Municipal  Bond,
respectively.

       The Portfolios also benefit from an expense offset arrangement with their
custodian bank where  uninvested  cash balances earn credits that reduce monthly
fees.

     (b) The Manager, not the Portfolios,  pays a portion of its management fees
to the Advisers at the following annual rates of each Portfolios'  average daily
net assets: .30% for Large Capitalization Value, Large Capitalization Growth and
Small Capitalization; .40% for International Equity; .20% for Investment Quality
Bond and Municipal Bond and .125% for U.S. Government Money Market.

       (c) The  administration  fee is accrued daily and payable  monthly to the
Administrator.

      (d) The  Portfolios  have  adopted  a Plan of  Distribution  (the  "Plan")
pursuant to Rule 12b-1 under the 1940 Act with  respect to the  distribution  of
Class B and  Class C shares  of the  Portfolios.  The Plan  provides  that  each
Portfolio  will pay the  Distributor  or other  entities a fee, which is accrued
daily and paid monthly,  at the annual rate of 1.0% of the average net assets of
Class B and Class C shares. Up to 0..25% of average daily net assets may be paid
directly  to the  Manager  for  support  services.  A portion of the fee payable
pursuant  to the  Plan,  equal to 0.25% of the  average  daily  net  assets,  is
currently  characterized  as a service  fee. A service fee is a payment made for
personal service and/or the maintenance of shareholder accounts.

      (e) The  Trust  and the  Manager  have  entered  into  an  Excess  Expense
Agreement  (the "Expense  Agreement")  effective  January 1, 1999. In connection
with the Expense  Agreement the Manager is currently waiving its management fees
and/or assuming  certain other operating  expenses of the Portfolios in order to
maintain  the  expense  ratios  of each  class  of the  Portfolios  at or  below
predetermined  levels  (each an "Expense  Cap").  Under the terms of the Expense
Agreement,  expenses  borne by the Manager are subject to  reimbursement  by the
Portfolios up to five years from the date the fee or expense was  incurred,  but
no reimbursement will be made by a Portfolio if it would result in the Portfolio
exceeding  its Expense Cap. The Expense  Agreement  can be  terminated by either
party,  without  penalty,  upon 60 days prior  notice.  For the six months ended
February 29, 2000,  reimbursement payments were made by the following Portfolios
to the Manager under the terms of the Expense Agreement: $5,648, $1,276, $9,358,
$4,607, $936 and $9,358 for the Large Capitalization Value, Large Capitalization
Growth, Small Capitalization,  International Equity, Investment Quality Bond and
Money Market Portfolios respectively.

3.    PURCHASES AND SALES OF SECURITIES

       For the six  months  ended  February  29,  2000  purchases  and  sales of
investment securities, other than short-term securities were as follows:
                                             Purchases       Sales
                                         ----------------------------
           Large Capitalization Value     $50,881,478    $41,006,805
           Large Capitalization Growth     34,419,657     32,459,929
           Small Capitalization            10,141,613     16,534,415
           International Equity            12,377,396     11,039,804
           Investment Quality Bond         14,310,638     16,120,354
           Municipal Bond                   1,187,030      1,652,503
4.    UNREALIZED APPRECIATION (DEPRECIATION) FOR FEDERAL INCOME TAX PURPOSES

       At  February  29,  2000,  the  composition  of  unrealized   appreciation
(depreciation) of investment securities were as follows:

                                Appreciation (Depreciation)     Net
                                -----------------------------------------
  Large Capitalization Value      $4,819,308  ($10,564,379) ($5,745,071)
  Large Capitalization Growth     62,086,328    (2,314,266)   59,772,062
  Small Capitalization             8,798,584   (11,509,520)  (2,710,936)
  International Equity            11,441,940      (737,026)   10,704,914
  Investment Quality Bond             38,601    (1,094,490)  (1,055,889)
  Municipal Bond                      42,505      (684,231)    (641,726)

For U.S.  federal income tax, the cost of securities  owned at February 29, 2000
was  substantially  the same as the cost of securities  for financial  statement
purposes.

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

       Each  Portfolio  has  unlimited  Class I shares  of  beneficial  interest
authorized with $.001 par value per share. Transactions in capital stock for the
I Class were as follows for the periods indicated:
                                  (Unaudited)
                                6 Months Ended          Year Ended
                                 February 29, 2000    August 31, 1999
                                ----------------      ---------------
Large Capitalization Value
      Issued                    936,845               2,133,762

      Redeemed                 (949,942)               (815,931)

      Reinvested from
        Dividends               417,417                144,855
                            ----------------      ---------------
      Net Increase in
        Shares                404,320                 1,462,686
                            ----------------      ---------------

Large Capitalization Growth
      Issued                     764,778            2,054,585

      Redeemed                 (8638,997)          (1,573,032)

      Reinvested from
        Dividends              239,427               71,851
                            ----------------      ---------------
      Net Increase in
        Shares                 165,208               553,404
                              ----------------     ---------------

Small Capitalization
       Issued                  564,517              1,541,540

       Redeemed                (631,683)             (919,820)

       Reinvested from
         Dividends              51,024                795,518
                            ----------------      ---------------
       Net Increase
         (Decrease) in Shares  (16,142)               1,417,238
                           ----------------        ---------------

International Equity
       Issued                    583,647            1,115,375

       Redeemed                  (492,320)           (686,830)

       Reinvested from
         Dividends                 38,444              14,969
                             ----------------      ---------------
       Net Increase in
         Shares                   129,771             443,514
                             ----------------     ---------------

Investment Quality Bond
       Issued                        825,239         2,250,732

       Redeemed                  (1,501,331)       (1,776,225)

       Reinvested from
         Dividends                  104,760           209,194
                             ----------------    ---------------
       Net Increase
         (Decrease) in Shares    (571,332)             683,701
                             ----------------     ---------------

Municipal Bond
       Issued                      116,179           534,305

       Redeemed                   (300,754)        (336,987)

       Reinvested from
          Dividends                30,144             44,442
                              ----------------    ---------------
       Net Increase
         (Decrease) in Shares     (154,431)          241,760
                              ----------------    ---------------

U.S. Government Money Market
       Issued                     25,322,527        50,062,160

      Redeemed                 (30,726,505)        (41,973,797)

       Reinvested from
         Dividends                1,069,987          1,777,737
                              ----------------     ---------------
       Net Increase
         (Decrease) in Shares   (4,333,991)           9,866,100
                               ----------------     ---------------
Each Portfolio has unlimited  Class B and Class C shares of beneficial  interest
authorized with $.001 par value per share. Transactions in capital stock for the
Class B and Class C shares were as follows for the period indicated:

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


                                            Class B                               Class C
                                (Unaudited)       Period from          (Unaudited)        Period from
                                  6 Months         1/4/99*               6 Months            1/4/99*
                                Ended 2/29/00      to 8/31/99          Ended 2/29/00      to 8/31/99
                               -----------------------------------   -----------------------------------
Large Capitalization Value
       Issued                      18,643                8,367             131,690            56,675

       Redeemed                    (1,880)                  -             (8,067)            (1,212)

       Reinvested from
         Dividends                 1,488                    -              13,057                -
                                -----------------  ------------------   -----------------------------------
       Net Increase in
         Shares                    18,251               8,367             136,680            55,463
                                 -----------------------------------   -----------------------------------

Large Capitalization Growth
       Issued                       13,645                7,611          136,292              83,457

       Redeemed                     (733)                 -             (36,312)              (980)

       Reinvested from
         Dividends                   677                  -               7,600                -

                                 -----------------------------------   -----------------------------------
       Net Increase in
         Shares                       13,589              7,611         107,580                82,477
                                 -----------------------------------   -----------------------------------

Small Capitalization
       Issued                         6,838               7,276          110,766               24,889

       Redeemed                       (191)                  -           (1,932)                (729)

       Reinvested from
         Dividends                    109                    -             1,150                  -
                                  -----------------  ------------------   ----------------------------------
       Net Increase in
         Shares                        6,756               7,276          109,984              24,160
                                  -----------------------------------   -----------------------------------

International Equity
       Issued                           6,724               5,159         47,172              30,308

       Redeemed                         (300)                   -         (17,361)            (1,399)

       Reinvested from
         Dividends                      114                    -            533                   -
                                    ----------------- ------------------   ---------------------------------
       Net Increase in
         Shares                           6,538            5,159              30,344              28,909
                                    -----------------------------------   ----------------------------------

Investment Quality Bond
       Issued                           2,048               6,465            100,150             29,380

       Redeemed                          (31)                 (5)            (12,312)              (843)

       Reinvested from
         Dividends                      175                   18               1,455               225
                                     -----------------------------------   ---------------------------------
       Net Increase in
         Shares                          2,192                 6,478            89,293          28,762
                                     -----------------------------------   ---------------------------------

Municipal Bond
       Issued                            1,927              837                4,036               4,598

       Redeemed                         (1,927)              -                  (40)                (815)

       Reinvested from
         Dividends                        22                 3                  146                 18
                                      -----------------   ------------------   -----------------------------
       Net Increase in
          Shares                          22                    840            4,142                3,801
                                        -----------------------------------   ------------------------------

U.S. Government Money Market
       Issued                            39,151                70,317         1,469,197           350,624

       Redeemed                         (18,435)                    -         (782,698)            (56,688)

       Reinvested from
         Dividends                       1,558                   153            12,322              1,522
                                         -----------------  ------------------   ---------------------------
       Net Increase in
         Shares                            22,274             70,470            698,821             295,458
                                         -----------------------------------   -----------------------------------
* Commencement of offering

 </TABLE>

6.    CAPITAL LOSS CARRYFORWARDS

       At August 31, 1999, 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           2005           2006          2007
             -----------------                           -----           ----           ----          ----

 U.S. Government Money Market Portfolio                  $2,309            $32           $187        $2,090

 </TABLE>
In accordance  with U.S.  Treasury  regulations,  the following  Portfolios have
incurred and will elect to defer  realized  capital losses arising after October
31, 1998  ("Post-October  losses").  Such losses are treated for tax purposes as
arising  on the  first  business  day  of  the  Portfolio's  next  taxable  year
(September 1, 1999).

                                                       Capital
                                                       Losses
                                                  ------------------
  Large Capitalization Value Portfolio                       $
                                                                  -
  Large Capitalization Growth Portfolio
                                                                  -
  Small Capitalization Portfolio
                                                                  -
  International Equity Portfolio
                                                                  -
  Investment Quality Bond Portfolio                          24,365
  Municipal Bond Portfolio
                                                                  -
  U.S. Government Money Market Portfolio                         54


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

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



                                                  INCOME FROM                   DIVIDENDS AND
                                                INVESTMENT OPERATIONS           DISTRIBUTIONS                   RATIOS
                               ---------------------------------------------------------------------   -----------------------------




                                                                                                                    Ratio
                                                                      Distributions                      Ratio      of Net
                                       Net                                  to                           of Net   Investment
                                    Realized               Dividends  Shareholders                      Operating  Income
               Net Asset              And                     to       from Net    Net              Net  Expenses   (Loss)
                Value,             Unrealized      Total   Shareholders Realized  Asset           Assets    to        to
               Beginning   Net     Investment   Gain(Loss)  from Net     Gains    Value,          End of  Average Average Portfolio
                 of       Income       on       Investment Investment     on      End of   Total  Period   Net       Net    Turnover
                Period    (Loss)   Investments  Operations  Income    Investments Period  Return* (000's)  Assets    Assets   Rate



Large Capitalization Value Portfolio (Class I)

September 1, 1999 to
 February 29, 2000
 (Unaudited)   $20.59       --       ($2.31)     ($2.31)    ($0.17)     ($1.80)  $16.31   (12.32%)  $68,784  1.02%(4)  0.67%(4)  54%

Year Ended
August 31, 1999   18.15     0.13        3.40        3.53     (0.09)      (1.00)  20.59     19.84%     78,484  1.10%(1) 0.84%(1)  67%

Year Ended
 August 31, 1998  18.57     0.14        0.07        0.21     (0.39)      (0.24)  18.15     0.96%     42,641  1.30%(1)  0.69%(1)  54%

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)  0.60%(1)  25%

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)  0.97%(1)  26%

September 2, 1994 (2)
To August 31, 1995 10.00(3) 0.15        2.20        2.35     (0.05)      --     12.30    23.60%     5,515  0.40%(1,4) 2.29%(1,4) 33%


     (1) During the fiscal  years  ended  August  31,1999,  August 31,  1998 and
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.  I  f  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 of
net  investment  income (loss) to average daily net assets would have been 1.12%
and 0.86%  respectively,  for the year ended August 31,  1999,  1.39% and 0.60%,
respectively,  for the year ended August 31,1998, 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 1, 1995.


Large Capitalization Growth Portfolio (Class I)
September 1, 1999 to
February 29, 2000
(Unaudited)   $26.98     ($0.11)       $6.43       $6.32     --         ($1.66) $31.64   23.75%  $140,766   0.90%(4) (0.30%)(4) 24%

Year Ended
August 31, 1999  17.83    (0.09)        9.65        9.56     --          (0.41) 26.98    54.03%   115,586   1.02%(1) (0.36%)(1) 39%

Year Ended
August 31, 1998  17.87    (0.07)        0.81        0.74      --        (0.78)  17.83     3.91%   66,537    1.18%(1) (0.34%)(1) 45%


Year Ended
August 31, 1997  13.16      (0.02)        4.73        4.71     --          --   17.87    35.79%    47,197   1.36%(1) (0.12%)(1) 53%

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) (0.13%)(1) 50%

September 2, 1994 (2)
to August 31, 1995 10.00(3)  0.02        2.85        2.87     (0.01)      --    12.86    28.77%   11,107   0.51%(1,4) 0.32%(1,4) 23%

     (1) During the fiscal  years  ended  August  31,1999,  August 31,  1998 and
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 of net
investment  income  (loss) to average daily net assets would have been 1.02% and
(0.36%)  respectively,  for the year ended August 31,  1999,  1.25% and (0.41%),
respectively,   for  the  year  ended   August   31,1998,   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 (Class I)

September 1, 1999 to
February 29, 2000
(Unaudited)  $10.10     ($0.20)       $1.54       $1.34     --         ($0.12)  $11.32   13.56%   $42,650   1.32%(4) (0.61%)(4) 27%

Year Ended
August 31, 1999 9.82      0.05)        3.02        2.97     --          (2.69)  10.10    34.91%    38,225   1.21%(1) (0.60%)(1) 32%

Year Ended
August 31, 1998 15.05    (0.10)       (4.20)      (4.30)       --       (0.93)   9.82   (30.64%)   23,235   1.28%(1) (0.63%)(1)  96%

Year Ended
August 31, 1997 13.58    (0.07)        2.37        2.30     --          (0.83)   15.05    18.07%   28,781   1.30%(1) (0.70%)(1) 162%

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) (0.83%)(1)  95%

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

     (1) During the fiscal  years  ended  August  31,1999,  August 31,  1998 and
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 of net
investment  income  (loss) to average daily net assets would have been 1.31% and
(0.70%),  respectively,  for the year ended  August 31,  1999,  1.44% and 0.98%,
respectively,   for  the  year  ended   August   31,1998,   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 (Class I)

September 1, 1999 to
February 29, 2000
 (Unaudited)   $13.18       $0.02       $3.44       $3.46    ($0.08)     ($0.18) $16.38   26.35%    $37,843  1.20%(4) (0.68%)(4) 32%

Year Ended
August 31, 1999 10.92        0.11        2.25        2.36     (0.10)      --    13.18    21.70%     28,743  1.45%(1)  1.00%(1)   46%

Year Ended
August 31, 1998  10.74        0.13        0.09        0.22     (0.04)  --       10.92    2.08%   18,967   1.40% (1)     1.14%(1) 58%

Year Ended
August 31, 1997  9.59        0.23        1.12        1.35     (0.20)      --    10.74    14.39%   10,389    1.64%(1)    0.32%(1) 58%

Year Ended
August 31, 1996  9.33        0.00        0.34        0.34     (0.03)      (0.05)9.59     3.68%     6,857     1.65%(1)   0.23%(1) 58%

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

     (1) During the fiscal  years  ended  August  31,1997,  August 31,  1998 and
August 31, 1999,  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 of net
investment  income  (loss) to average daily net assets would have been 1.49% and
1.04%  respectively,  for the year  ended  August  31,  1999,  1.96% and  0.59%,
respectively,   for  the  year  ended   August   31,1998,   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  20.15%  and  (14.99%),
annualized,  respectively,  for the period  September 2, 1994  (commencement  of
operations) to August 31,1995



Investment Quality Bond Portfolio (Class I)

September 1, 1999 to
February 29, 2000
(Unaudited)  $9.88       $0.26     ($0.13)       $0.13    ($0.26)       --      $9.75    1.34%    $34,945    1.07%(4)   5.34%(4) 38%


Year Ended
August 31, 1999 10.29     0.49      (0.35)        0.14     (0.49)      (0.06)   9.88      1.33%    41,070     1.05%(1)  4.85%(1) 62%

Year Ended
August 31, 1998 10.09     0.50        0.21        0.71     (0.50)      (0.01)   10.29     7.21%    35,724     1.19%(1)  4.86%(1) 44%

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)  5.03%(1) 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)  4.84%(1) 55%

September 2, 1994 (2)
To August 31, 1995 10.00(3) 0.60      0.08        0.68     (0.60)      --       10.08   7.12%    4,503     0.45%(1,4) 5.77%(1,4) 18%


     (1) During the fiscal  years  ended  August  31,1999,  August 31,  1998 and
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  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 of net investment income
(loss)  to  average   daily  net  assets   would  have  been  1.06%  and  4.86%,
respectively, for the year ended August 31, 1999, 1.37% and 4.69%, respectively,
for the year ended August 31,1998, 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 (Class I)

September 1, 1999 to
February 29, 2000
(Unaudited)   $10.00       $0.21     ($0.33)     ($0.12)    ($0.22)     ($0.06) $9.60  (1.26%)  $9,608     1.20%(4)   4.47%(4)   12%

Year Ended
August 31, 1999 10.72       0.42      (0.68)      (0.26)     (0.42)      (0.04) 10.00  (2.55%)   11,556    1.20%(1)   3.96%(1)   23%

Year Ended
August 31, 1998 10.33        0.43        0.42        0.85     (0.44)      (0.02)10.72   8.42%    9,794    1.20%(1)    4.07%(1)   18%

Year Ended
August 31, 1997 10.00        0.43       0.33        0.76     (0.43)      --     10.33   7.67%     7,223    1.21%(1)    4.19%(1)  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)    4.03%(1)  12%

September 2, 1994 (2)
To August 31, 1995 10.00(3)   0.51      (0.07)        0.44     (0.51)      --   9.93    4.65%    1,477   0.37%(1,4)  4.79%(1,4)  27%


     (1) During the fiscal  years  ended  August  31,1999,  August 31,  1998 and
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 of net
investment  income  (loss) to average daily net assets would have been 1.68% and
4.54%  respectively,  for the year  ended  August  31,  1999,  2.15% and  3.12%,
respectively,  for the year ended August 31,1998, 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.



U.S. Government Money Market Portfolio (Class I)

September 1, 1999 to
February 29, 2000
(Unaudited)   $1.000      $0.023      --          $0.023   ($0.023)      --     $1.000   2.29%   $44,019    0.98%(4)    4.56(4)  n/a

Year Ended
August 31, 1999 1.000      0.044       0.000       0.044    (0.044)      --     1.000    4.11%   48,358     1.00%(1)    4.02%(1) n/a

Year Ended
August 31, 1998 1.000      0.045      0.000       0.045      (0.045)     --     1.000    4.59%   38,492     1.12%(1)   4.41%(1) n/a
Year Ended
August 31, 1997 1.000      0.043       0.000       0.043    (0.043)      --     1.000    4.41%   28,572     1.12%(1)    4.31%(1) n/a

Year Ended
August 31, 1996 1.000      0.044      0.000       0.044    (0.044)      --      1.000    4.47%   22,906     1.13%(1)   4.30%(1) n/a

September 2, 1994 (2)
to August 31, 1995 1.000(3)  0.052    0.000       0.052    (0.052)    --        1.000    5.36%    5,072   0.40%(1,4)  5.38%(1,4) n/a

</TABLE>


     (1) During the fiscal  years  ended  August  31,1999,  August 31,  1998 and
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 of net
investment  income (loss) to average daily net assets would have been, 1.02% and
4.04%,  respectively,  for the year  ended  August,  31 1999,  1.30% and  4.24%,
respectively,  for the year ended August 31,1998, 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.


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

(2) Commencement of operations.
(3) Initial offering price.
(4) Annualized.



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



<PAGE>

                          THE SARATOGA ADVANTAGE TRUST
                           SEMI ANNUAL REPORT-Class B
                             AS OF FEBRUARY 29, 2000







                                TABLE OF CONTENTS




               President's                             Page 1
               Letter.....................................

               Investment                              Page 2
               Review..................................

               Schedules of                            Page 10
               Investments...........................

               Statements of Assets and                Page 30
               Liabilities...........................

               Statements of                           Page 31
               Operations............................

               Statements of Changes in Net            Page 32
               Assets................................

               Notes to Financial                      Page 34
               Statements............................

               Financial                               Page 39
               Highlights................................


     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 P. Marra                   Treasurer & Chief Financial Officer
  Mary A. Nelson                     Assistant Treasurer
  Karen Jacoppo-Wood                 Assistant Secretary




  Investment Manager                       Distributor

  Saratoga Capital Management              Funds Distributor Inc.
  1501 Franklin Avenue                     60 State Street, Suite 1300
  Mineola, NY 11501-4803                   Boston, MA 02109


  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>


<PAGE>





<PAGE>


8










                          THE SARATOGA ADVANTAGE TRUST

                       Semi-Annual Report to Shareholders




April 17, 2000



Dear Shareholder:

     We  are  pleased  to  provide  you  with  this  semi-annual  report  on the
investment  strategies  and  performance  of  the  portfolios  in  the  Saratoga
Advantage Trust (the "Trust").  This report covers the six months from September
1, 1999 through February 29, 2000.

     The pace of  change  brought  on by the  technology  "revolution"  has many
investors feeling simultaneously excited and confused.  Many analysts forecast a
continuation  of the economic  environment  of the last several  years fueled by
strong economic  growth,  low inflation,  benign  interest  rates,  and a stable
dollar. While many market pundits believe that the fundamentals for investing in
stocks remain strong,  investors  should be cautious about the growing mania for
some of the "new-economy"  stocks. Rather than chasing a "hot" investment craze,
for serious,  "core"  assets  investors  should keep focused on their  long-term
investment  goals.  Revisit the time-honored  "investment  pyramid"  approach to
investing by segregating core asset investment dollars from other money that you
are willing to take more risk with, and develop appropriate strategies for each.
The Saratoga  Advantage Trust mutual funds have been designed to help you manage
your core assets.  In addition,  the overall  performance of an index  sometimes
masks the performance of many stocks, while extraordinary  returns by just a few
companies can dramatically affect the return of an entire index.

DID YOU KNOW:

     * The  Standard & Poor's 500 Index had a return of 21% in 1999.  If the S&P
500 were an equal weighted index (which it is not, it is a market capitalization
weighted index),  simply removing just one stock  (Qualcomm,  that returned more
than 2600% in 1999)  would have  brought the mean return of the S&P 500 for 1999
down to 15.6%.
     * 249 of the stocks in the S&P 500 had a negative return in 1999,  while 40
of the S&P 500 stocks experienced returns greater than 100% for the year.
     * Of the 6,242 U.S. stocks tracked by Morningstar, 54% had negative returns
in 1999 and the median return for these stocks in 1999 was -3.9%.

                             Many Mutual Funds Add Value
     The risk of experiencing  negative returns is much higher when investing in
individual stocks than in equity mutual funds.

DID YOU KNOW:

     * 46% of the 5,323 stocks in existence  for the full three years  1997-1999
produced a negative annualized total return.
     * Just 2.5% of the 1,877  equity  mutual  funds  with  three year or longer
performance histories had a negative annualized total return from 1997-1999.
     * As a group,  U.S.  equity  mutual  funds had  higher  average  annualized
returns than  aggregate  U.S.  stocks during the past three,  five, and ten year
periods.

     Try  to  stay  focused  on  your  long-term  investment  goals.  Don't  let
short-term stock and bond market  fluctuations or investment  manias change your
long-term  investment  strategy.  The Saratoga  Advantage Trust's portfolios are
managed by some of the world's leading institutional  investment advisory firms.
Combining the strength of the Trust's  performance  with a  well-designed  asset
allocation  plan  can help  you to  achieve  your  long-term  investment  goals.
Successful investing requires discipline and patience.

     Following you will find specific information on the investment strategy and
performance of each of the Trust's 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 are dedicated to serving your investment needs.  Thank you for investing
with us.

Best wishes,


Bruce E. Ventimiglia
Chairman, President and
Chief Executive Officer



<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 primarily in a diversified  portfolio of common stocks that,
in the Advisor's opinion, are believed to be undervalued in the market and offer
above-average price appreciation potential.

                              Large Capitalization
            Total Aggregate                    Value
 Return for the Period Ended February        Portfolio     Morningstar Large
               29, 2000                      (Class B)      Value Average1
- ------------------------------------------------------- --------------------

     1/4/99 (inception) - 2/29/00*            -10.0%             -2.5%

           3/1/99 - 2/29/00                    -9.3%             -1.1%

           9/1/99 - 2/29/00                   -12.7%             -6.8%

*Annualized performance for periods greater than one year

The Saratoga Large  Capitalization Value Portfolio invests in a diverse group of
high-quality,   undervalued  companies  that  are  chosen  to  outperform  style
benchmarks such as the Morningstar Large Value Average. The investment team uses
fundamentally driven,  value-oriented  analysis, which leads to the selection of
high-quality businesses that are selling substantially less than their intrinsic
value. Each business is examined to determine industry  position,  profitability
and financial  strength.  Management is also  evaluated for its  decision-making
ability,  experience,  vision, compensation structure, and stock ownership. Over
time we expect the share price of these  companies to approach  their  intrinsic
value, producing superior returns.

The  Portfolio  owned the common stocks of 43 companies as of February 29, 2000.
The largest holding was Freddie Mac, a federally chartered, government sponsored
enterprise  formed for the purpose of  financing  home  ownership  in the United
States.  Other major holdings included Computer  Associates,  which develops and
sells  software  for use on mainframe  computers  and client  server  computers;
Sprint, the third largest long distance company in the United States and a major
carrier  of  Internet  traffic;  Minnesota  Mining &  Manufacturing,  a  leading
manufacturer of industrial, consumer and medical products; and Monsanto, a major
producer  of  high-value   agricultural   products,   pharmaceuticals  and  food
ingredients.  Top  contributors to the portfolio  performance for the six months
ended February 29, included News Corp Ltd., Computer Associates,  Citigroup, and
Alcoa Inc.

1.   The Morningstar Large Value Average, as of February 29, 2000,  consisted of
     622 mutual funds comprised of large market  capitalization  stocks with the
     lowest  combinations  of   price-to-earnings   and  price-to-book   scores.
     Investors may not invest in the Average directly.

     Past performance is not predictive of future performance.



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

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

                              Large Capitalization
            Total Aggregate                  Growth
         Return for the Period              Portfolio       Morningstar Large
        Ended February 29, 2000             (Class B)        Growth Average1
- ---------------------------------------  ---------------     ----------------

     1/4/99 (inception) - 2/29/00*            28.3 %               36.1%

           3/1/99 - 2/29/00                   26.5 %               40.7 %

           9/1/99 - 2/29/00                   23.2 %               30.6 %

*Annualized performance for periods greater than one year

Harris  Bretall  began  1999  forecasting  a  strong  year for the  economy  and
financial markets.  Our expectations were significantly more optimistic than the
consensus  view.  Yet,  even our forecast  proved  timid.  U.S. Real GDP rose an
impressive 4.0. Inflation  remained under control and interest rates,  despite a
rise of more than 100 basis  points,  remained at  relatively  low  levels.  The
strength  in the  financial  markets  powered  Saratoga  Advantage  Trust  Large
Capitalization Growth Portfolio to one of the best appreciation years ever.

Economic growth, as we predicted,  continued to strongly  advance,  expanding by
nearly 5% in the last two quarters of the year,  while inflation  stayed modest.
The inflation  statistics for the month of November  showed the core CPI up only
0.1%, and wholesale prices up a modest 0.3%. Investors reacted to this news with
enthusiasm for equities, pushing stock indices to all-time highs.

For 2000,  Harris Bretall expects another strong economic year. We see few signs
of a slowdown in economic activity.  While we expect the Federal Reserve Bank to
lean against this strength,  possibly raising interest rates further,  we do not
anticipate  that such a rise in rates will harm the  economy.  The  productivity
gains experienced by the United States will spread worldwide,  keeping inflation
under control.  In this  environment,  global economic  expansion will continue,
creating  an  opportunity  for strong  corporate  profit  growth.  In short,  we
forecast a continuation  of the economic  environment of the last several years:
strong economic  growth,  low inflation,  benign  interest  rates,  and a stable
dollar. As of February 29, 2000, the Portfolio was invested in 42 stocks; stocks
which we believe  position the  Saratoga  Advantage  Trust Large  Capitalization
Growth Portfolio to take advantage of the opportunities from productivity gains.

1.   The Morningstar Large Growth Average, as of February 29, 2000, consisted of
     639 mutual funds comprised of large market  capitalization  stocks with the
     highest  combinations  of  price-to-earnings   and  price-to-book   scores.
     Investors may not invest in the Average directly.

     Past performance is not predictive of future performance.


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

Objective:  Seeks maximum  capital  appreciation by investing in a diversified
portfolio of the common stocks of small  capitalization companies.

                                            Small
            Total Aggregate             Capitalization
         Return for the Period            Portfolio            Morningstar Small
        Ended February 29, 2000           (Class B)              Value Average1
- ------------------------------------ ---------------------    ------------------

     1/4/99 (inception) - 2/29/00*          18.5%                     3.6%

            3/1/99 -2/29/00                 32.2%                    14.2%

            9/1/99-2/29/00                  12.9%                     3.1%


*Annualized performance for periods greater than one year

During the past several  months  momentum and positive  investor  sentiment have
supported a move toward  smaller  stocks such as those in your  Portfolio.  This
return to smaller (versus larger cap) stocks certainly helped performance during
the recent six and twelve month  periods.  In addition,  your Portfolio had good
exposure  in  technology,  which was by far the  strongest  sector in the recent
market.  Your  portfolio  also had a substantial  position in the energy sector,
which responded with substantial gains to the sharp rise in the price of oil and
gas.

Takeover  activity became strong again in the smaller stock sector as profitable
mergers were at a record level as a percentage of your Portfolio. Although we do
not invest in companies solely because of their merger  potential,  the purchase
prices of these  companies  reflect the  judgment of major  investors  that your
stocks are so undervalued  and of such good quality that they are willing to pay
a premium to buy them out completely.

The last major factor in the recent strong performance was that we underweighted
interest  sensitive  stocks,  such as banks,  and held no real estate  trusts or
utilities.  With the general rise in interest rates,  these areas did poorly and
we avoided much of the damage.

Thorsell,  Parker continues its fundamental,  bottom-up research on smaller U.S.
stocks.  We buy stocks for both higher earnings and a higher P/E valuation,  not
just for projected growth. When these investments are successful we sell them to
reinvest in new ideas,  which we believe can also  produce  this  "double  play"
effect.  This  approach  also  results  in  lower  average  risk  than  the more
speculative style. By contrast, our objective is to buy stocks when they are out
of favor and sell  stocks  that are fully  priced and very  exposed to  negative
surprises. Through a full market cycle we believe this approach will continue to
produce better results without exposing the portfolio to undue risks.

1.   The Morningstar Small Value Average, as of February 29, 2000,  consisted of
     219 mutual funds comprised of small market  capitalization  stocks with the
     lowest  combinations  of   price-to-earnings   and  price-to-book   scores.
     Investors may not invest in the Average directly.

     Past performance is not predictive of future performance.



                         INTERNATIONAL EQUITY PORTFOLIO
                                   Advised by:
                            Friends Ivory & Sime plc
                               Edinburgh, Scotland

Objective:  Seeks capital  appreciation  by investing primarily in a diversified
portfolio of the securities of companies domiciled outside of the United States.

                                  International
            Total Aggregate                Equity             Morgan Stanley
         Return for the Period           Portfolio              EAFE Index
        Ended February 29, 2000          (Class B)            (U.S. Dollars)1
- -----------------------------------  -------------------    --------------------

     1/4/99 (inception) - 2/29/00*         28.9%                   28.1%

           3/1/99 - 2/29/00                39.9%                   25.5%

           9/1/99 - 2/29/00                25.8%                   13.6%

*Annualized performance for periods greater than one year

Over the past six months global stock markets have  continued to deliver  strong
returns led by technology and  telecommunications  shares.  International  stock
markets have  outperformed  the United States stock market,  led by  Continental
Europe and Japan. Only the United Kingdom has lagged.

Global growth forecasts  continue to be revised upwards.  For the next two years
growth could be the highest since the late 1980's.  Any increase in inflation is
likely to be modest as the deflationary  impact of increased global  competition
and technological change offset increased cyclical pressure for price increases.

We believe  that  stock  picking  continues  to hold the key again for good
returns in 2000. We are currently  slightly  overweight in Japan and Continental
Europe and underweight in the UK and Pacific Ex-Japan.

As of February  2000,  the major  weightings in the  Portfolio  were as follows:
49.6% in Continental  Europe,  15.8% in the United  Kingdom,  26.5% in Japan and
3.1% in Pacific Ex-Japan.

Recent  Portfolio  additions  include:   Ericsson,  a  world  leader  in  mobile
telephony;  SAP, a multinational software provider; and Sony, a leading consumer
electronics manufacturer.

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.



                        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 high quality,  actively  managed fixed
income securities.

                                       Investment Quality         Lipper
            Total Aggregate                   Bond          Short-Intermediate
         Return for the Period              Portfolio        Investment Grade
        Ended February 29, 2000             (Class B)        Debt Funds Index1
- -------------------------------------  ------------------   --------------------

     1/4/99 (inception) - 2/29/00*           -0.5%                 1.7%

           3/1/99 - 2/29/00                   0.5%                 2.2%

           9/1/99 - 2/29/00                   0.8%                 1.6%

*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 two and ten years.  In the 12 months ended
February 29, 2000, the Portfolio distributed dividends of $0.51 per share.

Investments  are normally  divided  approximately  evenly between U.S.  Treasury
securities  and  Corporate  and  Government  Agency   securities.   Due  to  the
historically large yield advantage of Government Agency and Corporate bonds over
Treasuries,  Corporate and Government Agency securities  comprise  approximately
75% of the Portfolio at this time.

Fox will  continue to focus on those  instruments  that offer  improving  credit
quality,  liquidity, and the highest possible total return. 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 5.8
years, and an average duration of 3.7 years in the Portfolio.

Other  Portfolio  statistics  as of February  29,  2000 are as follows:  Average
weighted  yield-to-maturity  was 6.9%, average weighted coupon was 6.6%, and the
average Moody's Rating was Aa3 with 36 fixed income issues held.

1.   The Lipper Short-Intermediate Investment Grade Debt Funds Index 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.

     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.

            Total Aggregate                                      Lipper General
         Return for the Period           Municipal Bond          Municipal Debt
        Ended February 29, 2000        Portfolio (Class B)        Funds Index1
- -----------------------------------    --------------------    -----------------

     1/4/99 (inception) - 2/29/00*            -5.0%                   -3.5%

            3/1/99-2/29/00                    -6.2%                   -4.0%

            9/1/99-2/29/00                    -1.7%                   -1.1%


*Annualized performance for periods greater than one year

The bond market  continued its downward spiral during the past six months as the
Federal  Reserve  continued  to raise  short-term  rates in an  effort to cool a
steamy economy and dampen inflationary  pressures.  The taxable bond yield curve
inverted,  an unusual  occurrence  whereby  shorter  maturity  bond yields moved
higher than longer maturity  bonds.  This was a consequence of an active Federal
Reserve  pushing  short-term  rates  higher  while  long  bonds  benefited  from
continued muted inflation and the Treasury's  surprising  announcement that they
would buy back bonds with an  emphasis on longer  maturities.  While the taxable
yield  curve   inverted,   the  municipal  yield  curve  remained  steep  moving
treasury/municipal yield ratios to extremely attractive levels. In fact, insured
thirty year  municipals are now higher  yielding than thirty year treasuries and
present significant value on an after tax basis. February was the first month in
quite a  while  that  investors  began  to  show  some  interest  in  tax-exempt
securities  as a result of the  stock  market's  retreat  and  obvious  value in
municipals.

Due to the  steepness of the  municipal  yield  curve,  we continued to purchase
municipals with  maturities  ranging from fifteen to twenty years. We maintained
our emphasis on high quality  securities with 98% of the Portfolio  comprised of
municipals  rated A or better.  Slightly more than half of the municipals in the
fund are insured as this segment of the market  remains  attractive due to their
higher  yields  as a result  of the over  supply of  insured  municipals  in the
marketplace. We continue to find value in the general obligation, healthcare and
housing  sectors of the market as these sector  comprise 37%, 16% and 16% of the
Portfolio respectively.

1.   The Lipper  General  Municipal  Debt Funds  Index  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.

     Past performance is not predictive of future performance.



                     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 issued by the United States Government,  its agencies and
instrumentalities and related repurchase agreements.


                                                              90 Day T-Bills
              7-Day                U.S. Government Money     Average Discount
         Compound Yield              Market Portfolio             Yield
- --------------------------------  ----------------------- ----------------------

             2/29/00                       4.9%                    5.6%

         Total Aggregate           U.S. Government Money   Lipper U.S. Treasury
      Return for the Period          Market Portfolio             Money
     Ended February 29, 2000             (Class B)            Market Index1
- --------------------------------  ----------------------- ----------------------

  1/4/99 (inception) - 2/29/00*            3.3%                    5.1%

        3/1/99 - 2/29/00                   3.3%                    4.4%

        9/1/99 - 2/29/00                   1.9%                    2.3%

*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
February 29, 2000. The average  dollar-weighted  Portfolio  maturity was 57 days
compared with a maximum  allowable  average  maturity of 90 days.  The Fed Funds
rate has risen 50 basis points over the last six months to 5.75%. An environment
of persistently strong economic growth has forced the Federal Reserve to respond
to perceived supply/demand  imbalances with tighter monetary policy. The average
maturity of the  Portfolio  has  remained  within a range of 40 to 72 days since
last fall.

 An investment in the U.S.  Government  Money Market Portfolio is not insured or
 guaranteed  by  the  Federal  Deposit  Insurance   Corporation  or  any  other
 government agency.  Although the U.S.  Government Money Market Portfolio seeks
 to preserve the value of your investment at $1.00 per share, it is possible to
 lose money by investing in the Portfolio.


1.   The Lipper  U.S.  Treasury  Money  Market  Funds  Index  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 indicative of future results.


<PAGE>























                       This page intentionally left blank.





February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
LARGE CAPITALIZATION VALUE PORTFOLIO


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



   Principal
    Amount                                                                                              Value
- ----------------                                                                                   -----------------
- ----------------                                                                                   -----------------
                      SHORT-TERM GOVERNMENT NOTES - 6.86%

                      Federal Home Loan Bank - 6.86%
   $  4,960,000       5.72% due 3/1/00                                                                 $  4,960,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Total Short-Term Government Notes (Cost-$4,960,000)                              $  4,960,000
                                                                                                   -----------------
                                                                                                   -----------------

    Shares
- ----------------
- ----------------
                      COMMON STOCKS - 93.46%

                      Aerospace - 2.43%
         47,600       Boeing Company                                                                      1,755,250
                                                                                                   -----------------
                                                                                                   -----------------

                      Airlines - 3.07%
         42,000       AMR, Corp.*                                                                         2,220,750
                                                                                                   -----------------
                                                                                                   -----------------

                      Banking - 9.43%
         25,500       Chase Manhattan Corporation                                                         2,030,437
         87,007       FleetBoston Financial Corporation                                                   2,370,946
         73,160       Wells Fargo Company                                                                 2,418,853
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          6,820,236
                                                                                                   -----------------
                                                                                                   -----------------

                      Beverages -  2.94%
         69,000       Diageo PLC Sponsored ADR                                                            2,126,062
                                                                                                   -----------------
                                                                                                   -----------------

                      Chemicals - 6.79%
         45,400       E.I. du Pont de Nemours and Company                                                 2,292,700
         67,500       Monsanto Company                                                                    2,619,844
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          4,912,544
                                                                                                   -----------------
                                                                                                   -----------------

                      Computer Hardware - 0.71%
         20,500       Compaq Computer Corporation                                                           509,938
                                                                                                   -----------------
                                                                                                   -----------------

                      Computer Software - 4.05%
         45,500       Computer Associates International, Inc.                                             2,926,218
                                                                                                   -----------------
                                                                                                   -----------------

                      Cosmetics/Toiletries - 0.95%
         25,500       Avon Products Inc.                                                                    690,094
                                                                                                   -----------------
                                                                                                   -----------------

                      Financial Services - 12.64%
         46,500       Citigroup, Inc.                                                                     2,403,468
         42,200       Countrywide Credit Industries, Inc.                                                 1,052,363
         85,500       Freddie Mac                                                                         3,569,625
         66,000       Household International Inc.                                                        2,107,875
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          9,133,331
                                                                                                   -----------------
                                                                                                   -----------------

                      Electronics - 3.96%
         44,500       Emerson Electric Company                                                            2,027,531
         18,500       Rockwell International Corporation                                                    837,125
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          2,864,656
                                                                                                   -----------------
                                                                                                   -----------------

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

                      Healthcare Services - 1.10%
         45,600       Tenet Healthcare Corporation*                                                         798,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Insurance - 7.74%
         32,100       Ace, Ltd.                                                                             573,788
         34,900       AFLAC, Inc..                                                                        1,276,031
         43,976       Conseco, Inc.                                                                         643,149
         52,400       John Hancock Financial Services*                                                      831,850
         56,282       XL Capital Ltd Class A                                                              2,275,903
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          5,600,721
                                                                                                   -----------------
                                                                                                   -----------------

                      Machinery - 2.48%
         51,100       Caterpillar, Inc.                                                                   1,791,694
                                                                                                   -----------------
                                                                                                   -----------------

                      Manufacturing - 0.42%
          5,000       Textron, Inc.                                                                         305,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Metals/Mining - 6.31%
         28,000       Alcoa Inc.                                                                          1,918,000
         30,000       Minnesota Mining & Manufacturing Company                                            2,643,750
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          4,561,750
                                                                                                   -----------------
                                                                                                   -----------------

                      Multimedia - 1.32%
         19,000       News Corporation Limited Sponsored ADR                                                955,938
                                                                                                   -----------------
                                                                                                   -----------------

                      Oil/Gas - 1.47%
         11,000       Anadarko Petroleum Corp.                                                              338,250
         27,100       Unocal Corp.                                                                          724,925
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          1,063,175
                                                                                                   -----------------
                                                                                                   -----------------

                      Pharmaceuticals - 4.78%
         53,000       American Home Products Corporation                                                  2,305,500
         28,000       Cardinal Health Inc.                                                                1,155,000
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          3,460,500
                                                                                                   -----------------
                                                                                                   -----------------

                      Retail - 7.68%
         29,000       CVS Corporation                                                                     1,015,000
        154,000       Kroger Company*                                                                     2,290,750
         42,475       May Department Stores Company                                                       1,112,314
         36,000       McDonalds Corporation                                                               1,136,250
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          5,554,314
                                                                                                   -----------------
                                                                                                   -----------------

                      Telecommunications - 8.75%
         45,000       Bell Atlantic Corporation                                                           2,202,188
         33,000       MCI WorldCom, Inc.*                                                                 1,472,625
         43,500       Sprint Corporation                                                                  2,653,500
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          6,328,313
                                                                                                   -----------------
                                                                                                   -----------------




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

                      Transportation - 2.73%
         40,000       Burlington Northern Santa Fe Corporation                                              787,500
         61,000       Canadian Pacific Limited                                                            1,189,500
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          1,977,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Waste Disposal - 1.71%
         82,500       Waste Management, Inc.                                                              1,237,500
                                                                                                   -----------------
                                                                                                   -----------------


     Total Common Stocks (Cost-$73,338,055)                                                             $ 67,592,984
                                                                                                    -----------------
                                                                                                    -----------------

     Total Investments (Cost-$78,298,055)                                            100.32%            $ 72,552,984
                                                                                                    -----------------
                                                                                                    -----------------

     Other Liabilities in Excess of Other Assets                                     (0.32%)
                                                                                                           (228,774)
                                                                                                    -----------------
                                                                                                    -----------------

     Total Net Assets                                                                100.00%            $ 72,324,210
                                                                               ==============       =================
                                                                               ==============       =================
</TABLE>



     * Non-income producing security.

     See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
LARGE CAPITALIZATION GROWTH PORTFOLIO

13

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


      Principal
       Amount                                                                                                 Value
   ----------------                                                                                     ------------------
   ----------------                                                                                     ------------------

                           SHORT-TERM CORPORATE NOTES - 1.70%

                           Financial Services -
                           General Electric Capital Corporation Commercial Paper,
      $  2,500,000              5.60% due 3/2/00                                                             $  2,500,000
                                                                                                        ------------------
                                                                                                        ------------------


                           Total Short-Term Corporate Notes (Cost-$2,500,000)                                $  2,500,000
                                                                                                        ------------------
                                                                                                        ------------------

       Shares
   ----------------
   ----------------
                           COMMON STOCKS - 99.43%

                           Advertising - 1.75%
            64,000         Interpublic Group of Companies, Inc.                                                 2,572,000
                                                                                                        ------------------
                                                                                                        ------------------

                           Banking - 1.46%
            65,000         Wells Fargo Company                                                                  2,149,062
                                                                                                        ------------------
                                                                                                        ------------------

                           Beverages - 0.82%
            25,000         Coca-Cola Company                                                                    1,210,938
                                                                                                        ------------------
                                                                                                        ------------------

                           Biomedical - 4.64%
            33,000         Biogen Inc.*                                                                         3,561,937
            17,000         Genentech, Inc.*                                                                     3,278,875
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                6,840,812
                                                                                                        ------------------
                                                                                                        ------------------

                           Computer Hardware - 12.36%
            55,000         Dell Computer Corporation*                                                           2,244,688
            44,000         EMC Corporation*                                                                     5,236,000
            22,000         IBM Corp                                                                             2,244,000
            46,000         Microsoft Corporation*                                                               4,111,250
            46,000         Sun Microsystems, Inc.*                                                              4,381,500
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                               18,217,438
                                                                                                        ------------------
                                                                                                        ------------------

                           Cosmetics/Toiletries - 3.50%
            50,000         Colgate-Palmolive Company                                                            2,609,375
            29,000         Procter & Gamble Company                                                             2,552,000
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                5,161,375
                                                                                                        ------------------
                                                                                                        ------------------

                           Distribution - 2.22%
            66,000         Costco Wholesale Corporation*                                                        3,275,250
                                                                                                        ------------------
                                                                                                        ------------------

                           Electronics - 16.51%
            24,000         Applied Materials, Inc*                                                              4,390,500
            53,000         Intel Corporation                                                                    5,989,000
            24,000         JDS Uniphase Corporation*                                                            6,327,000
            18,000         PMC-Sierra Inc.*                                                                     3,475,125
            25,000         Texas Instruments Incorporated                                                       4,162,500
                                                                                                        ------------------
                                                                                                               24,344,125
                                                                                                        ------------------

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

                           Financial Services - 9.73%
            75,000         Charles Schwab Corporation                                                           3,135,937
            61,500         Citigroup, Inc.                                                                      3,178,781
            60,000         Morgan Stanley Dean Witter & Company                                                 4,226,250
            41,000         The Goldman Sachs Group, Inc.                                                        3,792,500
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                               14,333,468
                                                                                                        ------------------
                                                                                                        ------------------

                           Insurance - 1.73%
            28,750         American International Group, Inc.                                                   2,542,578
                                                                                                        ------------------
                                                                                                        ------------------

                           Internet - 8.99%
            60,000         America Online, Inc.*                                                                3,540,000
            22,000         Broadvision, Inc.*                                                                   5,556,375
            26,000         Yahoo!, Inc.*                                                                        4,151,875
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                               13,248,250
                                                                                                        ------------------
                                                                                                        ------------------

                           Manufacturing - 4.35%
            34,000         General Electric Company                                                             4,494,375
            37,000         Illinois Tool Works, Inc.                                                            1,912,438
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                6,406,813
                                                                                                        ------------------
                                                                                                        ------------------

                           Multimedia - 1.71%
            75,000         The Walt Disney Company                                                              2,512,500
                                                                                                        ------------------
                                                                                                        ------------------

                           Networking Products - 6.09%
            55,000         Cisco Systems, Inc.*                                                                 7,270,312
             9,000         Network Appliance, Inc*                                                              1,698,750
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                8,969,062
                                                                                                        ------------------
                                                                                                        ------------------

                           Oil Field Services - 3.66%
            75,000         Halliburton Company                                                                  2,841,683
            35,000         Schlumberger Limited                                                                 2,551,458
                                                                                                        ------------------
                                                                                                                5,393,141
                                                                                                        ------------------
                                                                                                        ------------------

                           Pharmaceuticals - 5.67%
            37,000         Bristol-Myers Squibb Company                                                         2,102,063
            31,000         Johnson & Johnson                                                                    2,224,250
            70,000         Pfizer, Inc.                                                                         2,248,750
            51,000         Schering-Plough Corporation                                                          1,778,625
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                8,353,688
                                                                                                        ------------------
                                                                                                        ------------------

                           Retail - 7.76%
            69,000         Home Depot, Inc.                                                                     3,989,062
            45,000         Target Corporation                                                                   2,655,000
            80,000         Walgreen Company                                                                     2,065,000
            56,000         Wal-Mart Stores, Inc.                                                                2,726,500
                                                                                                        ------------------
                                                                                                               11,435,562
                                                                                                        ------------------



       Shares                                                                                                 Value
   ----------------                                                                                     ------------------
                           Telecommunications - 6.48%
            46,000         Lucent Technologies, Inc.                                                            2,737,000
            54,000         MCI WorldCom, Inc.*                                                                  2,409,750
            55,000         Qwest Communciations International Inc.*                                             2,507,010
            50,000         SBS Communications Inc.                                                              1,900,000
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                9,553,760
                                                                                                        ------------------

   Total Common Stocks (Cost-$86,747,760)                                                                   $ 146,519,822
                                                                                                        ------------------
                                                                                                        ------------------

   Total Investments (Cost-$89,247,760)                                                101.13%              $ 149,019,822
                                                                                                        ------------------
                                                                                                        ------------------

   Other Liabilities in Excess of Other Assets                                         (1.13%)                (1,663,338)
                                                                                                        ------------------
                                                                                                        ------------------

  Total Net Assets                                                                     100.00%              $ 147,356,484
                                                                              =================         ==================
                                                                              =================         ==================

       </TABLE>


   * Non-income producing security.

   See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SMALL CAPITALIZATION PORTFOLIO

16

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


         Shares                                                                                               Value
      --------------                                                                                      --------------
      --------------                                                                                      --------------
                            COMMON STOCKS - 83.10%

                            Beverages - 3.32%
             30,000         Canandaigua Brands, Inc.*                                                       $ 1,470,000
                                                                                                          --------------
                                                                                                          --------------

                            Building & Construction - 1.49%
            140,000         American Homestar Corp*                                                             297,500
             25,000         Champion Enterprises, Inc.*                                                         157,813
             80,000         Oakwood Homes Corporation                                                           205,000
                                                                                                          --------------
                                                                                                          --------------
                                                                                                                660,313
                                                                                                          --------------
                                                                                                          --------------

                            Electronics - 22.92%
             36,500         Harman International Industries, Inc                                              2,260,719
            107,500         Silicon Valley Group, Inc.*                                                       2,721,093
             18,000         Teleflex Incorporated                                                               508,500
             44,000         Varian Semiconductor Equipment Associates, Inc.*                                  2,557,500
             49,000         Vishay Intertechnology, Inc.*                                                     2,107,000
                                                                                                          --------------
                                                                                                          --------------
                                                                                                             10,154,812
                                                                                                          --------------
                                                                                                          --------------

                            Funeral Services - 3.99%
            416,000         Stewart Enterprises, Inc.                                                         1,768,000
                                                                                                          --------------
                                                                                                          --------------

                            Garden Products - 3.44%
             46,000         Toro Company                                                                      1,523,750
                                                                                                          --------------
                                                                                                          --------------

                            Machinery - 4.26%
            130,247         Albany International, Corp                                                        1,888,582
                                                                                                          --------------
                                                                                                          --------------

                            Manufacturing - 4.69%
             35,000         Harsco Corporation                                                                  868,438
             30,000         Precision Castparts Corporation                                                     774,375
             20,000         Snap-on Incorporated                                                                436,250
                                                                                                          --------------
                                                                                                          --------------
                                                                                                              2,079,063
                                                                                                          --------------
                                                                                                          --------------

                            Medical Products - 6.04%
             67,000         Varian Medical Systems, Inc.*                                                     2,675,812
                                                                                                          --------------
                                                                                                          --------------

                            Music/Clubs - 3.43%
             82,000         Steinway Musical Instruments, Inc.*                                               1,522,125
                                                                                                          --------------
                                                                                                          --------------

                            Oil/Gas - 16.15%
            211,666         EEX Corporation*                                                                    515,936
             15,000         Helmerich & Payne, Inc.                                                             399,375
             98,000         Marine Drilling Companies, Inc.*                                                  2,235,625
            125,000         Oceaneering International, Inc.*                                                  2,375,000
            110,000         Pride International, Inc.*                                                        1,629,375
                                                                                                          --------------
                                                                                                          --------------
                                                                                                              7,155,311
                                                                                                          --------------
                                                                                                          --------------

                            Publishing - 0.45%
              5,000         Houghton Mifflin Company                                                            199,063
                                                                                                          --------------
                                                                                                          --------------


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

                            Restaurants - 7.64%
             61,500         CKE Restaurants, Inc.                                                               392,063
             75,000         Jack In The Box Inc.*                                                             1,504,687
             57,000         Outback Steakhouse, Inc. *                                                        1,489,125
                                                                                                          --------------
                                                                                                          --------------
                                                                                                              3,385,875
                                                                                                          --------------
                                                                                                          --------------

                            Retail - 2.68%
             71,500         ShopKo Stores, Inc.*                                                              1,188,687
                                                                                                          --------------
                                                                                                          --------------

                            Steel - 2.60%
            279,700         Oregon Steel Mills, Inc.                                                          1,153,762
                                                                                                          --------------
                                                                                                          --------------


                            Total Common Stocks (Cost-$39,536,091)                                           36,825,155
                                                                                                          --------------
                                                                                                          --------------

        Principal
         Amount
      --------------
      --------------
                            Repurchase Agreement - 10.89%
                            State Street Bank & Trust Company:  at 3.50%, dated  2/29/00, to be
                            repurchased at $4,824,469 on 3/1/00, collateralized by $4,925,250
                            U.S. Treasury Note, 5.125% due 8/31/00
          4,824,000         (Cost-$4,824,000)                                                                 4,824,000
                                                                                                          --------------
                                                                                                          --------------



      Total Investments (Cost-$44,360,091)                                                   93.99%         $41,649,155
                                                                                                          --------------
                                                                                                          --------------

      Other Assets in Excess of Other Liabilities                                             6.01%           2,664,179
                                                                                                          --------------
                                                                                                          --------------

      Total Net Assets                                                                      100.00%        $ 44,313,334
                                                                                  ==================      ==============

        </TABLE>


      * Non-income producing security.

      See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
INTERNATIONAL EQUITY PORTFOLIO

18
<TABLE>
<S>       <C>                           <C>                              <C>                                   <C>

        Shares                                                                                                Value
     --------------                                                                                     ------------------
     --------------                                                                                     ------------------
                           COMMON STOCKS - 95.83%

                           FINLAND - 5.27%
                           Telecommunications
            10,375         Nokia Oyj Sponsored ADR                                                          $   2,057,492
                                                                                                        ------------------
                                                                                                        ------------------

                           FRANCE - 11.44%
                           Banking - 1.81%
            17,000         Societe Generale Sponsored ADR                                                         704,788
                                                                                                        ------------------
                                                                                                        ------------------

                           Insurance - 1.44%
             8,900         AXA Sponsored ADR                                                                      560,700
                                                                                                        ------------------
                                                                                                        ------------------

                           Oil/Gas - 2.06%
            11,970         Total Fina SA Sponsored ADR                                                            803,486
                                                                                                        ------------------
                                                                                                        ------------------

                           Pharmaceuticals - 2.07%
            15,600         Aventis S.A. Sponsored ADR                                                             811,200
                                                                                                        ------------------
                                                                                                        ------------------

                           Telecommunications - 4.06%
            10,850         Alcatel SA Sponsored ADR                                                               512,663
             6,500         France Telecom S.A. Sponsored ADR                                                    1,069,250
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                1,581,913
                                                                                                        ------------------
                                                                                                        ------------------

                           GERMANY - 13.25%
                           Banking - 2.76%
            12,800         Deutsche Bank AG Sponsored ADR                                                       1,077,101
                                                                                                        ------------------
                                                                                                        ------------------

                           Computer Software - 2.34%
            12,800         SAP AG Sponsored ADR                                                                   912,800
                                                                                                        ------------------
                                                                                                        ------------------

                           Diversified Manufacturing Operations - 2.66%
             5,800         Siemens AG Unsponsored ADR                                                           1,035,874
                                                                                                        ------------------
                                                                                                        ------------------

                           Machinery - 5.49%
             6,500         Mannesmann AG Sponsored ADR                                                          2,140,299
                                                                                                        ------------------
                                                                                                        ------------------

                           HONG KONG - 1.93%
                           Closed End Funds
            56,500         WEBS-Hong Kong, WEBS-World Equity Benchmark Shares                                     752,156
                                                                                                        ------------------
                                                                                                        ------------------

                           JAPAN - 26.72%
                           Audio/Video Products - 2.89%
             3,600         Sony Corporation Sponsored ADR                                                       1,128,150
                                                                                                        ------------------
                                                                                                        ------------------

                           Banking - 1.95%
            61,331         Bank of Tokyo-Mitsubishi, Ltd. ADR                                                     758,971
                                                                                                        ------------------
                                                                                                        ------------------

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

                           Computer Hardware - 2.10%
             8,628         TDK Corporation Sponsored ADR                                                          819,660
                                                                                                        ------------------
                                                                                                        ------------------

                           Cosmetics/Toiletries - 2.76%
             4,059         Kao Corporation Unsponsored ADR                                                      1,077,089
                                                                                                        ------------------
                                                                                                        ------------------

                           Finance - 1.91%
             8,550         Orix Corporation Sponsored ADR                                                         743,850
                                                                                                        ------------------
                                                                                                        ------------------

                           Indentification Sys/Dev - 2.07%
             4,500         Secom, Co., LTD Unsponsored ADR                                                        806,179
                                                                                                        ------------------
                                                                                                        ------------------

                           Manufacturing - 2.13%
             3,720         Bridgestone Corporation Unsponsored ADR                                                831,359
                                                                                                        ------------------
                                                                                                        ------------------

                           Office Equipment - 3.86%
            35,320         Canon, Inc. Sponsored ADR                                                            1,501,100
                                                                                                        ------------------
                                                                                                        ------------------

                           Printing - 1.14%
             9,031         Toppan Printing Co., Ltd. Unsponsored ADR                                              445,172
                                                                                                        ------------------
                                                                                                        ------------------

                           Retail - 2.65%
            10,278         Seven-Eleven Japan Co., Ltd. Unsponsored ADR                                         1,034,803
                                                                                                        ------------------
                                                                                                        ------------------

                           Telecommunications - 3.26%
            18,700         Nippon Telegraph & Telephone Corporation Sponsored ADR                               1,271,600
                                                                                                        ------------------
                                                                                                        ------------------

                           NETHERLANDS - 6.95%
                           Banking - 2.06%
            15,600         ING Groep N.V. Sponsored ADR                                                           804,375
                                                                                                        ------------------
                                                                                                        ------------------

                           Electronics - 2.10%
             4,282         Koninklijke (Royal) Philips Electronics N.V. NY Reg Share                              820,003
                                                                                                        ------------------
                                                                                                        ------------------

                           Multimedia - 2.79%
            15,750         VNU NV Sponsored ADR                                                                 1,086,504
                                                                                                        ------------------
                                                                                                        ------------------

                           SOUTH KOREA - 1.20%
                           Power/Utility - 0.58%
            16,350         Korea Electric Power Corporation Sponsored ADR                                         224,813
                                                                                                        ------------------
                                                                                                        ------------------

                           Steel - 0.62%
             9,625         Pohang Iron & Steel Company Ltd Sponsored ADR                                          241,828
                                                                                                        ------------------
                                                                                                        ------------------

                           SPAIN - 4.55%
                           Banking - 1.58%
            58,800         Banco Santander Central Hispano Sponsored ADR                                          617,400
                                                                                                        ------------------

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

                           Telecommunications - 2.97%
            13,331         Telefonica S.A. Sponsored ADR                                                        1,155,631
                                                                                                        ------------------
                                                                                                        ------------------

                           SWEDEN -5.17%
                           Telecommunications
            21,000         Telefonaktiebolaget LM Ericsson Sponsored ADR                                        2,016,000
                                                                                                        ------------------
                                                                                                        ------------------

                           SWITZERLAND - 3.28%
                           Food Products - 1.81%
             8,400         Nestle SA Sponsored ADR                                                                708,170
                                                                                                        ------------------
                                                                                                        ------------------

                           Human Resources - 1.47%
             5,800         Adecco SA Sponsored ADR                                                                571,300
                                                                                                        ------------------
                                                                                                        ------------------

                           UNITED KINGDOM - 16.07%
                           Banking - 1.47%
             5,800         Barclays PLC Sponsored ADR                                                             571,300
                                                                                                        ------------------
                                                                                                        ------------------

                           Insurance - 1.70%
             9,000         Prudential Corporation PLC Sponsored ADR                                               662,820
                                                                                                        ------------------
                                                                                                        ------------------

                           Multimedia - 2.39%
             7,000         Reuters Group PLC Sponsored ADR                                                        931,875
                                                                                                        ------------------
                                                                                                        ------------------

                           Oil/Gas - 2.11%
            19,800         Shell Transport & Trading Company Sponsored ADR                                        822,938
                                                                                                        ------------------
                                                                                                        ------------------

                           Pharmaceuticals - 1.58%
            12,600         Glaxo Wellcome PLC Sponsored ADR                                                       614,250
                                                                                                        ------------------
                                                                                                        ------------------

                           Telecommunications - 6.84%
             5,804         British Telecommunications PLC Sponsored ADR                                         1,034,562
            55,600         Marconi Plc Unsponsored ADR                                                            692,554
            16,200         Vodafone Airtouch PLC Sponsored ADR                                                    934,538
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                2,661,654
                                                                                                        ------------------


                                                                                                        ------------------
     Total Investments (Cost-$26,661,689)                                           95.83%                 $   37,366,603
                                                                                                        ------------------
                                                                                                        ------------------

     Other Assets in Excess of Other Liabilities                                     4.17%                      1,626,025
                                                                                                        ------------------
                                                                                                        ------------------

     Total Net Assets                                                              100.00%                  $  38,992,628
                                                                             ==============             ==================
                                                                             ==============             ==================

       </TABLE>


     *  Non-income producing security.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
INVESTMENT QUALITY BOND PORTFOLIO

21
<TABLE>
<S>       <C>                           <C>                              <C>                                   <C>
           Principal
            Amount                                                                                             Value
       ------------------                                                                                 ----------------
       ------------------                                                                                 ----------------

                                U.S. GOVERNMENT NOTES - 48.72%

                                U.S. Treasury Notes - 22.11%
            $  3,505,458        3.375% due 1/15/07                                                           $  3,311,571
               5,000,000        5.625% due 5/15/08                                                              4,689,050
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                8,000,621
                                                                                                          ----------------
                                                                                                          ----------------

                                Federal Home Loan Mortgage Corp -  9.95%
               2,500,000        5.125% due 10/15/08                                                             2,166,024
                 288,352        6.50% due 4/15/20                                                                 286,818
                 479,401        6.85% due 10/15/21                                                                477,153
                 670,137        7.25% due 4/15/24                                                                 669,300
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                3,599,295
                                                                                                          ----------------
                                                                                                          ----------------

                                Federal National Mortgage Association -  16.60%
               6,375,000        6.00% due 5/15/08                                                               5,898,852
                 107,080        7.00% due 12/25/18                                                                106,644
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                6,005,496
                                                                                                          ----------------
                                                                                                          ----------------

                                Government National Mortgage Association - 0.06%
                  20,910        8.50% due 4/1/18                                                                   20,916
                                                                                                          ----------------
                                                                                                          ----------------


                                Total Cost U.S. Government Notes (Cost-$18,086,612)                            17,626,328
                                                                                                          ----------------
                                                                                                          ----------------


                                CORPORATE NOTES & BONDS - 49.88%

                                Automotive - 3.81%
               1,500,000        TRW, Inc., 6.05% due 1/15/05                                                    1,379,834
                                                                                                          ----------------
                                                                                                          ----------------

                                Banking - 1.66%
                 600,000        Nationsbank Corp., 5.375% due 4/15/00                                             599,388
                                                                                                          ----------------
                                                                                                          ----------------

                                Broadcasting - 3.80%
                 250,000        Cox Communications Inc., 6.375% due 6/15/00                                       249,500
               1,055,000        EZ Communications CBS 9.75% due 12/01/05                                        1,126,213
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                1,375,713
                                                                                                          ----------------
                                                                                                          ----------------

                                Chemicals - 4.01%
               1,500,000        ICI Wilmington, 6.95% due 9/15/04                                               1,452,585
                                                                                                          ----------------
                                                                                                          ----------------

                                Financial Services -  11.13%
               1,000,000        Associates Corporate N. America,  6.625% due 06/15/05                             960,110
                 350,000        Associates Corporate N. America, 6.25% due 09/15/00                               349,080
                 750,000        BHP Finance USA, 7.875% due 12/01/02                                              751,658
                                Delta Funding Home Equity Loan Trust Series 1997-1 Class A2,
                 441,249              6.92% due 5/25/15                                                           438,628


           Principal
            Amount                                                                                            Value
       ------------------                                                                                -----------------

                                Fleet Credit Card Master Trust, Ser. 1995-F, Class A1, 6.05%
                 510,000              due 8/1/03                                                                  507,607
                 250,000        Morgan Stanley MTN, 5.75% due 2/15/01                                             246,743
                 276,404        National Auto Finance Ser 1996-1 A 6.33% due 12/21/02                             275,713
                                Prime Credit Card Master Trust 1996-1 Class A 6.70%
                 500,000              due 7/15/04                                                                 497,340
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                4,026,879
                                                                                                          ----------------
                                                                                                          ----------------

                                Healthcare Services - 3.27%
               1,200,000        Tenet Healthcare Corp., 8.825% due 12/1/03                                      1,182,000
                                                                                                          ----------------
                                                                                                          ----------------

                                Insurance - 2.53%
                 825,000        Geico Corporation, 9.15% due 9/15/21                                              913,613
                                                                                                          ----------------
                                                                                                          ----------------

                                Machinery - 0.27%
                 100,000        Ingersoll-Rand Company 6.255% due 2/15/01                                          98,976
                                                                                                          ----------------
                                                                                                          ----------------

                                Manufacturing - 0.35%
                 125,000        ADT Operations 8.25% due 8/01/00                                                  125,573
                                                                                                          ----------------
                                                                                                          ----------------

                                Metals/Mining - 3.05%
               1,200,000        Cyprus Minerals, Inc., 6.625% due 10/15/05                                      1,104,960
                                                                                                          ----------------
                                                                                                          ----------------

                                Multimedia - 2.82%
               1,000,000        Westinghouse Electric CBS, 8.375% due 6/15/02                                   1,018,550
                                                                                                          ----------------
                                                                                                          ----------------

                                Oil/Gas - 0.76%
                 275,000        Amoco Canada Petro Company LTD, 7.25% due 12/01/02                                275,063
                                                                                                          ----------------
                                                                                                          ----------------

                                Pharmaceuticals -2.83%
               1,000,000        American Home Products 7.9% due 2/15/05                                         1,022,290
                                                                                                          ----------------
                                                                                                          ----------------

                                Power/Utility - 2.34%
                 150,000        Public Service Electric & Gas, 7.875% due 11/01/01                                151,260
                 700,000        Southern California Edison, 5.875% due 1/15/01                                    693,826
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  845,086
                                                                                                          ----------------
                                                                                                          ----------------

                                Telecommunications -  0.53%
                 190,000        GTE Corporation 9.375% due 12/1/00                                                193,350
                                                                                                          ----------------
                                                                                                          ----------------

                                Transportation - 3.37%
               1,300,000        Union Pacific Corp., 6.12% due 2/1/04                                           1,220,986
                                                                                                          ----------------
                                                                                                          ----------------

                                Waste Disposal - 3.35%
                 500,000        WMX Technologies, 6.70% due 5/1/01                                                487,965
                 750,000        WMX Technologies, 7.125% due 6/15/01                                              725,888
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                1,213,853
                                                                                                          ----------------
                                                                                                          ----------------





       Total Corporate Notes & Bonds (Cost-$18,644,304)                                                   $  18,048,699
                                                                                                          ----------------

       Total Investments (Cost-$36,730,916)                                              98.60%           $35,675,027
                                                                                                          ----------------
                                                                                                          ----------------

       Other Assets in Excess of Other Liabilities                                        1.40%                   505,943
                                                                                                          ----------------
                                                                                                          ----------------

       Total Net Assets                                                                 100.00%              $ 36,180,970
                                                                                     ===========          ================
                                                                                     ===========          ================

</TABLE>

       MTN - Medium Term Note

       See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
MUNICIPAL BOND PORTFOLIO

24

<TABLE>
<S>       <C>                            <C>                                    <C>                          <C>
       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

                         MUNICIPAL BONDS - 97.52%

                         ARIZONA - 4.21%
                         Water/Sewer
         $  500,000      Sedona Arizona Wastewater, 4.75% due 7/1/27                                          $   407,755
                                                                                                          ----------------
                                                                                                          ----------------

                         CALIFORNIA - 8.57%
                         Education - 3.03%
                         California State Public Works Board Lease Revenue Various
             50,000            California State University Projects, 6.00% due 9/1/15                              53,022
                         California State Public Works Board Lease Revenue, 5.375%
            250,000             due 10/1/17                                                                       240,233
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  293,254
                                                                                                          ----------------
                                                                                                          ----------------
                         Housing - 3.67%
                         California Housing Finance Agency Single Family Mortgage,
            385,000             5.30% due 8/1/18                                                                  355,501
                                                                                                          ----------------
                                                                                                          ----------------

                         Turnpike/Toll - 1.88%
                         Foothill/Eastern Corridor Agency California Toll Road Revenue
            200,000            Refunding 5.75% due 1/15/40                                                        181,848
                                                                                                          ----------------
                                                                                                          ----------------

                         COLORADO - 1.56%
                         Health/Hospitals
            150,000      Denver Colorado City & County Hospital, 6.00% due 10/1/15                                151,548
                                                                                                          ----------------
                                                                                                          ----------------

                         FLORIDA - 0.37%
                         Education
             35,000      Dade County Florida School Board Ser. A, 5.75% due 5/1/12                                 36,340
                                                                                                          ----------------
                                                                                                          ----------------

                         GEORGIA - 7.68%
                         Airport - 3.13%
            305,000      Atlanta Georgia Airport Facilities Revenue, 6.25% due 1/01/21                            303,213
                                                                                                          ----------------
                                                                                                          ----------------

                         Education - 2.34%
            215,000      Jackson County Georgia School District, 6.00% due 7/1/14                                 227,266
                                                                                                          ----------------
                                                                                                          ----------------

                         General Obligation - 2.20%
            200,000      Georgia State Ser. B, 6.250% due 4/1/07                                                  213,528
                                                                                                          ----------------
                                                                                                          ----------------

                         HAWAII -4.43%
                         General Obligation
            505,000      Hawaii State Ser CR, 4.75 due 4/01/18                                                    428,937
                                                                                                          ----------------
                                                                                                          ----------------

                         ILLINOIS - 4.44%
                         Health/Hospitals
                         Illinois Health Facilities Authority Northwestern Medical Facility
            500,000            Foundation, 5.00% due 11/15/18                                                     430,085
                                                                                                          ----------------
                                                                                                          ----------------



       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------
                         IOWA - 0.54%
                         Water/Sewer
             50,000      West Des Moines Iowa Water Revenue, 6.80% due 12/1/13                                     52,611
                                                                                                          ----------------
                                                                                                          ----------------

                         KENTUCKY - 1.02%
                         Turnpike/Toll
                         Kentucky State Turnpike Authority Economic Development,
            100,000            5.625% due 7/1/15                                                                   99,130
                                                                                                          ----------------
                                                                                                          ----------------

                         LOUISIANA - 1.58%
                         General Obligation
            150,000      New Orleans Louisiana, 6.125% due 10/1/16                                                153,039
                                                                                                          ----------------
                                                                                                          ----------------

                         MARYLAND - 3.17%
                         Resource Recovery
                         Maryland State Energy Financing Adiministration Solid Waste
                              Disposal Revenue Wheelabrator Water Projects, 6.30%
            300,000           due 12/01/10                                                                        307,257
                                                                                                          ----------------
                                                                                                          ----------------

                         MISSOURI - 0.42%
                         Housing
                         Missouri State Housing Development Commission GNMA Backed
             40,000            Sec-C, 6.90% due 7/1/18                                                             40,966
                                                                                                          ----------------
                                                                                                          ----------------

                         NEBRASKA - 0.41%
                         Power/Utility
             40,000      Omaha Nebraska Public Power Distribution, 5.50% due 2/1/14                                39,882
                                                                                                          ----------------
                                                                                                          ----------------

                         NEVADA - 1.54%
                         Housing
            150,000      Nevada Housing Division - Single Family Ser. A, 6.15% due 4/1/17                         149,676
                                                                                                          ----------------
                                                                                                          ----------------

                         NEW YORK - 10.74%
                         Education - 1.33%
                         New York State Dormitory Authority City University, 5.75%
            125,000           due 7/1/09                                                                          129,091
                                                                                                          ----------------
                                                                                                          ----------------

                         General Obligation - 7.16%
            200,000      New York New York Ser. A, 6.50% due 7/15/06                                              214,280
            500,000      New York, NY Ser E, 5.25% due 2/1/12                                                     479,450
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  693,730
                                                                                                          ----------------
                                                                                                          ----------------

                         Housing - 0.78%
             75,000      New York State Mortgage Agency Ser. 54, 6.10% due 10/1/15                                 75,968
                                                                                                          ----------------
                                                                                                          ----------------

                         Pollution Control - 0.42%
                         New York State Environmental Facilities Corporation Pollution
             40,000           Control, 5.875% due 6/15/14                                                          40,488
                                                                                                          ----------------
                                                                                                          ----------------

                         Transportation - 1.05%
            100,000      Metropolitan Transportation Authority New York, 5.50% due 7/1/08                         101,731
                                                                                                          ----------------
       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

                         NORTH DAKOTA - 6.01%
                         Housing
            250,000      North Dakota State Housing Finance Agency Ser. A, 5.25% due 7/1/18                       223,418
            390,000      North Dakota State Housing Finance Agency Ser. C, 5.50% due 7/1/18                       359,502
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  582,920
                                                                                                          ----------------
                                                                                                          ----------------

                         OHIO - 5.13%
                         General Obligation - 4.54%
            500,000      Akron Ohio, 5.00% due 12/1/18                                                            440,530
                                                                                                          ----------------
                                                                                                          ----------------

                         Health/Hospitals - 0.58%
             50,000      Lorain County Ohio Hospital Medical Center, 7.75% due 11/1/13                             56,252
                                                                                                          ----------------
                                                                                                          ----------------

                         PENNSYLVANIA - 4.24%
                         General Obligation - 2.94%
            300,000      Pennsylvania State Second Series, 5.00% due 11/15/12                                     285,333
                                                                                                          ----------------
                                                                                                          ----------------

                         Tax Allocation - 0.77%
                         Philadelphia Pennsylvania Municipal Authority Series A, 5.625%
             75,000           due 11/15/14                                                                         74,511
                                                                                                          ----------------
                                                                                                          ----------------

                         Water/Sewer - 0.53%
                         Pittsburgh Pennsylvania Water & Sewer Authority Series B, 5.600%
             50,000            due 9/1/15                                                                          51,332
                                                                                                          ----------------
                                                                                                          ----------------

                         PUERTO RICO - 0.68%
                         Power/Utility
             65,000      Puerto Rico Electric Power Authority, 6.00% due 7/1/15                                    66,112
                                                                                                          ----------------
                                                                                                          ----------------

                         SOUTH CAROLINA - 6.84%
                         Health/Hospitals - 2.32%
                         Spartanburg County South Carolina Health Services Series B, 5.125%
            250,000            due 4/15/17                                                                        224,545
                                                                                                          ----------------
                                                                                                          ----------------

                         Power/Utility - 4.52%
                         Piedmont Municipal Power Agency South Carolina Electric Revenue
            500,000             Ser A, 5.00% due 1/1/18                                                           438,195
                                                                                                          ----------------
                                                                                                          ----------------

                         TEXAS - 5.77%
                         Education - 2.20%
            250,000      Houston Texas Independent School District Ser. A, 5.00% due 2/15/24                      213,640
                                                                                                          ----------------
                                                                                                          ----------------

                         General Obligation - 1.01%
             75,000      Houston Texas Ser. C, 5.25% due 4/1/14                                                    71,618
             25,000      San Antonio Texas Certificates of Obligation, 6.625% due 8/1/14                           26,610
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                   98,228
                                                                                                          ----------------

                         Housing - 2.03%
                         Texas State Veterans Housing Assistance Program Ser B, 5.75%
            200,000            due 12/1/2013                                                                      196,994
                                                                                                          ----------------
       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

                         Power/Utility - 0.52%
             50,000      Brazos River Authority Texas Revenue, 5.800% due 8/01/15                                  50,009
                                                                                                          ----------------
                                                                                                          ----------------

                         UTAH - 3.52%
                         General Obligation
            400,000      Clearfield City Utah, 5.00% due 2/1/23                                                   341,224
                                                                                                          ----------------
                                                                                                          ----------------

                         WASHINGTON - 3.02%
                         Education - 2.55%
                         Spokane Cnty Washington School District No. 356 Ser A, 5.45%
            250,000           due 6/1/2013                                                                        247,098
                                                                                                          ----------------
                                                                                                          ----------------

                         Power/Utility - 0.47%
             35,000      Seattle Washington Light & Power Series A, 5.75% due 8/1/11                               35,568
                         Washington State Public Power Supply Nuclear Project No. 1
             10,000             Series B, 7.25%7/1/12                                                              10,302
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                   45,870
                                                                                                          ----------------
                                                                                                          ----------------

                         WASHINGTON D.C. - 2.06%
                         Public Facilities
                         Washington DC Convention Center Authority Dedicated Tax
            250,000            Revenue Senior Lien, 4.75% due 10/01/28                                            199,505
                                                                                                          ----------------
                                                                                                          ----------------

                         WISCONSIN - 9.31%
                         Education - 6.28%
                         Wisconsin State Health & Educational Facilities Authority Series A,
            400,000            5.250% due 8/15/19                                                                 353,260
            300,000      Wisconsin State Health & Educational Facilities, 5.25% due 8/15/27                       255,540
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  608,800
                                                                                                          ----------------
                                                                                                          ----------------

                         Housing - 3.03%
                         Wisconsin Housing & Economic Development Home Ownership,
            300,000            6.200% due 3/1/27                                                                  293,691
                                                                                                          ----------------

                         WYOMING- 0.26%
                         Housing
                         Wyoming Community Development Authority Housing, 6.65%
             25,000           due 12/1/06                                                                          25,363
                                                                                                          ----------------
                                                                                                          ----------------

     Total Investments (Cost-$10,094,719)                                                97.52%              $  9,452,993
                                                                                                          ----------------
                                                                                                          ----------------

     Other Assets in Excess of Other Liabilities                                          2.48%
                                                                                                                  239,990
                                                                                                          ----------------
                                                                                                          ----------------

     Total Net Assets                                                                   100.00%              $  9,692,983
                                                                                  ==============          ================
                                                                                  ==============          ================

</TABLE>

     FRN - Floating Rate Note

     See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
U.S. GOVERNMENT MONEY MARKET PORTFOLIO

28

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

       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------
     ---------------                                                                                      ----------------
                            U.S. GOVERNMENT NOTES - 100.02%

                            Federal Farm Credit Bank Discount Notes - 8.56%
          $  52,000         5.55% due 3/23/00                                                                  $   51,824
            184,000         5.80% due 3/27/00                                                                     183,229
            268,000         5.63% due 3/30/00                                                                     266,785
            137,000         5.70% due 3/31/00                                                                     136,349
             73,000         5.62% due 4/4/00                                                                       72,613
            259,000         5.68% due 4/4/00                                                                      257,612
          2,830,000         5.75% due 4/20/00                                                                   2,807,399
             87,000         5.77% due 8/10/00                                                                      84,741

                                                                                                          ----------------
                                                                                                          ----------------
                            Total Federal Farm Credit Bank (Cost-$3,860,551)                                  $ 3,860,551
                                                                                                          ----------------
                                                                                                          ----------------


                            Federal Home Loan Bank Discount Notes - 15.87%
            373,000         5.80% due 3/22/00                                                                     371,738
            120,000         5.83% due 4/7/00                                                                      119,281
          1,232,000         5.68% due 4/12/00                                                                   1,223,836
          3,204,000         5.70% due 4/12/00                                                                   3,182,693
          2,000,000         5.15% due 5/17/00                                                                   2,000,000
            265,000         5.67% due 5/26/00                                                                     261,411

                            Total Federal Home Loan Bank Discount Notes
                                                                                                          ----------------
                                                                                                          ----------------
                            (Cost-$7,158,959)                                                                 $ 7,158,959
                                                                                                          ----------------
                                                                                                          ----------------

                            Federal Home Loan Mortgage Discount Notes - 25.02%
          4,101,000         5.66% due 3/8/00                                                                    4,096,486
            768,000         5.65% due 3/14/00                                                                     766,433
             50,000         5.60% due 4/4/00                                                                       49,736
          3,495,000         5.75% due 4/11/00                                                                   3,472,113
          2,507,000         5.69% due 4/20/00                                                                   2,487,187
            142,000         5.72% due 4/20/00                                                                     140,872
            175,000         5.75% due 7/6/00                                                                      171,450
            105,000         5.67% due 8/11/00                                                                     102,281

                            Total Federal Home Loan Mortgage Discount Notes
                                                                                                          ----------------
                                                                                                          ----------------
                            (Cost-$11,286,558)                                                               $ 11,286,558
                                                                                                          ----------------
                                                                                                          ----------------


                            Federal National Mortgage Association - 50.57%
            656,000         5.60% due 3/1/00                                                                      656,000
          4,500,000         5.60% due 3/2/00                                                                    4,499,300
          4,775,000         5.62% due 3/2/00                                                                    4,774,254
            170,000         5.55% due 3/7/00                                                                      169,843
            246,000         5.57% due 3/7/00                                                                      245,772
             22,000         5.58% due 3/28/00                                                                      21,908
             32,000         5.71% due 4/3/00                                                                       31,833
          1,729,000         5.72% due 4/20/00                                                                   1,715,264
          1,147,000         5.75% due 5/11/00                                                                   1,133,993

       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

          1,394,000         5.77% due 5/25/00                                                                   1,375,008
            518,000         5.82% due 5/25/00                                                                     510,882
             50,000         5.88% due 6/8/00                                                                       49,192
          2,875,000         5.78% due 7/13/00                                                                   2,813,145
          2,745,000         5.79% due 7/20/00                                                                   2,682,750
          2,171,000         5.80% due 7/20/00                                                                   2,121,682
             10,000         5.88% due 8/3/00                                                                        9,747

                                                                                                          ----------------
     Total Federal National Mortgage Association (Cost-$22,810,573)                                          $ 22,810,573
                                                                                                          ----------------
                                                                                                          ----------------

     Total Investments (Cost-$45,116,641)                                         100.02%                    $ 45,116,641
                                                                                                          ----------------
                                                                                                          ----------------

     Other Liabilities in Excess of Other Assets                                  (0.02%)                        (10,928)
                                                                                                          ----------------
                                                                                                          ----------------

     Total Net Assets                                                             100.00%                    $ 45,105,713
                                                                      ====================                ================
                                                                      ====================                ================



</TABLE>

     See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF ASSETS AND LIABILITIES
- --------------------------------------------------------------------------------

<TABLE>
<S>       <C>                        <C>           <C>          <C>            <C>            <C>          <C>            <C>
                                                     30
                                ------------- ------------- -------------  -------------- ------------- ------------  --------------
                                                                                                                           U.S.
                                   Large         Large                                     Investment                   Government
                                CapitalizationCapitalization   Small       International    Quality      Municipal        Money
                                   Value        Growth      Capitalization    Equity          Bond         Bond           Market
                                 Portfolio     Portfolio     Portfolio       Portfolio     Portfolio     Portfolio      Portfolio
                                ------------- ------------- -------------  -------------- ------------- ------------  --------------
Assets
    Investments, (including
repurchase
    agreements of $0, $0,
$4,824,000, $0, $0
    $0, $0 respectively), at value
(cost -
    $78,298,055; $89,247,760;
$44,360,091;
    $26,661,689; $36,730,916;
$10,094,719
    and $45,116,641, respectively;  $72,552,984  $149,019,822   $41,649,155     $37,366,603   $35,675,027   $9,452,993   $45,116,641
note 1f)
  Cash                                        -       920,834           277       1,906,832             -      146,889        78,079
  Receivable for shares of
beneficial
  interest sold                         423,167       542,754       384,827         369,534        53,886        1,164       386,136
Receivable for investments sold       1,490,242     5,440,169     2,459,627               -       286,070            -             -
Interest receivable                                     2,336           469               -       574,501      126,862
                                              -                                                                               81,256
Dividends receivable                    130,453        55,950         8,790          14,861             -            -             -
Foreign taxes receivable                                                             25,544
                                              -             -             -                             -            -             -
Prepaid expenses and other assets        21,671        22,133        12,593          11,829        13,666       16,338        15,772
                                    ------------- ------------- -------------  -------------- ------------- ------------ -----------
     Total Assets                    74,618,517   156,003,998    44,515,738      39,695,203    36,603,150    9,744,246    45,677,884
                                    ------------- ------------- -------------  -------------- ------------- ------------ -----------

Liabilities
Payable to manager                        39,076        74,168        22,686          23,067        16,129        4,665       17,270
Administration fee payable                 5,391        10,232         3,130           2,758         2,630          682        3,260
Payable for shares of beneficial
 interest redeemed                       324,358       628,799        80,515         655,754       177,829        2,103      488,757
Payable for investments purchased      1,916,433     7,900,151             -               -             -            -            -
Other payables and accrued                 9,049        34,164        96,073          20,996       225,592       43,813       62,884
 expenses
                                      ------------- ------------- -------------  -------------- ------------- ----------------------
       Total Liabilities               2,294,307     8,647,514       202,404         702,575       422,180       51,263      572,171
                                      ------------- ------------- -------------  -------------- ------------- ----------------------

Net Assets
  Shares of beneficial interest at        44,355        46,610        39,153          23,819        37,115       10,099      232,408
par value
  Paid-in-surplus                     78,330,075    78,629,881    41,925,591      27,000,442    37,831,925   10,423,545   44,879,442
  Accumulated undistributed net
investment
    income (loss)                        129,459     (220,933)     (113,426)       (118,519)           961        2,046      (2,931)
  Accumulated net realized gain
(loss) on
    investments and foreign
currency                               (434,608)     9,128,864     5,172,952       1,381,972     (633,142)    (100,981)      (3,206)
    transactions
  Net unrealized appreciation
(depreciation)
    on investments                   (5,745,071)    59,772,062   (2,710,936)      10,704,914   (1,055,889)    (641,726)            -
                                      ------------- ------------- -------------  -------------- ------------- ----------------------
       Total Net Assets              $72,324,210  $147,356,484   $44,313,334     $38,992,628   $36,180,970   $9,692,983  $45,105,713
                                      ============= ============= =============  ============== ============= ======================

Net Asset Value per Share
   Class I
   Net Assets                        $68,784,387  $140,766,290   $42,650,063     $37,843,343   $34,944,817   $9,608,467  $44,018,691
   Shares of beneficial interest       4,216,723     4,449,654     3,767,126       2,310,842     3,584,644    1,001,145   44,026,707
outstanding
                                      ------------- ------------- -------------  -------------- ------------- ----------------------
   Net asset value and offering
price per                                 $16.31        $31.64        $11.32          $16.38         $9.75        $9.60        $1.00
    Share
                                      ============= ============= =============  ============== ============= ======================


Net Asset Value per Share
   Class B
   Net Assets                           $430,149      $659,005      $157,056        $189,382       $84,456       $8,274      $92,745
   Shares of beneficial interest          26,618        21,200        14,032          11,697         8,670          862       92,744
outstanding
                                      ------------- ------------- -------------  -------------- -------------  ---------------------
   Net asset value and offering
price per                                 $16.16        $31.08        $11.19          $16.19         $9.74        $9.60        $1.00
     Share
                                      ============= ============= =============  ============== =============  =====================

Net Asset Value per Share
   Class C
   Net Assets                          $3,109,674    $5,931,189    $1,506,215        $959,903     $1,151,697     $76,242    $994,277
   Shares of beneficial interest          192,143       190,057       134,144          59,253        118,055       7,943     994,293
outstanding
                                      ------------- ------------- -------------  -------------- -------------- -----------  --------
   Net asset value and offering
price per                                 $16.18        $31.21        $11.23          $16.20          $9.76       $9.60        $1.00
     Share
                                      ============= ============= =============  ============== ============== ===========  ========

See accompanying notes to financial statements.


  </TABLE>

Six Months Ended February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF OPERATIONS
- --------------------------------------------------------------------------------
<TABLE>
<S>       <C>                       <C>           <C>               <C>            <C>            <C>             <C>            <C>
                                                    31

                            --------------   -------------- --------------- --------------  --------------- -------------- ---------
                                                                                                                              U.S.
                               Large            Large                                        Investment                   Government
                            Capitalization   Capitalization     Small       International      Quality        Municipal      Money
                               Value           Growth      Capitalization     Equity            Bond           Bond          Market
                             Portfolio        Portfolio      Portfolio       Portfolio       Portfolio       Portfolio     Portfolio
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
Investment Income
  Dividends                  $517,769 (1)     $365,207        $112,832        $78,016 (1)           $0             $0            $ 0
  Interest                    155,802           38,517          29,230                       1,300,396        299,870      1,346,040
                                                                                 -
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
 Total investment income      673,571          403,724         142,062         78,016        1,300,396        299,870      1,346,040
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------

Operating Expenses
 Management fees (notes 2a,
2e)                           267,115          438,455         130,452        133,423          112,777         29,176        120,271
 Administration fees (note
2c)                           25,480           40,040          12,740          9,100           14,560          4,550         18,200
 Transfer and dividend
disbursing agent fees          45,500           63,700          27,300         24,570           34,580          9,100         36,400
Custodian fees (note 2a)       26,527           34,206          51,127         30,425           30,736         29,976         27,354
 Registration fees             15,252           11,946          12,107         10,372           10,720          9,169         13,535
 Auditing fees                  7,156            7,156           7,156          7,156            7,156          7,156          7,156
 Reports and notices to
  shareholders                  5,460           11,874           6,574          2,513            5,460              -          6,572
 Legal fees                     9,100           10,010           7,280          4,550            5,096          1,820          6,370
 Trustees' fees                 1,820            9,275           5,010            748            3,797            748          5,010
 Distribution & service fees
   (note 2d)
     Class B                    1,555            1,984             498            529              383             58            446
     Class C                   11,715           20,595           4,050          2,552            3,141            297          3,298
 Miscellaneous                  2,053            3,328           2,615          1,098            1,097            364          1,587
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
 Total operating expenses     418,733          652,569         266,909        227,036          229,503         92,414        246,199
Less: Management fees
 waived and/or expenses
 assumed (note 2a)            (1,762)                -               -              -                -       (27,515)              -
Expense offset
 arrangement (note 2a)        (1,047)         (26,016)           (167)       (28,605)          (8,896)          (856)           (54)
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
 Net operating expenses      415,924          626,553         266,742        198,431          220,607         64,043        246,145
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------

 Net investment income
(loss)                       257,647        (222,829)       (124,680)      (120,415)        1,079,789        235,827      1,099,895
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------

Realized and Unrealized
Gain(Loss) on Investments-Net
 Net realized gain (loss)
on securities               3,059,451        9,293,224       6,038,535      1,542,668        (588,000)      (100,981)          (843)

 Net change in unrealized
  Appreciation(depreciation)
  on investments         (13,477,242)       19,765,173       (498,574)      6,755,306           26,672      (297,386)              -

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

 Net realized gain (loss)
and change in unrealized
appreciation (depreciation)
 on investments          (10,417,791)       29,058,397       5,539,961      8,297,974        (561,328)      (398,367)          (843)

  Net increase (decrease) in
net assets resulting from
operations              ($10,160,144)      $28,835,568      $5,415,281     $8,177,559         $518,461     ($162,540)     $1,099,052

                         ==============   ============== =============== ==============  =============== ============== ============

(1) Net of foreign withholding taxes of $4,037 and $11,029 for Large Capitalization Value and
International Equity, respectively.

See accompanying notes to financial statements.

  </TABLE>
Six Months Ended February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------
<TABLE>
<S>       <C>                                    <C>               <C>            <C>            <C>             <C>            <C>

                                                    32
                                    -------------------------------- -------------------------------- ------------------------------
                                        Large Capitalization Value       Large Capitalization Growth          Small Capitalization
                                                    Portfolio                        Portfolio                        Portfolio
                                    -------------------------------- -------------------------------- ------------------------------

                                   6 Mos. Ended      Year Ended     6 Mos. Ended     Year Ended      6 Mos. Ended     Year Ended
                                 February 29, 2000 August 31,1999 February 29, 2000 August 31,1999 February 29, 2000 August 31,1999

Operations
Net investment income (loss)            $257,647         $551,397      ($222,829)       ($382,898)       ($124,680)       ($196,421)
Net realized gain (loss) on
 investments                           3,059,451        3,911,254       9,293,224        7,636,240        6,038,535          538,422
Net change in unrealized appreciation
 (depreciation) on investments      (13,477,242)        4,723,895      19,765,173       30,990,758        (498,574)        8,450,520
                                    ---------------  --------------- --------------- ---------------- ----------------  ------------
Net increase (decrease) in net
  assets resulting from operations  (10,160,144)        9,186,546      28,835,568       38,244,100        5,415,281        8,792,521

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

Dividends and Distributions to
Shareholders
Net investment income
     Class I                           (658,178)        (238,346)               -                -                -                -
     Class B                             (2,492)                -               -                -                -                -
     Class C                            (20,810)                -               -                -                -                -
Net realized gain
     Class I                         (7,097,607)      (2,604,268)     (7,263,382)      (1,644,127)        (477,007)      (6,885,615)
     Class B                            (26,868)                -        (21,967)                -          (1,052)                -
     Class C                           (224,407)                -       (232,902)                -         (10,630)                -
Total dividends and distributions
  to shareholders                    (8,030,362)      (2,842,614)     (7,518,251)      (1,644,127)        (488,689)      (6,885,615)
                                  ---------------  --------------- --------------- ---------------- ----------------  --------------

Share Transactions of
Beneficial Interest
Net proceeds from shares sold
     Class I                          17,932,902       43,516,472      22,465,625       50,917,991        5,780,661       15,232,180
     Class B                             355,470          180,079         405,545          206,626           70,605           76,827
     Class C                           2,496,740        1,173,280       3,935,459        2,225,861        1,124,970          246,405
Reinvestment of dividends and
 distributions
     Class I                           7,680,655        2,808,762       7,192,439        1,626,717          474,529        6,833,808
     Class B                              27,162                -          20,096                -            1,005                -
     Class C                             238,806                -         225,959                -           10,629                -
Cost of shares redeemed
     Class I                        (17,834,333)     (16,842,950)    (25,185,919)     (40,089,419)      (6,586,306)      (8,991,933)
     Class B                            (32,783)                -        (19,011)             (11)          (1,749)                -
     Class C                           (143,465)         (26,750)       (999,162)         (26,409)         (19,816)          (6,695)
Net increase in net assets from
  share transactions of beneficial
  interest                            10,721,154       30,808,893       8,041,031       14,861,356          854,528       13,390,592

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

Total increase (decrease) in
  net assets                         (7,469,352)       37,152,825      29,358,348       51,461,329        5,781,120       15,297,498

Net Assets
  Beginning of period                 79,793,562       42,640,737     117,998,136       66,536,807       38,532,214       23,234,716
                                   ---------------  --------------- --------------- ---------------- ----------------  -------------
  End of period (including
undistributed
    (overdistributed) net investment
income
    of $129,459, $553,292; ($220,933),
    $1,896; ($113,426), $11,254;
($118,519),
    $182,952; $961; $1,896; $2,046,
    $2,047; ($2,931), and $1,895,
   respectively)                     $72,324,210      $79,793,562    $147,356,484     $117,998,136      $44,313,334      $38,532,214
                                 ===============  =============== =============== ================ ================  ===============

See accompanying notes to financial statements.


  </TABLE>

Six Months Ended February 29, 2000
(Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------
<TABLE>
<S>   <C>           <C>                  <C>               <C>          <C>              <C>             <C>               <C>


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


 6 Mos. Ended      Year Ended       6 Mos. Ended      Year Ended      6 Mos. Ended     Year Ended       6 Mos. Ended     Year Ended
Feb. 29, 2000    August 31,1999     Feb. 29, 2000   August 31,1999   Feb. 29, 2000   August 31,1999   Feb. 29, 2000   August 31,1999
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------  --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------  --------------- -------------

      ($120,415)        $238,631         $1,079,789      $1,952,674         $235,827         $430,743     $1,099,895      $1,821,251
       1,542,668         703,979          (588,000)          94,374        (100,981)           78,058          (843)           (138)

       6,755,306       3,788,888             26,672     (1,593,458)        (297,386)        (807,644)
                                                                                                               -               -
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------

       8,177,559       4,731,498            518,461         453,590        (162,540)        (298,843)      1,099,052       1,821,113
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------




       (178,106)       (173,213)        (1,064,744)     (1,950,367)        (234,581)        (430,382)    (1,090,494)     (1,819,600)
           (520)               -            (1,717)           (159)            (201)             (24)        (1,646)           (142)
         (2,430)               -           (14,263)         (2,186)          (1,046)            (186)       (12,581)         (1,510)

       (587,319)               -           (20,777)       (225,023)         (62,225)         (43,266)              -               -
         (1,245)               -                  -               -             (48)                -              -               -
         (5,821)               -                  -               -            (365)                -              -               -

       (775,441)       (173,213)        (1,101,501)     (2,177,735)        (298,466)        (473,858)    (1,104,721)     (1,821,252)
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------




       8,797,665      13,305,963          8,135,188      23,031,923        1,119,110        5,637,079     25,322,528      50,062,160
         103,207          65,536             20,166          64,322           19,143            8,604         39,152          70,317
         705,512         365,497            983,491         293,323           39,116           46,798      1,469,210         350,624

         600,042         171,246          1,028,449       2,128,885          291,591          468,341      1,069,987       1,777,737
           1,763               -              1,713             177              217               29          1,558             153
           8,249               -             14,251           2,239            1,409              182         12,322           1,522

     (7,583,794)     (8,226,685)       (14,716,571)    (18,093,662)      (2,899,669)      (3,571,865)   (30,726,505)    (41,973,797)
         (3,842)               -              (300)            (49)         (18,687)                -       (18,435)               -
       (228,087)        (16,947)          (120,722)         (8,367)            (380)          (8,296)      (782,698)        (56,687)

       2,400,715       5,664,610        (4,654,335)       7,418,791      (1,448,150)        2,580,872    (3,612,881)      10,232,029
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------

       9,802,833      10,222,895        (5,237,375)       5,694,646      (1,909,156)        1,808,171    (3,618,550)      10,231,890


      29,189,795      18,966,900         41,418,345      35,723,699       11,602,139        9,793,968     48,724,263      38,492,373
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------





     $38,992,628     $29,189,795        $36,180,970     $41,418,345       $9,692,983      $11,602,139    $45,105,713     $48,724,263
================= ===============   ================ ===============  =============== ================ =============== =============
================= ===============   ================ ===============  =============== ================ =============== =============

  </TABLE>


Six Months Ended February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

34

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  Friend  Ivory & Sime plc:  International  Equity.
Unified  Fund  Services,  Inc.  (the  "Administrator")  served  as  the  Trust's
administrator  until January 31, 2000.  Funds  Distributor,  Inc.  served as the
Trust's administrator  effective February 1, 2000 pursuant to the Administration
Agreement   dated  September  21,  1999.   Unified  Fund  Services,   Inc.  (the
"Distributor") served as the Trust's Distributor until September 20, 1999. Funds
Distributor, Inc. served as the Trust's Distributor effective September 21, 1999
pursuant to the  Distribution  Agreement dated September 21, 1999. 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.
     Currently,  each portfolio offers Class I, Class B and Class C shares. Each
class represents  interest in the same assets of the applicable  portfolio,  and
the  classes  are  identical  except  for  differences  in  their  sales  charge
structures, ongoing service and distribution charges and certain transfer agency
expenses. In addition,  Class B shares and all corresponding reinvested dividend
shares  automatically  convert to Class I shares approximately eight years after
issuance.  All classes of shares have equal voting  privileges  except that each
class  has  exclusive   voting  rights  with  respect  to  its  service   and/or
distribution plan.
     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   substantially   all  of  its  taxable  and  tax-exempt   income  to
shareholders; accordingly, no Federal income tax provision is required.

       (c) Security Transactions and Other Income

       Security  transactions are recorded 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 recorded on accrual basis.  Discounts or
premiums on debt  securities  purchased  are  accreted or  amortized to interest
income over the lives of the respective securities.

       (d) Dividends and Distributions

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

                                                     Income
                                                   Dividends   Capital Gains
                                                  ----------------------------
                    Large Capitalization Value      annually      annually
                    Large Capitalization Growth     annually      annually
                    Small Capitalization            annually      annually
                    International Equity            annually      annually
                    Investment Quality Bond         daily *       annually
                    Municipal Bond                  daily *       annually
                    U.S. Government Money Market    daily *       annually
                         *  paid monthly
       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 are  reported as
distributions of paid-in-surplus or tax return of capital.

       (e) 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.

       (f) Repurchase Agreements

       The Trust,  through its  custodian,  receives  delivery of the underlying
securities,  the market value of which at the time of purchase is required to be
in an  amount  at least  equal  to 101% of the  resale  price.  The  Manager  is
responsible for determining  that the amount of these  underlying  securities is
maintained at a level such that their market value is at all times equal to 101%
of the resale price.  In the event of default of the  obligation to  repurchase,
the Trust has the right to liquidate  the  collateral  and apply the proceeds in
satisfaction of the obligation.

       (g) 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. Actual results could differ from those estimates.

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

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

       For the six months  ended  February  29,  2000,  the Manager  voluntarily
waived $1,762 and $27,515 for Large  Capitalization  Value and  Municipal  Bond,
respectively.

       The Portfolios also benefit from an expense offset arrangement with their
custodian bank where  uninvested  cash balances earn credits that reduce monthly
fees.

     (b) The Manager, not the Portfolios,  pays a portion of its management fees
to the Advisers at the following annual rates of each Portfolios'  average daily
net assets: .30% for Large Capitalization Value, Large Capitalization Growth and
Small Capitalization; .40% for International Equity; .20% for Investment Quality
Bond and Municipal Bond and .125% for U.S. Government Money Market.

       (c) The  administration  fee is accrued daily and payable  monthly to the
Administrator.

      (d) The  Portfolios  have  adopted  a Plan of  Distribution  (the  "Plan")
pursuant to Rule 12b-1 under the 1940 Act with  respect to the  distribution  of
Class B and  Class C shares  of the  Portfolios.  The Plan  provides  that  each
Portfolio  will pay the  Distributor  or other  entities a fee, which is accrued
daily and paid monthly,  at the annual rate of 1.0% of the average net assets of
Class B and Class C shares. Up to 0..25% of average daily net assets may be paid
directly  to the  Manager  for  support  services.  A portion of the fee payable
pursuant  to the  Plan,  equal to 0.25% of the  average  daily  net  assets,  is
currently  characterized  as a service  fee. A service fee is a payment made for
personal service and/or the maintenance of shareholder accounts.

      (e) The  Trust  and the  Manager  have  entered  into  an  Excess  Expense
Agreement  (the "Expense  Agreement")  effective  January 1, 1999. In connection
with the Expense  Agreement the Manager is currently waiving its management fees
and/or assuming  certain other operating  expenses of the Portfolios in order to
maintain  the  expense  ratios  of each  class  of the  Portfolios  at or  below
predetermined  levels  (each an "Expense  Cap").  Under the terms of the Expense
Agreement,  expenses  borne by the Manager are subject to  reimbursement  by the
Portfolios up to five years from the date the fee or expense was  incurred,  but
no reimbursement will be made by a Portfolio if it would result in the Portfolio
exceeding  its Expense Cap. The Expense  Agreement  can be  terminated by either
party,  without  penalty,  upon 60 days prior  notice.  For the six months ended
February 29, 2000,  reimbursement payments were made by the following Portfolios
to the Manager under the terms of the Expense Agreement: $5,648, $1,276, $9,358,
$4,607, $936 and $9,358 for the Large Capitalization Value, Large Capitalization
Growth, Small Capitalization,  International Equity, Investment Quality Bond and
Money Market Portfolios respectively.

3.    PURCHASES AND SALES OF SECURITIES

       For the six  months  ended  February  29,  2000  purchases  and  sales of
investment securities, other than short-term securities were as follows:
                                             Purchases       Sales
                                         ----------------------------
           Large Capitalization Value     $50,881,478    $41,006,805
           Large Capitalization Growth     34,419,657     32,459,929
           Small Capitalization            10,141,613     16,534,415
           International Equity            12,377,396     11,039,804
           Investment Quality Bond         14,310,638     16,120,354
           Municipal Bond                   1,187,030      1,652,503
4.    UNREALIZED APPRECIATION (DEPRECIATION) FOR FEDERAL INCOME TAX PURPOSES

       At  February  29,  2000,  the  composition  of  unrealized   appreciation
(depreciation) of investment securities were as follows:

                                Appreciation (Depreciation)     Net
                                -----------------------------------------
  Large Capitalization Value      $4,819,308  ($10,564,379) ($5,745,071)
  Large Capitalization Growth     62,086,328    (2,314,266)   59,772,062
  Small Capitalization             8,798,584   (11,509,520)  (2,710,936)
  International Equity            11,441,940      (737,026)   10,704,914
  Investment Quality Bond             38,601    (1,094,490)  (1,055,889)
  Municipal Bond                      42,505      (684,231)    (641,726)

For U.S.  federal income tax, the cost of securities  owned at February 29, 2000
was  substantially  the same as the cost of securities  for financial  statement
purposes.

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

       Each  Portfolio  has  unlimited  Class I shares  of  beneficial  interest
authorized with $.001 par value per share. Transactions in capital stock for the
I Class were as follows for the periods indicated:
                                  (Unaudited)
                                6 Months Ended          Year Ended
                                 February 29, 2000    August 31, 1999
                                ----------------      ---------------
Large Capitalization Value
      Issued                    936,845               2,133,762

      Redeemed                 (949,942)               (815,931)

      Reinvested from
        Dividends               417,417                144,855
                            ----------------      ---------------
      Net Increase in
        Shares                404,320                 1,462,686
                            ----------------      ---------------

Large Capitalization Growth
      Issued                     764,778            2,054,585

      Redeemed                 (8638,997)          (1,573,032)

      Reinvested from
        Dividends              239,427               71,851
                            ----------------      ---------------
      Net Increase in
        Shares                 165,208               553,404
                              ----------------     ---------------

Small Capitalization
       Issued                  564,517              1,541,540

       Redeemed                (631,683)             (919,820)

       Reinvested from
         Dividends              51,024                795,518
                            ----------------      ---------------
       Net Increase
         (Decrease) in Shares  (16,142)               1,417,238
                           ----------------        ---------------

International Equity
       Issued                    583,647            1,115,375

       Redeemed                  (492,320)           (686,830)

       Reinvested from
         Dividends                 38,444              14,969
                             ----------------      ---------------
       Net Increase in
         Shares                   129,771             443,514
                             ----------------     ---------------

Investment Quality Bond
       Issued                        825,239         2,250,732

       Redeemed                  (1,501,331)       (1,776,225)

       Reinvested from
         Dividends                  104,760           209,194
                             ----------------    ---------------
       Net Increase
         (Decrease) in Shares    (571,332)             683,701
                             ----------------     ---------------

Municipal Bond
       Issued                      116,179           534,305

       Redeemed                   (300,754)        (336,987)

       Reinvested from
          Dividends                30,144             44,442
                              ----------------    ---------------
       Net Increase
         (Decrease) in Shares     (154,431)          241,760
                              ----------------    ---------------

U.S. Government Money Market
       Issued                     25,322,527        50,062,160

      Redeemed                 (30,726,505)        (41,973,797)

       Reinvested from
         Dividends                1,069,987          1,777,737
                              ----------------     ---------------
       Net Increase
         (Decrease) in Shares   (4,333,991)           9,866,100
                               ----------------     ---------------
Each Portfolio has unlimited  Class B and Class C shares of beneficial  interest
authorized with $.001 par value per share. Transactions in capital stock for the
Class B and Class C shares were as follows for the period indicated:

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


                                            Class B                               Class C
                                (Unaudited)       Period from          (Unaudited)        Period from
                                  6 Months         1/4/99*               6 Months            1/4/99*
                                Ended 2/29/00      to 8/31/99          Ended 2/29/00      to 8/31/99
                               -----------------------------------   -----------------------------------
Large Capitalization Value
       Issued                      18,643                8,367             131,690            56,675

       Redeemed                    (1,880)                  -             (8,067)            (1,212)

       Reinvested from
         Dividends                 1,488                    -              13,057                -
                                -----------------  ------------------   -----------------------------------
       Net Increase in
         Shares                    18,251               8,367             136,680            55,463
                                 -----------------------------------   -----------------------------------

Large Capitalization Growth
       Issued                       13,645                7,611          136,292              83,457

       Redeemed                     (733)                 -             (36,312)              (980)

       Reinvested from
         Dividends                   677                  -               7,600                -

                                 -----------------------------------   -----------------------------------
       Net Increase in
         Shares                       13,589              7,611         107,580                82,477
                                 -----------------------------------   -----------------------------------

Small Capitalization
       Issued                         6,838               7,276          110,766               24,889

       Redeemed                       (191)                  -           (1,932)                (729)

       Reinvested from
         Dividends                    109                    -             1,150                  -
                                  -----------------  ------------------   ----------------------------------
       Net Increase in
         Shares                        6,756               7,276          109,984              24,160
                                  -----------------------------------   -----------------------------------

International Equity
       Issued                           6,724               5,159         47,172              30,308

       Redeemed                         (300)                   -         (17,361)            (1,399)

       Reinvested from
         Dividends                      114                    -            533                   -
                                    ----------------- ------------------   ---------------------------------
       Net Increase in
         Shares                           6,538            5,159              30,344              28,909
                                    -----------------------------------   ----------------------------------

Investment Quality Bond
       Issued                           2,048               6,465            100,150             29,380

       Redeemed                          (31)                 (5)            (12,312)              (843)

       Reinvested from
         Dividends                      175                   18               1,455               225
                                     -----------------------------------   ---------------------------------
       Net Increase in
         Shares                          2,192                 6,478            89,293          28,762
                                     -----------------------------------   ---------------------------------

Municipal Bond
       Issued                            1,927              837                4,036               4,598

       Redeemed                         (1,927)              -                  (40)                (815)

       Reinvested from
         Dividends                        22                 3                  146                 18
                                      -----------------   ------------------   -----------------------------
       Net Increase in
          Shares                          22                    840            4,142                3,801
                                        -----------------------------------   ------------------------------

U.S. Government Money Market
       Issued                            39,151                70,317         1,469,197           350,624

       Redeemed                         (18,435)                    -         (782,698)            (56,688)

       Reinvested from
         Dividends                       1,558                   153            12,322              1,522
                                         -----------------  ------------------   ---------------------------
       Net Increase in
         Shares                            22,274             70,470            698,821             295,458
                                         -----------------------------------   -----------------------------------
* Commencement of offering

 </TABLE>

6.    CAPITAL LOSS CARRYFORWARDS

       At August 31, 1999, 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           2005           2006          2007
             -----------------                           -----           ----           ----          ----

 U.S. Government Money Market Portfolio                  $2,309            $32           $187        $2,090

 </TABLE>
In accordance  with U.S.  Treasury  regulations,  the following  Portfolios have
incurred and will elect to defer  realized  capital losses arising after October
31, 1998  ("Post-October  losses").  Such losses are treated for tax purposes as
arising  on the  first  business  day  of  the  Portfolio's  next  taxable  year
(September 1, 1999).

                                                       Capital
                                                       Losses
                                                  ------------------
  Large Capitalization Value Portfolio                       $
                                                                  -
  Large Capitalization Growth Portfolio
                                                                  -
  Small Capitalization Portfolio
                                                                  -
  International Equity Portfolio
                                                                  -
  Investment Quality Bond Portfolio                          24,365
  Municipal Bond Portfolio
                                                                  -
  U.S. Government Money Market Portfolio                         54


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

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

                                                  INCOME FROM                   DIVIDENDS AND
                                                INVESTMENT OPERATIONS           DISTRIBUTIONS                   RATIOS
                               ---------------------------------------------------------------------   -----------------------------




                                                                                                                    Ratio
                                                                      Distributions                      Ratio      of Net
                                       Net                                  to                           of Net   Investment
                                    Realized               Dividends  Shareholders                      Operating  Income
               Net Asset              And                     to       from Net    Net              Net  Expenses   (Loss)
                Value,             Unrealized      Total   Shareholders Realized  Asset           Assets    to        to
               Beginning   Net     Investment   Gain(Loss)  from Net     Gains    Value,          End of  Average Average Portfolio
                 of       Income       on       Investment Investment     on      End of   Total  Period   Net       Net    Turnover
                Period    (Loss)   Investments  Operations  Income    Investments Period  Return* (000's)Assets(2) Assets(2)  Rate


Large Capitalization Value Portfolio (Class B)

September 1, 1999 to
February 29, 2000
(Unaudited)   $20.50       $0.10     ($2.47)     ($2.37)    ($0.17)    ($1.80)  $16.16   (12.68%)   $430  1.53%  0.16%         54%

January 4, 1999 (1)
to August 31, 1999  20.21   (0.02)  0.31         0.29           --      --      20.50    1.43%       172  1.72%  (0.53%)        67%




     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net  assets  would have been  2.21% and 1.02%  respectively,  for the year ended
August 31, 1999.


Large Capitalization Growth Portfolio (Class B)

September 1, 1999 to
February 29, 2000
(Unaudited)  $26.75     ($0.01)       $6.00       $5.99     --        ($1.66)   $31.08     23.19%     $659      1.25%   (0.66%)  24%

January 4, 1999 (1)
to August 31, 1999 24.74 (0.04)        2.05     2.01     --         --          26.75       8.12%       204     1.19%  (0.73%)   39%


     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been 3.31% and (2.86%)  respectively,  for the year ended
August 31, 1999.


Small Capitalization Portfolio (Class B)

September 1, 1999 to
February 29, 2000
(Unaudited) $10.04   ($0.02)       $1.29       $1.27       --      ($0.12)      $11.19    12.94%     $157   1.95%   (1.25%)     27%

January 4, 1999 (1)
To August 31, 1999 9.33  (0.02)    0.73         0.71     --         --          10.04      7.61%      73    1.42%   (1.02%)     32%



     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been 1.43% and (1.02%)  respectively,  for the year ended
August 31, 1999.




International Equity Portfolio (Class B)

September 1, 1999 to
February 29, 2000
(Unaudited)  $13.09     ($0.03)       $3.39       $3.36    ($0.08)    ($0.18)   $16.19     25.77%    $189    1.64%     (1.31%)   32%

January 4, 1999 (1)
to August 31, 1999  12.29 (0.02)     0.82         0.80     --         --        13.09      6.51%       68     2.16%   (0.77%)    46%

     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been 2.84% and (1.45%)  respectively,  for the year ended
August 31, 1999.


Investment Quality Bond Portfolio (Class B)

September 1, 1999 to
February 29, 2000
(Unaudited)  $9.88       $0.22     ($0.14)       $0.08    ($0.22)        --     $9.74     0.81%      $84    1.89%     4.49%      38%

January 4, 1999 (1)
to August 31, 1999  10.29  0.28    (0.41)     (0.13)     (0.28)     --          9.88     (1.32%)      64    1.07%     2.23%     62%


     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been  1.13% and 2.29 %  respectively,  for the year ended
August 31, 1999.


Municipal Bond Portfolio (Class B)

September 1, 1999 to
February 29, 2000
(Unaudited) $10.00       $0.17     ($0.34)     ($0.17)    ($0.17)    ($0.06)    $9.60    (1.75%)      $8     2.20%    3.43%      12%

January 4, 1999 (1)
to August 31, 1999 10.66    0.25    (0.66)      (0.41)     (0.25)     --        10.00    (3.91%)       8     1.24%    1.76%      23%



     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been  1.44% and 1.96 %  respectively,  for the year ended
August 31, 1999.




U.S. Government Money Market Portfolio (Class B)

September 1, 1999 to
February 29, 2000
(Unaudited)  $1.000      $0.018      --          $1.018   ($0.018)     --       $1.000     1.86%      $93    1.83%     3.69%    n/a

January 4, 1999 (1)
to August 31, 1999 1.000     0.022      --          0.022    (0.022)     --     1.000      1.94%       70    1.06%    1.82%     n/a

</TABLE>
     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been  1.10% and 1.86 %  respectively,  for the year ended
August 31, 1999.


(1) Commencement of offering.
(2) Annualized.

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


<PAGE>


                          THE SARATOGA ADVANTAGE TRUST
                           SEMI ANNUAL REPORT-Class C
                             AS OF FEBRUARY 29, 2000







                                TABLE OF CONTENTS




               President's                             Page 1
               Letter.....................................

               Investment                              Page 2
               Review..................................

               Schedules of                            Page 10
               Investments...........................

               Statements of Assets and                Page 30
               Liabilities...........................

               Statements of                           Page 31
               Operations............................

               Statements of Changes in Net            Page 32
               Assets................................

               Notes to Financial                      Page 34
               Statements............................

               Financial                               Page 39
               Highlights................................




     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 P. Marra                   Treasurer & Chief Financial Officer
  Mary A. Nelson                     Assistant Treasurer
  Karen Jacoppo-Wood                 Assistant Secretary




  Investment Manager                       Distributor

  Saratoga Capital Management              Funds Distributor Inc.
  1501 Franklin Avenue                     60 State Street, Suite 1300
  Mineola, NY 11501-4803                   Boston, MA 02109


  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

                       Semi-Annual Report to Shareholders




April 17, 2000



Dear Shareholder:

     We  are  pleased  to  provide  you  with  this  semi-annual  report  on the
investment  strategies  and  performance  of  the  portfolios  in  the  Saratoga
Advantage Trust (the "Trust").  This report covers the six months from September
1, 1999 through February 29, 2000.

     The pace of  change  brought  on by the  technology  "revolution"  has many
investors feeling simultaneously excited and confused.  Many analysts forecast a
continuation  of the economic  environment  of the last several  years fueled by
strong economic  growth,  low inflation,  benign  interest  rates,  and a stable
dollar. While many market pundits believe that the fundamentals for investing in
stocks remain strong,  investors  should be cautious about the growing mania for
some of the "new-economy"  stocks. Rather than chasing a "hot" investment craze,
for serious,  "core"  assets  investors  should keep focused on their  long-term
investment  goals.  Revisit the time-honored  "investment  pyramid"  approach to
investing by segregating core asset investment dollars from other money that you
are willing to take more risk with, and develop appropriate strategies for each.
The Saratoga  Advantage Trust mutual funds have been designed to help you manage
your core assets.  In addition,  the overall  performance of an index  sometimes
masks the performance of many stocks, while extraordinary  returns by just a few
companies can dramatically affect the return of an entire index.

DID YOU KNOW:

     * The  Standard & Poor's 500 Index had a return of 21% in 1999.  If the S&P
500 were an equal weighted index (which it is not, it is a market capitalization
weighted index),  simply removing just one stock  (Qualcomm,  that returned more
than 2600% in 1999)  would have  brought the mean return of the S&P 500 for 1999
down to 15.6%.
     * 249 of the stocks in the S&P 500 had a negative return in 1999,  while 40
of the S&P 500 stocks experienced returns greater than 100% for the year.
     * Of the 6,242 U.S. stocks tracked by Morningstar, 54% had negative returns
in 1999 and the median return for these stocks in 1999 was -3.9%.

                             Many Mutual Funds Add Value
     The risk of experiencing  negative returns is much higher when investing in
individual stocks than in equity mutual funds.

DID YOU KNOW:

     * 46% of the 5,323 stocks in existence  for the full three years  1997-1999
produced a negative annualized total return.
     * Just 2.5% of the 1,877  equity  mutual  funds  with  three year or longer
performance histories had a negative annualized total return from 1997-1999.
     * As a group,  U.S.  equity  mutual  funds had  higher  average  annualized
returns than  aggregate  U.S.  stocks during the past three,  five, and ten year
periods.

     Try  to  stay  focused  on  your  long-term  investment  goals.  Don't  let
short-term stock and bond market  fluctuations or investment  manias change your
long-term  investment  strategy.  The Saratoga  Advantage Trust's portfolios are
managed by some of the world's leading institutional  investment advisory firms.
Combining the strength of the Trust's  performance  with a  well-designed  asset
allocation  plan  can help  you to  achieve  your  long-term  investment  goals.
Successful investing requires discipline and patience.

     Following you will find specific information on the investment strategy and
performance of each of the Trust's 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 are dedicated to serving your investment needs.  Thank you for investing
with us.

Best wishes,


Bruce E. Ventimiglia
Chairman, President and
Chief Executive Officer

<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 primarily in a diversified  portfolio of common stocks that,
in the Advisor's opinion, are believed to be undervalued in the market and offer
above-average price appreciation potential.

                              Large Capitalization
            Total Aggregate                    Value
 Return for the Period Ended February        Portfolio     Morningstar Large
               29, 2000                      (Class C)      Value Average1
- ------------------------------------------------------- --------------------

     1/4/99 (inception) - 2/29/00*             -9.9%             -2.5%

           3/1/99 - 2/29/00                    -9.3%             -1.1%

           9/1/99 - 2/29/00                   -12.7%             -6.8%

*Annualized performance for periods greater than one year

The Saratoga Large  Capitalization Value Portfolio invests in a diverse group of
high-quality,   undervalued  companies  that  are  chosen  to  outperform  style
benchmarks such as the Morningstar Large Value Average. The investment team uses
fundamentally driven,  value-oriented  analysis, which leads to the selection of
high-quality businesses that are selling substantially less than their intrinsic
value. Each business is examined to determine industry  position,  profitability
and financial  strength.  Management is also  evaluated for its  decision-making
ability,  experience,  vision, compensation structure, and stock ownership. Over
time we expect the share price of these  companies to approach  their  intrinsic
value, producing superior returns.

The  Portfolio  owned the common stocks of 43 companies as of February 29, 2000.
The largest holding was Freddie Mac, a federally chartered, government sponsored
enterprise  formed for the purpose of  financing  home  ownership  in the United
States.  Other major holdings included Computer  Associates,  which develops and
sells  software  for use on mainframe  computers  and client  server  computers;
Sprint, the third largest long distance company in the United States and a major
carrier  of  Internet  traffic;  Minnesota  Mining &  Manufacturing,  a  leading
manufacturer of industrial, consumer and medical products; and Monsanto, a major
producer  of  high-value   agricultural   products,   pharmaceuticals  and  food
ingredients.  Top  contributors to the portfolio  performance for the six months
ended February 29, included News Corp Ltd., Computer Associates,  Citigroup, and
Alcoa Inc.

1.   The Morningstar Large Value Average, as of February 29, 2000,  consisted of
     622 mutual funds comprised of large market  capitalization  stocks with the
     lowest  combinations  of   price-to-earnings   and  price-to-book   scores.
     Investors may not invest in the Average directly.

     Past performance is not predictive of future performance.


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

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

                              Large Capitalization
            Total Aggregate                  Growth
         Return for the Period              Portfolio       Morningstar Large
        Ended February 29, 2000             (Class C)        Growth Average1
- ---------------------------------------  ---------------     ----------------

     1/4/99 (inception) - 2/29/00*            28.5 %               36.1%

           3/1/99 - 2/29/00                   26.7 %               40.7 %

           9/1/99 - 2/29/00                   23.2 %               30.6 %

*Annualized performance for periods greater than one year

Harris  Bretall  began  1999  forecasting  a  strong  year for the  economy  and
financial markets.  Our expectations were significantly more optimistic than the
consensus  view.  Yet,  even our forecast  proved  timid.  U.S. Real GDP rose an
impressive 4.0. Inflation  remained under control and interest rates,  despite a
rise of more than 100 basis  points,  remained at  relatively  low  levels.  The
strength  in the  financial  markets  powered  Saratoga  Advantage  Trust  Large
Capitalization Growth Portfolio to one of the best appreciation years ever.

Economic growth, as we predicted,  continued to strongly  advance,  expanding by
nearly 5% in the last two quarters of the year,  while inflation  stayed modest.
The inflation  statistics for the month of November  showed the core CPI up only
0.1%, and wholesale prices up a modest 0.3%. Investors reacted to this news with
enthusiasm for equities, pushing stock indices to all-time highs.

For 2000,  Harris Bretall expects another strong economic year. We see few signs
of a slowdown in economic activity.  While we expect the Federal Reserve Bank to
lean against this strength,  possibly raising interest rates further,  we do not
anticipate  that such a rise in rates will harm the  economy.  The  productivity
gains experienced by the United States will spread worldwide,  keeping inflation
under control.  In this  environment,  global economic  expansion will continue,
creating  an  opportunity  for strong  corporate  profit  growth.  In short,  we
forecast a continuation  of the economic  environment of the last several years:
strong economic  growth,  low inflation,  benign  interest  rates,  and a stable
dollar. As of February 29, 2000, the Portfolio was invested in 42 stocks; stocks
which we believe  position the  Saratoga  Advantage  Trust Large  Capitalization
Growth Portfolio to take advantage of the opportunities from productivity gains.

1.   The Morningstar Large Growth Average, as of February 29, 2000, consisted of
     639 mutual funds comprised of large market  capitalization  stocks with the
     highest  combinations  of  price-to-earnings   and  price-to-book   scores.
     Investors may not invest in the Average directly.

     Past performance is not predictive of future performance.


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

Objective:  Seeks maximum  capital  appreciation by investing in a diversified
portfolio of the common stocks of small  capitalization companies.

                                            Small
            Total Aggregate             Capitalization
         Return for the Period            Portfolio            Morningstar Small
        Ended February 29, 2000           (Class C)              Value Average1
- ------------------------------------ ---------------------    ------------------

     1/4/99 (inception) - 2/29/00*          18.8%                     3.6%

            3/1/99 -2/29/00                 32.6%                    14.2%

            9/1/99-2/29/00                  13.1%                     3.1%


*Annualized performance for periods greater than one year

During the past several  months  momentum and positive  investor  sentiment have
supported a move toward  smaller  stocks such as those in your  Portfolio.  This
return to smaller (versus larger cap) stocks certainly helped performance during
the recent six and twelve month  periods.  In addition,  your Portfolio had good
exposure  in  technology,  which was by far the  strongest  sector in the recent
market.  Your  portfolio  also had a substantial  position in the energy sector,
which responded with substantial gains to the sharp rise in the price of oil and
gas.

Takeover  activity became strong again in the smaller stock sector as profitable
mergers were at a record level as a percentage of your Portfolio. Although we do
not invest in companies solely because of their merger  potential,  the purchase
prices of these  companies  reflect the  judgment of major  investors  that your
stocks are so undervalued  and of such good quality that they are willing to pay
a premium to buy them out completely.

The last major factor in the recent strong performance was that we underweighted
interest  sensitive  stocks,  such as banks,  and held no real estate  trusts or
utilities.  With the general rise in interest rates,  these areas did poorly and
we avoided much of the damage.

Thorsell,  Parker continues its fundamental,  bottom-up research on smaller U.S.
stocks.  We buy stocks for both higher earnings and a higher P/E valuation,  not
just for projected growth. When these investments are successful we sell them to
reinvest in new ideas,  which we believe can also  produce  this  "double  play"
effect.  This  approach  also  results  in  lower  average  risk  than  the more
speculative style. By contrast, our objective is to buy stocks when they are out
of favor and sell  stocks  that are fully  priced and very  exposed to  negative
surprises. Through a full market cycle we believe this approach will continue to
produce better results without exposing the portfolio to undue risks.

1.   The Morningstar Small Value Average, as of February 29, 2000,  consisted of
     219 mutual funds comprised of small market  capitalization  stocks with the
     lowest  combinations  of   price-to-earnings   and  price-to-book   scores.
     Investors may not invest in the Average directly.

     Past performance is not predictive of future performance.



                         INTERNATIONAL EQUITY PORTFOLIO
                                   Advised by:
                            Friends Ivory & Sime plc
                               Edinburgh, Scotland

Objective:  Seeks capital  appreciation  by investing primarily in a diversified
portfolio of the securities of companies domiciled outside of the United States.

                                  International
            Total Aggregate                Equity             Morgan Stanley
         Return for the Period           Portfolio              EAFE Index
        Ended February 29, 2000          (Class C)            (U.S. Dollars)1
- -----------------------------------  -------------------    --------------------

     1/4/99 (inception) - 2/29/00*         29.0%                   28.1%

           3/1/99 - 2/29/00                40.0%                   25.5%

           9/1/99 - 2/29/00                25.8%                   13.6%

*Annualized performance for periods greater than one year

Over the past six months global stock markets have  continued to deliver  strong
returns led by technology and  telecommunications  shares.  International  stock
markets have  outperformed  the United States stock market,  led by  Continental
Europe and Japan. Only the United Kingdom has lagged.

Global growth forecasts  continue to be revised upwards.  For the next two years
growth could be the highest since the late 1980's.  Any increase in inflation is
likely to be modest as the deflationary  impact of increased global  competition
and technological change offset increased cyclical pressure for price increases.

We believe  that  stock  picking  continues  to hold the key again for good
returns in 2000. We are currently  slightly  overweight in Japan and Continental
Europe and underweight in the UK and Pacific Ex-Japan.

As of February  2000,  the major  weightings in the  Portfolio  were as follows:
49.6% in Continental  Europe,  15.8% in the United  Kingdom,  26.5% in Japan and
3.1% in Pacific Ex-Japan.

Recent  Portfolio  additions  include:   Ericsson,  a  world  leader  in  mobile
telephony;  SAP, a multinational software provider; and Sony, a leading consumer
electronics manufacturer.

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.



                        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 high quality,  actively  managed fixed
income securities.

                                       Investment Quality         Lipper
            Total Aggregate                   Bond          Short-Intermediate
         Return for the Period              Portfolio        Investment Grade
        Ended February 29, 2000             (Class C)        Debt Funds Index1
- -------------------------------------  ------------------   --------------------

     1/4/99 (inception) - 2/29/00*           -0.3%                 1.7%

           3/1/99 - 2/29/00                   0.7%                 2.2%

           9/1/99 - 2/29/00                   0.9%                 1.6%

*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 two and ten years.  In the 12 months ended
February 29, 2000, the Portfolio distributed dividends of $0.51 per share.

Investments  are normally  divided  approximately  evenly between U.S.  Treasury
securities  and  Corporate  and  Government  Agency   securities.   Due  to  the
historically large yield advantage of Government Agency and Corporate bonds over
Treasuries,  Corporate and Government Agency securities  comprise  approximately
75% of the Portfolio at this time.

Fox will  continue to focus on those  instruments  that offer  improving  credit
quality,  liquidity, and the highest possible total return. 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 5.8
years, and an average duration of 3.7 years in the Portfolio.

Other  Portfolio  statistics  as of February  29,  2000 are as follows:  Average
weighted  yield-to-maturity  was 6.9%, average weighted coupon was 6.6%, and the
average Moody's Rating was Aa3 with 36 fixed income issues held.

1.   The Lipper Short-Intermediate Investment Grade Debt Funds Index 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.

     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.

            Total Aggregate                                      Lipper General
         Return for the Period           Municipal Bond          Municipal Debt
        Ended February 29, 2000        Portfolio (Class C)        Funds Index1
- -----------------------------------    --------------------    -----------------

     1/4/99 (inception) - 2/29/00*            -5.1%                   -3.5%

            3/1/99-2/29/00                    -6.3%                   -4.0%

            9/1/99-2/29/00                    -1.7%                   -1.1%


*Annualized performance for periods greater than one year

The bond market  continued its downward spiral during the past six months as the
Federal  Reserve  continued  to raise  short-term  rates in an  effort to cool a
steamy economy and dampen inflationary  pressures.  The taxable bond yield curve
inverted,  an unusual  occurrence  whereby  shorter  maturity  bond yields moved
higher than longer maturity  bonds.  This was a consequence of an active Federal
Reserve  pushing  short-term  rates  higher  while  long  bonds  benefited  from
continued muted inflation and the Treasury's  surprising  announcement that they
would buy back bonds with an  emphasis on longer  maturities.  While the taxable
yield  curve   inverted,   the  municipal  yield  curve  remained  steep  moving
treasury/municipal yield ratios to extremely attractive levels. In fact, insured
thirty year  municipals are now higher  yielding than thirty year treasuries and
present significant value on an after tax basis. February was the first month in
quite a  while  that  investors  began  to  show  some  interest  in  tax-exempt
securities  as a result of the  stock  market's  retreat  and  obvious  value in
municipals.

Due to the  steepness of the  municipal  yield  curve,  we continued to purchase
municipals with  maturities  ranging from fifteen to twenty years. We maintained
our emphasis on high quality  securities with 98% of the Portfolio  comprised of
municipals  rated A or better.  Slightly more than half of the municipals in the
fund are insured as this segment of the market  remains  attractive due to their
higher  yields  as a result  of the over  supply of  insured  municipals  in the
marketplace. We continue to find value in the general obligation, healthcare and
housing  sectors of the market as these sector  comprise 37%, 16% and 16% of the
Portfolio respectively.

1.   The Lipper  General  Municipal  Debt Funds  Index  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.

     Past performance is not predictive of future performance.



                     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 issued by the United States Government,  its agencies and
instrumentalities and related repurchase agreements.


                                                              90 Day T-Bills
              7-Day                U.S. Government Money     Average Discount
         Compound Yield              Market Portfolio             Yield
- --------------------------------  ----------------------- ----------------------

             2/29/00                       4.9%                    5.6%

         Total Aggregate           U.S. Government Money   Lipper U.S. Treasury
      Return for the Period          Market Portfolio             Money
     Ended February 29, 2000             (Class C)            Market Index1
- --------------------------------  ----------------------- ----------------------

  1/4/99 (inception) - 2/29/00*            3.4%                    5.1%

        3/1/99 - 2/29/00                   3.3%                    4.4%

        9/1/99 - 2/29/00                   1.9%                    2.3%

*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
February 29, 2000. The average  dollar-weighted  Portfolio  maturity was 57 days
compared with a maximum  allowable  average  maturity of 90 days.  The Fed Funds
rate has risen 50 basis points over the last six months to 5.75%. An environment
of persistently strong economic growth has forced the Federal Reserve to respond
to perceived supply/demand  imbalances with tighter monetary policy. The average
maturity of the  Portfolio  has  remained  within a range of 40 to 72 days since
last fall.

 An investment in the U.S.  Government  Money Market Portfolio is not insured or
 guaranteed  by  the  Federal  Deposit  Insurance   Corporation  or  any  other
 government agency.  Although the U.S.  Government Money Market Portfolio seeks
 to preserve the value of your investment at $1.00 per share, it is possible to
 lose money by investing in the Portfolio.

1.   The Lipper  U.S.  Treasury  Money  Market  Funds  Index  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 indicative of future results.


<PAGE>








                       This page intentionally left blank.





February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
LARGE CAPITALIZATION VALUE PORTFOLIO


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



   Principal
    Amount                                                                                              Value
- ----------------                                                                                   -----------------
- ----------------                                                                                   -----------------
                      SHORT-TERM GOVERNMENT NOTES - 6.86%

                      Federal Home Loan Bank - 6.86%
   $  4,960,000       5.72% due 3/1/00                                                                 $  4,960,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Total Short-Term Government Notes (Cost-$4,960,000)                              $  4,960,000
                                                                                                   -----------------
                                                                                                   -----------------

    Shares
- ----------------
- ----------------
                      COMMON STOCKS - 93.46%

                      Aerospace - 2.43%
         47,600       Boeing Company                                                                      1,755,250
                                                                                                   -----------------
                                                                                                   -----------------

                      Airlines - 3.07%
         42,000       AMR, Corp.*                                                                         2,220,750
                                                                                                   -----------------
                                                                                                   -----------------

                      Banking - 9.43%
         25,500       Chase Manhattan Corporation                                                         2,030,437
         87,007       FleetBoston Financial Corporation                                                   2,370,946
         73,160       Wells Fargo Company                                                                 2,418,853
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          6,820,236
                                                                                                   -----------------
                                                                                                   -----------------

                      Beverages -  2.94%
         69,000       Diageo PLC Sponsored ADR                                                            2,126,062
                                                                                                   -----------------
                                                                                                   -----------------

                      Chemicals - 6.79%
         45,400       E.I. du Pont de Nemours and Company                                                 2,292,700
         67,500       Monsanto Company                                                                    2,619,844
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          4,912,544
                                                                                                   -----------------
                                                                                                   -----------------

                      Computer Hardware - 0.71%
         20,500       Compaq Computer Corporation                                                           509,938
                                                                                                   -----------------
                                                                                                   -----------------

                      Computer Software - 4.05%
         45,500       Computer Associates International, Inc.                                             2,926,218
                                                                                                   -----------------
                                                                                                   -----------------

                      Cosmetics/Toiletries - 0.95%
         25,500       Avon Products Inc.                                                                    690,094
                                                                                                   -----------------
                                                                                                   -----------------

                      Financial Services - 12.64%
         46,500       Citigroup, Inc.                                                                     2,403,468
         42,200       Countrywide Credit Industries, Inc.                                                 1,052,363
         85,500       Freddie Mac                                                                         3,569,625
         66,000       Household International Inc.                                                        2,107,875
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          9,133,331
                                                                                                   -----------------
                                                                                                   -----------------

                      Electronics - 3.96%
         44,500       Emerson Electric Company                                                            2,027,531
         18,500       Rockwell International Corporation                                                    837,125
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          2,864,656
                                                                                                   -----------------
                                                                                                   -----------------

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

                      Healthcare Services - 1.10%
         45,600       Tenet Healthcare Corporation*                                                         798,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Insurance - 7.74%
         32,100       Ace, Ltd.                                                                             573,788
         34,900       AFLAC, Inc..                                                                        1,276,031
         43,976       Conseco, Inc.                                                                         643,149
         52,400       John Hancock Financial Services*                                                      831,850
         56,282       XL Capital Ltd Class A                                                              2,275,903
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          5,600,721
                                                                                                   -----------------
                                                                                                   -----------------

                      Machinery - 2.48%
         51,100       Caterpillar, Inc.                                                                   1,791,694
                                                                                                   -----------------
                                                                                                   -----------------

                      Manufacturing - 0.42%
          5,000       Textron, Inc.                                                                         305,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Metals/Mining - 6.31%
         28,000       Alcoa Inc.                                                                          1,918,000
         30,000       Minnesota Mining & Manufacturing Company                                            2,643,750
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          4,561,750
                                                                                                   -----------------
                                                                                                   -----------------

                      Multimedia - 1.32%
         19,000       News Corporation Limited Sponsored ADR                                                955,938
                                                                                                   -----------------
                                                                                                   -----------------

                      Oil/Gas - 1.47%
         11,000       Anadarko Petroleum Corp.                                                              338,250
         27,100       Unocal Corp.                                                                          724,925
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          1,063,175
                                                                                                   -----------------
                                                                                                   -----------------

                      Pharmaceuticals - 4.78%
         53,000       American Home Products Corporation                                                  2,305,500
         28,000       Cardinal Health Inc.                                                                1,155,000
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          3,460,500
                                                                                                   -----------------
                                                                                                   -----------------

                      Retail - 7.68%
         29,000       CVS Corporation                                                                     1,015,000
        154,000       Kroger Company*                                                                     2,290,750
         42,475       May Department Stores Company                                                       1,112,314
         36,000       McDonalds Corporation                                                               1,136,250
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          5,554,314
                                                                                                   -----------------
                                                                                                   -----------------

                      Telecommunications - 8.75%
         45,000       Bell Atlantic Corporation                                                           2,202,188
         33,000       MCI WorldCom, Inc.*                                                                 1,472,625
         43,500       Sprint Corporation                                                                  2,653,500
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          6,328,313
                                                                                                   -----------------
                                                                                                   -----------------




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

                      Transportation - 2.73%
         40,000       Burlington Northern Santa Fe Corporation                                              787,500
         61,000       Canadian Pacific Limited                                                            1,189,500
                                                                                                   -----------------
                                                                                                   -----------------
                                                                                                          1,977,000
                                                                                                   -----------------
                                                                                                   -----------------

                      Waste Disposal - 1.71%
         82,500       Waste Management, Inc.                                                              1,237,500
                                                                                                   -----------------
                                                                                                   -----------------


     Total Common Stocks (Cost-$73,338,055)                                                             $ 67,592,984
                                                                                                    -----------------
                                                                                                    -----------------

     Total Investments (Cost-$78,298,055)                                            100.32%            $ 72,552,984
                                                                                                    -----------------
                                                                                                    -----------------

     Other Liabilities in Excess of Other Assets                                     (0.32%)
                                                                                                           (228,774)
                                                                                                    -----------------
                                                                                                    -----------------

     Total Net Assets                                                                100.00%            $ 72,324,210
                                                                               ==============       =================
                                                                               ==============       =================
</TABLE>



     * Non-income producing security.

     See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
LARGE CAPITALIZATION GROWTH PORTFOLIO

13

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


      Principal
       Amount                                                                                                 Value
   ----------------                                                                                     ------------------
   ----------------                                                                                     ------------------

                           SHORT-TERM CORPORATE NOTES - 1.70%

                           Financial Services -
                           General Electric Capital Corporation Commercial Paper,
      $  2,500,000              5.60% due 3/2/00                                                             $  2,500,000
                                                                                                        ------------------
                                                                                                        ------------------


                           Total Short-Term Corporate Notes (Cost-$2,500,000)                                $  2,500,000
                                                                                                        ------------------
                                                                                                        ------------------

       Shares
   ----------------
   ----------------
                           COMMON STOCKS - 99.43%

                           Advertising - 1.75%
            64,000         Interpublic Group of Companies, Inc.                                                 2,572,000
                                                                                                        ------------------
                                                                                                        ------------------

                           Banking - 1.46%
            65,000         Wells Fargo Company                                                                  2,149,062
                                                                                                        ------------------
                                                                                                        ------------------

                           Beverages - 0.82%
            25,000         Coca-Cola Company                                                                    1,210,938
                                                                                                        ------------------
                                                                                                        ------------------

                           Biomedical - 4.64%
            33,000         Biogen Inc.*                                                                         3,561,937
            17,000         Genentech, Inc.*                                                                     3,278,875
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                6,840,812
                                                                                                        ------------------
                                                                                                        ------------------

                           Computer Hardware - 12.36%
            55,000         Dell Computer Corporation*                                                           2,244,688
            44,000         EMC Corporation*                                                                     5,236,000
            22,000         IBM Corp                                                                             2,244,000
            46,000         Microsoft Corporation*                                                               4,111,250
            46,000         Sun Microsystems, Inc.*                                                              4,381,500
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                               18,217,438
                                                                                                        ------------------
                                                                                                        ------------------

                           Cosmetics/Toiletries - 3.50%
            50,000         Colgate-Palmolive Company                                                            2,609,375
            29,000         Procter & Gamble Company                                                             2,552,000
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                5,161,375
                                                                                                        ------------------
                                                                                                        ------------------

                           Distribution - 2.22%
            66,000         Costco Wholesale Corporation*                                                        3,275,250
                                                                                                        ------------------
                                                                                                        ------------------

                           Electronics - 16.51%
            24,000         Applied Materials, Inc*                                                              4,390,500
            53,000         Intel Corporation                                                                    5,989,000
            24,000         JDS Uniphase Corporation*                                                            6,327,000
            18,000         PMC-Sierra Inc.*                                                                     3,475,125
            25,000         Texas Instruments Incorporated                                                       4,162,500
                                                                                                        ------------------
                                                                                                               24,344,125
                                                                                                        ------------------

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

                           Financial Services - 9.73%
            75,000         Charles Schwab Corporation                                                           3,135,937
            61,500         Citigroup, Inc.                                                                      3,178,781
            60,000         Morgan Stanley Dean Witter & Company                                                 4,226,250
            41,000         The Goldman Sachs Group, Inc.                                                        3,792,500
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                               14,333,468
                                                                                                        ------------------
                                                                                                        ------------------

                           Insurance - 1.73%
            28,750         American International Group, Inc.                                                   2,542,578
                                                                                                        ------------------
                                                                                                        ------------------

                           Internet - 8.99%
            60,000         America Online, Inc.*                                                                3,540,000
            22,000         Broadvision, Inc.*                                                                   5,556,375
            26,000         Yahoo!, Inc.*                                                                        4,151,875
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                               13,248,250
                                                                                                        ------------------
                                                                                                        ------------------

                           Manufacturing - 4.35%
            34,000         General Electric Company                                                             4,494,375
            37,000         Illinois Tool Works, Inc.                                                            1,912,438
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                6,406,813
                                                                                                        ------------------
                                                                                                        ------------------

                           Multimedia - 1.71%
            75,000         The Walt Disney Company                                                              2,512,500
                                                                                                        ------------------
                                                                                                        ------------------

                           Networking Products - 6.09%
            55,000         Cisco Systems, Inc.*                                                                 7,270,312
             9,000         Network Appliance, Inc*                                                              1,698,750
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                8,969,062
                                                                                                        ------------------
                                                                                                        ------------------

                           Oil Field Services - 3.66%
            75,000         Halliburton Company                                                                  2,841,683
            35,000         Schlumberger Limited                                                                 2,551,458
                                                                                                        ------------------
                                                                                                                5,393,141
                                                                                                        ------------------
                                                                                                        ------------------

                           Pharmaceuticals - 5.67%
            37,000         Bristol-Myers Squibb Company                                                         2,102,063
            31,000         Johnson & Johnson                                                                    2,224,250
            70,000         Pfizer, Inc.                                                                         2,248,750
            51,000         Schering-Plough Corporation                                                          1,778,625
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                8,353,688
                                                                                                        ------------------
                                                                                                        ------------------

                           Retail - 7.76%
            69,000         Home Depot, Inc.                                                                     3,989,062
            45,000         Target Corporation                                                                   2,655,000
            80,000         Walgreen Company                                                                     2,065,000
            56,000         Wal-Mart Stores, Inc.                                                                2,726,500
                                                                                                        ------------------
                                                                                                               11,435,562
                                                                                                        ------------------



       Shares                                                                                                 Value
   ----------------                                                                                     ------------------
                           Telecommunications - 6.48%
            46,000         Lucent Technologies, Inc.                                                            2,737,000
            54,000         MCI WorldCom, Inc.*                                                                  2,409,750
            55,000         Qwest Communciations International Inc.*                                             2,507,010
            50,000         SBS Communications Inc.                                                              1,900,000
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                9,553,760
                                                                                                        ------------------

   Total Common Stocks (Cost-$86,747,760)                                                                   $ 146,519,822
                                                                                                        ------------------
                                                                                                        ------------------

   Total Investments (Cost-$89,247,760)                                                101.13%              $ 149,019,822
                                                                                                        ------------------
                                                                                                        ------------------

   Other Liabilities in Excess of Other Assets                                         (1.13%)                (1,663,338)
                                                                                                        ------------------
                                                                                                        ------------------

  Total Net Assets                                                                     100.00%              $ 147,356,484
                                                                              =================         ==================
                                                                              =================         ==================

       </TABLE>


   * Non-income producing security.

   See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SMALL CAPITALIZATION PORTFOLIO

16

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


         Shares                                                                                               Value
      --------------                                                                                      --------------
      --------------                                                                                      --------------
                            COMMON STOCKS - 83.10%

                            Beverages - 3.32%
             30,000         Canandaigua Brands, Inc.*                                                       $ 1,470,000
                                                                                                          --------------
                                                                                                          --------------

                            Building & Construction - 1.49%
            140,000         American Homestar Corp*                                                             297,500
             25,000         Champion Enterprises, Inc.*                                                         157,813
             80,000         Oakwood Homes Corporation                                                           205,000
                                                                                                          --------------
                                                                                                          --------------
                                                                                                                660,313
                                                                                                          --------------
                                                                                                          --------------

                            Electronics - 22.92%
             36,500         Harman International Industries, Inc                                              2,260,719
            107,500         Silicon Valley Group, Inc.*                                                       2,721,093
             18,000         Teleflex Incorporated                                                               508,500
             44,000         Varian Semiconductor Equipment Associates, Inc.*                                  2,557,500
             49,000         Vishay Intertechnology, Inc.*                                                     2,107,000
                                                                                                          --------------
                                                                                                          --------------
                                                                                                             10,154,812
                                                                                                          --------------
                                                                                                          --------------

                            Funeral Services - 3.99%
            416,000         Stewart Enterprises, Inc.                                                         1,768,000
                                                                                                          --------------
                                                                                                          --------------

                            Garden Products - 3.44%
             46,000         Toro Company                                                                      1,523,750
                                                                                                          --------------
                                                                                                          --------------

                            Machinery - 4.26%
            130,247         Albany International, Corp                                                        1,888,582
                                                                                                          --------------
                                                                                                          --------------

                            Manufacturing - 4.69%
             35,000         Harsco Corporation                                                                  868,438
             30,000         Precision Castparts Corporation                                                     774,375
             20,000         Snap-on Incorporated                                                                436,250
                                                                                                          --------------
                                                                                                          --------------
                                                                                                              2,079,063
                                                                                                          --------------
                                                                                                          --------------

                            Medical Products - 6.04%
             67,000         Varian Medical Systems, Inc.*                                                     2,675,812
                                                                                                          --------------
                                                                                                          --------------

                            Music/Clubs - 3.43%
             82,000         Steinway Musical Instruments, Inc.*                                               1,522,125
                                                                                                          --------------
                                                                                                          --------------

                            Oil/Gas - 16.15%
            211,666         EEX Corporation*                                                                    515,936
             15,000         Helmerich & Payne, Inc.                                                             399,375
             98,000         Marine Drilling Companies, Inc.*                                                  2,235,625
            125,000         Oceaneering International, Inc.*                                                  2,375,000
            110,000         Pride International, Inc.*                                                        1,629,375
                                                                                                          --------------
                                                                                                          --------------
                                                                                                              7,155,311
                                                                                                          --------------
                                                                                                          --------------

                            Publishing - 0.45%
              5,000         Houghton Mifflin Company                                                            199,063
                                                                                                          --------------
                                                                                                          --------------


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

                            Restaurants - 7.64%
             61,500         CKE Restaurants, Inc.                                                               392,063
             75,000         Jack In The Box Inc.*                                                             1,504,687
             57,000         Outback Steakhouse, Inc. *                                                        1,489,125
                                                                                                          --------------
                                                                                                          --------------
                                                                                                              3,385,875
                                                                                                          --------------
                                                                                                          --------------

                            Retail - 2.68%
             71,500         ShopKo Stores, Inc.*                                                              1,188,687
                                                                                                          --------------
                                                                                                          --------------

                            Steel - 2.60%
            279,700         Oregon Steel Mills, Inc.                                                          1,153,762
                                                                                                          --------------
                                                                                                          --------------


                            Total Common Stocks (Cost-$39,536,091)                                           36,825,155
                                                                                                          --------------
                                                                                                          --------------

        Principal
         Amount
      --------------
      --------------
                            Repurchase Agreement - 10.89%
                            State Street Bank & Trust Company:  at 3.50%, dated  2/29/00, to be
                            repurchased at $4,824,469 on 3/1/00, collateralized by $4,925,250
                            U.S. Treasury Note, 5.125% due 8/31/00
          4,824,000         (Cost-$4,824,000)                                                                 4,824,000
                                                                                                          --------------
                                                                                                          --------------



      Total Investments (Cost-$44,360,091)                                                   93.99%         $41,649,155
                                                                                                          --------------
                                                                                                          --------------

      Other Assets in Excess of Other Liabilities                                             6.01%           2,664,179
                                                                                                          --------------
                                                                                                          --------------

      Total Net Assets                                                                      100.00%        $ 44,313,334
                                                                                  ==================      ==============

        </TABLE>


      * Non-income producing security.

      See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
INTERNATIONAL EQUITY PORTFOLIO

18
<TABLE>
<S>       <C>                           <C>                              <C>                                   <C>

        Shares                                                                                                Value
     --------------                                                                                     ------------------
     --------------                                                                                     ------------------
                           COMMON STOCKS - 95.83%

                           FINLAND - 5.27%
                           Telecommunications
            10,375         Nokia Oyj Sponsored ADR                                                          $   2,057,492
                                                                                                        ------------------
                                                                                                        ------------------

                           FRANCE - 11.44%
                           Banking - 1.81%
            17,000         Societe Generale Sponsored ADR                                                         704,788
                                                                                                        ------------------
                                                                                                        ------------------

                           Insurance - 1.44%
             8,900         AXA Sponsored ADR                                                                      560,700
                                                                                                        ------------------
                                                                                                        ------------------

                           Oil/Gas - 2.06%
            11,970         Total Fina SA Sponsored ADR                                                            803,486
                                                                                                        ------------------
                                                                                                        ------------------

                           Pharmaceuticals - 2.07%
            15,600         Aventis S.A. Sponsored ADR                                                             811,200
                                                                                                        ------------------
                                                                                                        ------------------

                           Telecommunications - 4.06%
            10,850         Alcatel SA Sponsored ADR                                                               512,663
             6,500         France Telecom S.A. Sponsored ADR                                                    1,069,250
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                1,581,913
                                                                                                        ------------------
                                                                                                        ------------------

                           GERMANY - 13.25%
                           Banking - 2.76%
            12,800         Deutsche Bank AG Sponsored ADR                                                       1,077,101
                                                                                                        ------------------
                                                                                                        ------------------

                           Computer Software - 2.34%
            12,800         SAP AG Sponsored ADR                                                                   912,800
                                                                                                        ------------------
                                                                                                        ------------------

                           Diversified Manufacturing Operations - 2.66%
             5,800         Siemens AG Unsponsored ADR                                                           1,035,874
                                                                                                        ------------------
                                                                                                        ------------------

                           Machinery - 5.49%
             6,500         Mannesmann AG Sponsored ADR                                                          2,140,299
                                                                                                        ------------------
                                                                                                        ------------------

                           HONG KONG - 1.93%
                           Closed End Funds
            56,500         WEBS-Hong Kong, WEBS-World Equity Benchmark Shares                                     752,156
                                                                                                        ------------------
                                                                                                        ------------------

                           JAPAN - 26.72%
                           Audio/Video Products - 2.89%
             3,600         Sony Corporation Sponsored ADR                                                       1,128,150
                                                                                                        ------------------
                                                                                                        ------------------

                           Banking - 1.95%
            61,331         Bank of Tokyo-Mitsubishi, Ltd. ADR                                                     758,971
                                                                                                        ------------------
                                                                                                        ------------------

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

                           Computer Hardware - 2.10%
             8,628         TDK Corporation Sponsored ADR                                                          819,660
                                                                                                        ------------------
                                                                                                        ------------------

                           Cosmetics/Toiletries - 2.76%
             4,059         Kao Corporation Unsponsored ADR                                                      1,077,089
                                                                                                        ------------------
                                                                                                        ------------------

                           Finance - 1.91%
             8,550         Orix Corporation Sponsored ADR                                                         743,850
                                                                                                        ------------------
                                                                                                        ------------------

                           Indentification Sys/Dev - 2.07%
             4,500         Secom, Co., LTD Unsponsored ADR                                                        806,179
                                                                                                        ------------------
                                                                                                        ------------------

                           Manufacturing - 2.13%
             3,720         Bridgestone Corporation Unsponsored ADR                                                831,359
                                                                                                        ------------------
                                                                                                        ------------------

                           Office Equipment - 3.86%
            35,320         Canon, Inc. Sponsored ADR                                                            1,501,100
                                                                                                        ------------------
                                                                                                        ------------------

                           Printing - 1.14%
             9,031         Toppan Printing Co., Ltd. Unsponsored ADR                                              445,172
                                                                                                        ------------------
                                                                                                        ------------------

                           Retail - 2.65%
            10,278         Seven-Eleven Japan Co., Ltd. Unsponsored ADR                                         1,034,803
                                                                                                        ------------------
                                                                                                        ------------------

                           Telecommunications - 3.26%
            18,700         Nippon Telegraph & Telephone Corporation Sponsored ADR                               1,271,600
                                                                                                        ------------------
                                                                                                        ------------------

                           NETHERLANDS - 6.95%
                           Banking - 2.06%
            15,600         ING Groep N.V. Sponsored ADR                                                           804,375
                                                                                                        ------------------
                                                                                                        ------------------

                           Electronics - 2.10%
             4,282         Koninklijke (Royal) Philips Electronics N.V. NY Reg Share                              820,003
                                                                                                        ------------------
                                                                                                        ------------------

                           Multimedia - 2.79%
            15,750         VNU NV Sponsored ADR                                                                 1,086,504
                                                                                                        ------------------
                                                                                                        ------------------

                           SOUTH KOREA - 1.20%
                           Power/Utility - 0.58%
            16,350         Korea Electric Power Corporation Sponsored ADR                                         224,813
                                                                                                        ------------------
                                                                                                        ------------------

                           Steel - 0.62%
             9,625         Pohang Iron & Steel Company Ltd Sponsored ADR                                          241,828
                                                                                                        ------------------
                                                                                                        ------------------

                           SPAIN - 4.55%
                           Banking - 1.58%
            58,800         Banco Santander Central Hispano Sponsored ADR                                          617,400
                                                                                                        ------------------

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

                           Telecommunications - 2.97%
            13,331         Telefonica S.A. Sponsored ADR                                                        1,155,631
                                                                                                        ------------------
                                                                                                        ------------------

                           SWEDEN -5.17%
                           Telecommunications
            21,000         Telefonaktiebolaget LM Ericsson Sponsored ADR                                        2,016,000
                                                                                                        ------------------
                                                                                                        ------------------

                           SWITZERLAND - 3.28%
                           Food Products - 1.81%
             8,400         Nestle SA Sponsored ADR                                                                708,170
                                                                                                        ------------------
                                                                                                        ------------------

                           Human Resources - 1.47%
             5,800         Adecco SA Sponsored ADR                                                                571,300
                                                                                                        ------------------
                                                                                                        ------------------

                           UNITED KINGDOM - 16.07%
                           Banking - 1.47%
             5,800         Barclays PLC Sponsored ADR                                                             571,300
                                                                                                        ------------------
                                                                                                        ------------------

                           Insurance - 1.70%
             9,000         Prudential Corporation PLC Sponsored ADR                                               662,820
                                                                                                        ------------------
                                                                                                        ------------------

                           Multimedia - 2.39%
             7,000         Reuters Group PLC Sponsored ADR                                                        931,875
                                                                                                        ------------------
                                                                                                        ------------------

                           Oil/Gas - 2.11%
            19,800         Shell Transport & Trading Company Sponsored ADR                                        822,938
                                                                                                        ------------------
                                                                                                        ------------------

                           Pharmaceuticals - 1.58%
            12,600         Glaxo Wellcome PLC Sponsored ADR                                                       614,250
                                                                                                        ------------------
                                                                                                        ------------------

                           Telecommunications - 6.84%
             5,804         British Telecommunications PLC Sponsored ADR                                         1,034,562
            55,600         Marconi Plc Unsponsored ADR                                                            692,554
            16,200         Vodafone Airtouch PLC Sponsored ADR                                                    934,538
                                                                                                        ------------------
                                                                                                        ------------------
                                                                                                                2,661,654
                                                                                                        ------------------


                                                                                                        ------------------
     Total Investments (Cost-$26,661,689)                                           95.83%                 $   37,366,603
                                                                                                        ------------------
                                                                                                        ------------------

     Other Assets in Excess of Other Liabilities                                     4.17%                      1,626,025
                                                                                                        ------------------
                                                                                                        ------------------

     Total Net Assets                                                              100.00%                  $  38,992,628
                                                                             ==============             ==================
                                                                             ==============             ==================

       </TABLE>


     *  Non-income producing security.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
INVESTMENT QUALITY BOND PORTFOLIO

21
<TABLE>
<S>       <C>                           <C>                              <C>                                   <C>
           Principal
            Amount                                                                                             Value
       ------------------                                                                                 ----------------
       ------------------                                                                                 ----------------

                                U.S. GOVERNMENT NOTES - 48.72%

                                U.S. Treasury Notes - 22.11%
            $  3,505,458        3.375% due 1/15/07                                                           $  3,311,571
               5,000,000        5.625% due 5/15/08                                                              4,689,050
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                8,000,621
                                                                                                          ----------------
                                                                                                          ----------------

                                Federal Home Loan Mortgage Corp -  9.95%
               2,500,000        5.125% due 10/15/08                                                             2,166,024
                 288,352        6.50% due 4/15/20                                                                 286,818
                 479,401        6.85% due 10/15/21                                                                477,153
                 670,137        7.25% due 4/15/24                                                                 669,300
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                3,599,295
                                                                                                          ----------------
                                                                                                          ----------------

                                Federal National Mortgage Association -  16.60%
               6,375,000        6.00% due 5/15/08                                                               5,898,852
                 107,080        7.00% due 12/25/18                                                                106,644
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                6,005,496
                                                                                                          ----------------
                                                                                                          ----------------

                                Government National Mortgage Association - 0.06%
                  20,910        8.50% due 4/1/18                                                                   20,916
                                                                                                          ----------------
                                                                                                          ----------------


                                Total Cost U.S. Government Notes (Cost-$18,086,612)                            17,626,328
                                                                                                          ----------------
                                                                                                          ----------------


                                CORPORATE NOTES & BONDS - 49.88%

                                Automotive - 3.81%
               1,500,000        TRW, Inc., 6.05% due 1/15/05                                                    1,379,834
                                                                                                          ----------------
                                                                                                          ----------------

                                Banking - 1.66%
                 600,000        Nationsbank Corp., 5.375% due 4/15/00                                             599,388
                                                                                                          ----------------
                                                                                                          ----------------

                                Broadcasting - 3.80%
                 250,000        Cox Communications Inc., 6.375% due 6/15/00                                       249,500
               1,055,000        EZ Communications CBS 9.75% due 12/01/05                                        1,126,213
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                1,375,713
                                                                                                          ----------------
                                                                                                          ----------------

                                Chemicals - 4.01%
               1,500,000        ICI Wilmington, 6.95% due 9/15/04                                               1,452,585
                                                                                                          ----------------
                                                                                                          ----------------

                                Financial Services -  11.13%
               1,000,000        Associates Corporate N. America,  6.625% due 06/15/05                             960,110
                 350,000        Associates Corporate N. America, 6.25% due 09/15/00                               349,080
                 750,000        BHP Finance USA, 7.875% due 12/01/02                                              751,658
                                Delta Funding Home Equity Loan Trust Series 1997-1 Class A2,
                 441,249              6.92% due 5/25/15                                                           438,628


           Principal
            Amount                                                                                            Value
       ------------------                                                                                -----------------

                                Fleet Credit Card Master Trust, Ser. 1995-F, Class A1, 6.05%
                 510,000              due 8/1/03                                                                  507,607
                 250,000        Morgan Stanley MTN, 5.75% due 2/15/01                                             246,743
                 276,404        National Auto Finance Ser 1996-1 A 6.33% due 12/21/02                             275,713
                                Prime Credit Card Master Trust 1996-1 Class A 6.70%
                 500,000              due 7/15/04                                                                 497,340
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                4,026,879
                                                                                                          ----------------
                                                                                                          ----------------

                                Healthcare Services - 3.27%
               1,200,000        Tenet Healthcare Corp., 8.825% due 12/1/03                                      1,182,000
                                                                                                          ----------------
                                                                                                          ----------------

                                Insurance - 2.53%
                 825,000        Geico Corporation, 9.15% due 9/15/21                                              913,613
                                                                                                          ----------------
                                                                                                          ----------------

                                Machinery - 0.27%
                 100,000        Ingersoll-Rand Company 6.255% due 2/15/01                                          98,976
                                                                                                          ----------------
                                                                                                          ----------------

                                Manufacturing - 0.35%
                 125,000        ADT Operations 8.25% due 8/01/00                                                  125,573
                                                                                                          ----------------
                                                                                                          ----------------

                                Metals/Mining - 3.05%
               1,200,000        Cyprus Minerals, Inc., 6.625% due 10/15/05                                      1,104,960
                                                                                                          ----------------
                                                                                                          ----------------

                                Multimedia - 2.82%
               1,000,000        Westinghouse Electric CBS, 8.375% due 6/15/02                                   1,018,550
                                                                                                          ----------------
                                                                                                          ----------------

                                Oil/Gas - 0.76%
                 275,000        Amoco Canada Petro Company LTD, 7.25% due 12/01/02                                275,063
                                                                                                          ----------------
                                                                                                          ----------------

                                Pharmaceuticals -2.83%
               1,000,000        American Home Products 7.9% due 2/15/05                                         1,022,290
                                                                                                          ----------------
                                                                                                          ----------------

                                Power/Utility - 2.34%
                 150,000        Public Service Electric & Gas, 7.875% due 11/01/01                                151,260
                 700,000        Southern California Edison, 5.875% due 1/15/01                                    693,826
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  845,086
                                                                                                          ----------------
                                                                                                          ----------------

                                Telecommunications -  0.53%
                 190,000        GTE Corporation 9.375% due 12/1/00                                                193,350
                                                                                                          ----------------
                                                                                                          ----------------

                                Transportation - 3.37%
               1,300,000        Union Pacific Corp., 6.12% due 2/1/04                                           1,220,986
                                                                                                          ----------------
                                                                                                          ----------------

                                Waste Disposal - 3.35%
                 500,000        WMX Technologies, 6.70% due 5/1/01                                                487,965
                 750,000        WMX Technologies, 7.125% due 6/15/01                                              725,888
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                1,213,853
                                                                                                          ----------------
                                                                                                          ----------------





       Total Corporate Notes & Bonds (Cost-$18,644,304)                                                   $  18,048,699
                                                                                                          ----------------

       Total Investments (Cost-$36,730,916)                                              98.60%           $35,675,027
                                                                                                          ----------------
                                                                                                          ----------------

       Other Assets in Excess of Other Liabilities                                        1.40%                   505,943
                                                                                                          ----------------
                                                                                                          ----------------

       Total Net Assets                                                                 100.00%              $ 36,180,970
                                                                                     ===========          ================
                                                                                     ===========          ================

</TABLE>

       MTN - Medium Term Note

       See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
MUNICIPAL BOND PORTFOLIO

24

<TABLE>
<S>       <C>                            <C>                                    <C>                          <C>
       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

                         MUNICIPAL BONDS - 97.52%

                         ARIZONA - 4.21%
                         Water/Sewer
         $  500,000      Sedona Arizona Wastewater, 4.75% due 7/1/27                                          $   407,755
                                                                                                          ----------------
                                                                                                          ----------------

                         CALIFORNIA - 8.57%
                         Education - 3.03%
                         California State Public Works Board Lease Revenue Various
             50,000            California State University Projects, 6.00% due 9/1/15                              53,022
                         California State Public Works Board Lease Revenue, 5.375%
            250,000             due 10/1/17                                                                       240,233
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  293,254
                                                                                                          ----------------
                                                                                                          ----------------
                         Housing - 3.67%
                         California Housing Finance Agency Single Family Mortgage,
            385,000             5.30% due 8/1/18                                                                  355,501
                                                                                                          ----------------
                                                                                                          ----------------

                         Turnpike/Toll - 1.88%
                         Foothill/Eastern Corridor Agency California Toll Road Revenue
            200,000            Refunding 5.75% due 1/15/40                                                        181,848
                                                                                                          ----------------
                                                                                                          ----------------

                         COLORADO - 1.56%
                         Health/Hospitals
            150,000      Denver Colorado City & County Hospital, 6.00% due 10/1/15                                151,548
                                                                                                          ----------------
                                                                                                          ----------------

                         FLORIDA - 0.37%
                         Education
             35,000      Dade County Florida School Board Ser. A, 5.75% due 5/1/12                                 36,340
                                                                                                          ----------------
                                                                                                          ----------------

                         GEORGIA - 7.68%
                         Airport - 3.13%
            305,000      Atlanta Georgia Airport Facilities Revenue, 6.25% due 1/01/21                            303,213
                                                                                                          ----------------
                                                                                                          ----------------

                         Education - 2.34%
            215,000      Jackson County Georgia School District, 6.00% due 7/1/14                                 227,266
                                                                                                          ----------------
                                                                                                          ----------------

                         General Obligation - 2.20%
            200,000      Georgia State Ser. B, 6.250% due 4/1/07                                                  213,528
                                                                                                          ----------------
                                                                                                          ----------------

                         HAWAII -4.43%
                         General Obligation
            505,000      Hawaii State Ser CR, 4.75 due 4/01/18                                                    428,937
                                                                                                          ----------------
                                                                                                          ----------------

                         ILLINOIS - 4.44%
                         Health/Hospitals
                         Illinois Health Facilities Authority Northwestern Medical Facility
            500,000            Foundation, 5.00% due 11/15/18                                                     430,085
                                                                                                          ----------------
                                                                                                          ----------------



       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------
                         IOWA - 0.54%
                         Water/Sewer
             50,000      West Des Moines Iowa Water Revenue, 6.80% due 12/1/13                                     52,611
                                                                                                          ----------------
                                                                                                          ----------------

                         KENTUCKY - 1.02%
                         Turnpike/Toll
                         Kentucky State Turnpike Authority Economic Development,
            100,000            5.625% due 7/1/15                                                                   99,130
                                                                                                          ----------------
                                                                                                          ----------------

                         LOUISIANA - 1.58%
                         General Obligation
            150,000      New Orleans Louisiana, 6.125% due 10/1/16                                                153,039
                                                                                                          ----------------
                                                                                                          ----------------

                         MARYLAND - 3.17%
                         Resource Recovery
                         Maryland State Energy Financing Adiministration Solid Waste
                              Disposal Revenue Wheelabrator Water Projects, 6.30%
            300,000           due 12/01/10                                                                        307,257
                                                                                                          ----------------
                                                                                                          ----------------

                         MISSOURI - 0.42%
                         Housing
                         Missouri State Housing Development Commission GNMA Backed
             40,000            Sec-C, 6.90% due 7/1/18                                                             40,966
                                                                                                          ----------------
                                                                                                          ----------------

                         NEBRASKA - 0.41%
                         Power/Utility
             40,000      Omaha Nebraska Public Power Distribution, 5.50% due 2/1/14                                39,882
                                                                                                          ----------------
                                                                                                          ----------------

                         NEVADA - 1.54%
                         Housing
            150,000      Nevada Housing Division - Single Family Ser. A, 6.15% due 4/1/17                         149,676
                                                                                                          ----------------
                                                                                                          ----------------

                         NEW YORK - 10.74%
                         Education - 1.33%
                         New York State Dormitory Authority City University, 5.75%
            125,000           due 7/1/09                                                                          129,091
                                                                                                          ----------------
                                                                                                          ----------------

                         General Obligation - 7.16%
            200,000      New York New York Ser. A, 6.50% due 7/15/06                                              214,280
            500,000      New York, NY Ser E, 5.25% due 2/1/12                                                     479,450
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  693,730
                                                                                                          ----------------
                                                                                                          ----------------

                         Housing - 0.78%
             75,000      New York State Mortgage Agency Ser. 54, 6.10% due 10/1/15                                 75,968
                                                                                                          ----------------
                                                                                                          ----------------

                         Pollution Control - 0.42%
                         New York State Environmental Facilities Corporation Pollution
             40,000           Control, 5.875% due 6/15/14                                                          40,488
                                                                                                          ----------------
                                                                                                          ----------------

                         Transportation - 1.05%
            100,000      Metropolitan Transportation Authority New York, 5.50% due 7/1/08                         101,731
                                                                                                          ----------------
       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

                         NORTH DAKOTA - 6.01%
                         Housing
            250,000      North Dakota State Housing Finance Agency Ser. A, 5.25% due 7/1/18                       223,418
            390,000      North Dakota State Housing Finance Agency Ser. C, 5.50% due 7/1/18                       359,502
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  582,920
                                                                                                          ----------------
                                                                                                          ----------------

                         OHIO - 5.13%
                         General Obligation - 4.54%
            500,000      Akron Ohio, 5.00% due 12/1/18                                                            440,530
                                                                                                          ----------------
                                                                                                          ----------------

                         Health/Hospitals - 0.58%
             50,000      Lorain County Ohio Hospital Medical Center, 7.75% due 11/1/13                             56,252
                                                                                                          ----------------
                                                                                                          ----------------

                         PENNSYLVANIA - 4.24%
                         General Obligation - 2.94%
            300,000      Pennsylvania State Second Series, 5.00% due 11/15/12                                     285,333
                                                                                                          ----------------
                                                                                                          ----------------

                         Tax Allocation - 0.77%
                         Philadelphia Pennsylvania Municipal Authority Series A, 5.625%
             75,000           due 11/15/14                                                                         74,511
                                                                                                          ----------------
                                                                                                          ----------------

                         Water/Sewer - 0.53%
                         Pittsburgh Pennsylvania Water & Sewer Authority Series B, 5.600%
             50,000            due 9/1/15                                                                          51,332
                                                                                                          ----------------
                                                                                                          ----------------

                         PUERTO RICO - 0.68%
                         Power/Utility
             65,000      Puerto Rico Electric Power Authority, 6.00% due 7/1/15                                    66,112
                                                                                                          ----------------
                                                                                                          ----------------

                         SOUTH CAROLINA - 6.84%
                         Health/Hospitals - 2.32%
                         Spartanburg County South Carolina Health Services Series B, 5.125%
            250,000            due 4/15/17                                                                        224,545
                                                                                                          ----------------
                                                                                                          ----------------

                         Power/Utility - 4.52%
                         Piedmont Municipal Power Agency South Carolina Electric Revenue
            500,000             Ser A, 5.00% due 1/1/18                                                           438,195
                                                                                                          ----------------
                                                                                                          ----------------

                         TEXAS - 5.77%
                         Education - 2.20%
            250,000      Houston Texas Independent School District Ser. A, 5.00% due 2/15/24                      213,640
                                                                                                          ----------------
                                                                                                          ----------------

                         General Obligation - 1.01%
             75,000      Houston Texas Ser. C, 5.25% due 4/1/14                                                    71,618
             25,000      San Antonio Texas Certificates of Obligation, 6.625% due 8/1/14                           26,610
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                   98,228
                                                                                                          ----------------

                         Housing - 2.03%
                         Texas State Veterans Housing Assistance Program Ser B, 5.75%
            200,000            due 12/1/2013                                                                      196,994
                                                                                                          ----------------
       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

                         Power/Utility - 0.52%
             50,000      Brazos River Authority Texas Revenue, 5.800% due 8/01/15                                  50,009
                                                                                                          ----------------
                                                                                                          ----------------

                         UTAH - 3.52%
                         General Obligation
            400,000      Clearfield City Utah, 5.00% due 2/1/23                                                   341,224
                                                                                                          ----------------
                                                                                                          ----------------

                         WASHINGTON - 3.02%
                         Education - 2.55%
                         Spokane Cnty Washington School District No. 356 Ser A, 5.45%
            250,000           due 6/1/2013                                                                        247,098
                                                                                                          ----------------
                                                                                                          ----------------

                         Power/Utility - 0.47%
             35,000      Seattle Washington Light & Power Series A, 5.75% due 8/1/11                               35,568
                         Washington State Public Power Supply Nuclear Project No. 1
             10,000             Series B, 7.25%7/1/12                                                              10,302
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                   45,870
                                                                                                          ----------------
                                                                                                          ----------------

                         WASHINGTON D.C. - 2.06%
                         Public Facilities
                         Washington DC Convention Center Authority Dedicated Tax
            250,000            Revenue Senior Lien, 4.75% due 10/01/28                                            199,505
                                                                                                          ----------------
                                                                                                          ----------------

                         WISCONSIN - 9.31%
                         Education - 6.28%
                         Wisconsin State Health & Educational Facilities Authority Series A,
            400,000            5.250% due 8/15/19                                                                 353,260
            300,000      Wisconsin State Health & Educational Facilities, 5.25% due 8/15/27                       255,540
                                                                                                          ----------------
                                                                                                          ----------------
                                                                                                                  608,800
                                                                                                          ----------------
                                                                                                          ----------------

                         Housing - 3.03%
                         Wisconsin Housing & Economic Development Home Ownership,
            300,000            6.200% due 3/1/27                                                                  293,691
                                                                                                          ----------------

                         WYOMING- 0.26%
                         Housing
                         Wyoming Community Development Authority Housing, 6.65%
             25,000           due 12/1/06                                                                          25,363
                                                                                                          ----------------
                                                                                                          ----------------

     Total Investments (Cost-$10,094,719)                                                97.52%              $  9,452,993
                                                                                                          ----------------
                                                                                                          ----------------

     Other Assets in Excess of Other Liabilities                                          2.48%
                                                                                                                  239,990
                                                                                                          ----------------
                                                                                                          ----------------

     Total Net Assets                                                                   100.00%              $  9,692,983
                                                                                  ==============          ================
                                                                                  ==============          ================

</TABLE>

     FRN - Floating Rate Note

     See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
SCHEDULES OF INVESTMENTS
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
U.S. GOVERNMENT MONEY MARKET PORTFOLIO

28

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

       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------
     ---------------                                                                                      ----------------
                            U.S. GOVERNMENT NOTES - 100.02%

                            Federal Farm Credit Bank Discount Notes - 8.56%
          $  52,000         5.55% due 3/23/00                                                                  $   51,824
            184,000         5.80% due 3/27/00                                                                     183,229
            268,000         5.63% due 3/30/00                                                                     266,785
            137,000         5.70% due 3/31/00                                                                     136,349
             73,000         5.62% due 4/4/00                                                                       72,613
            259,000         5.68% due 4/4/00                                                                      257,612
          2,830,000         5.75% due 4/20/00                                                                   2,807,399
             87,000         5.77% due 8/10/00                                                                      84,741

                                                                                                          ----------------
                                                                                                          ----------------
                            Total Federal Farm Credit Bank (Cost-$3,860,551)                                  $ 3,860,551
                                                                                                          ----------------
                                                                                                          ----------------


                            Federal Home Loan Bank Discount Notes - 15.87%
            373,000         5.80% due 3/22/00                                                                     371,738
            120,000         5.83% due 4/7/00                                                                      119,281
          1,232,000         5.68% due 4/12/00                                                                   1,223,836
          3,204,000         5.70% due 4/12/00                                                                   3,182,693
          2,000,000         5.15% due 5/17/00                                                                   2,000,000
            265,000         5.67% due 5/26/00                                                                     261,411

                            Total Federal Home Loan Bank Discount Notes
                                                                                                          ----------------
                                                                                                          ----------------
                            (Cost-$7,158,959)                                                                 $ 7,158,959
                                                                                                          ----------------
                                                                                                          ----------------

                            Federal Home Loan Mortgage Discount Notes - 25.02%
          4,101,000         5.66% due 3/8/00                                                                    4,096,486
            768,000         5.65% due 3/14/00                                                                     766,433
             50,000         5.60% due 4/4/00                                                                       49,736
          3,495,000         5.75% due 4/11/00                                                                   3,472,113
          2,507,000         5.69% due 4/20/00                                                                   2,487,187
            142,000         5.72% due 4/20/00                                                                     140,872
            175,000         5.75% due 7/6/00                                                                      171,450
            105,000         5.67% due 8/11/00                                                                     102,281

                            Total Federal Home Loan Mortgage Discount Notes
                                                                                                          ----------------
                                                                                                          ----------------
                            (Cost-$11,286,558)                                                               $ 11,286,558
                                                                                                          ----------------
                                                                                                          ----------------


                            Federal National Mortgage Association - 50.57%
            656,000         5.60% due 3/1/00                                                                      656,000
          4,500,000         5.60% due 3/2/00                                                                    4,499,300
          4,775,000         5.62% due 3/2/00                                                                    4,774,254
            170,000         5.55% due 3/7/00                                                                      169,843
            246,000         5.57% due 3/7/00                                                                      245,772
             22,000         5.58% due 3/28/00                                                                      21,908
             32,000         5.71% due 4/3/00                                                                       31,833
          1,729,000         5.72% due 4/20/00                                                                   1,715,264
          1,147,000         5.75% due 5/11/00                                                                   1,133,993

       Principal
         Amount                                                                                                Value
     ---------------                                                                                      ----------------

          1,394,000         5.77% due 5/25/00                                                                   1,375,008
            518,000         5.82% due 5/25/00                                                                     510,882
             50,000         5.88% due 6/8/00                                                                       49,192
          2,875,000         5.78% due 7/13/00                                                                   2,813,145
          2,745,000         5.79% due 7/20/00                                                                   2,682,750
          2,171,000         5.80% due 7/20/00                                                                   2,121,682
             10,000         5.88% due 8/3/00                                                                        9,747

                                                                                                          ----------------
     Total Federal National Mortgage Association (Cost-$22,810,573)                                          $ 22,810,573
                                                                                                          ----------------
                                                                                                          ----------------

     Total Investments (Cost-$45,116,641)                                         100.02%                    $ 45,116,641
                                                                                                          ----------------
                                                                                                          ----------------

     Other Liabilities in Excess of Other Assets                                  (0.02%)                        (10,928)
                                                                                                          ----------------
                                                                                                          ----------------

     Total Net Assets                                                             100.00%                    $ 45,105,713
                                                                      ====================                ================
                                                                      ====================                ================



</TABLE>

     See accompanying notes to financial statements.


February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF ASSETS AND LIABILITIES
- --------------------------------------------------------------------------------

<TABLE>
<S>       <C>                        <C>           <C>          <C>            <C>            <C>          <C>            <C>
                                                     30
                                ------------- ------------- -------------  -------------- ------------- ------------  --------------
                                                                                                                           U.S.
                                   Large         Large                                     Investment                   Government
                                CapitalizationCapitalization   Small       International    Quality      Municipal        Money
                                   Value        Growth      Capitalization    Equity          Bond         Bond           Market
                                 Portfolio     Portfolio     Portfolio       Portfolio     Portfolio     Portfolio      Portfolio
                                ------------- ------------- -------------  -------------- ------------- ------------  --------------
Assets
    Investments, (including
repurchase
    agreements of $0, $0,
$4,824,000, $0, $0
    $0, $0 respectively), at value
(cost -
    $78,298,055; $89,247,760;
$44,360,091;
    $26,661,689; $36,730,916;
$10,094,719
    and $45,116,641, respectively;  $72,552,984  $149,019,822   $41,649,155     $37,366,603   $35,675,027   $9,452,993   $45,116,641
note 1f)
  Cash                                        -       920,834           277       1,906,832             -      146,889        78,079
  Receivable for shares of
beneficial
  interest sold                         423,167       542,754       384,827         369,534        53,886        1,164       386,136
Receivable for investments sold       1,490,242     5,440,169     2,459,627               -       286,070            -             -
Interest receivable                                     2,336           469               -       574,501      126,862
                                              -                                                                               81,256
Dividends receivable                    130,453        55,950         8,790          14,861             -            -             -
Foreign taxes receivable                                                             25,544
                                              -             -             -                             -            -             -
Prepaid expenses and other assets        21,671        22,133        12,593          11,829        13,666       16,338        15,772
                                    ------------- ------------- -------------  -------------- ------------- ------------ -----------
     Total Assets                    74,618,517   156,003,998    44,515,738      39,695,203    36,603,150    9,744,246    45,677,884
                                    ------------- ------------- -------------  -------------- ------------- ------------ -----------

Liabilities
Payable to manager                        39,076        74,168        22,686          23,067        16,129        4,665       17,270
Administration fee payable                 5,391        10,232         3,130           2,758         2,630          682        3,260
Payable for shares of beneficial
 interest redeemed                       324,358       628,799        80,515         655,754       177,829        2,103      488,757
Payable for investments purchased      1,916,433     7,900,151             -               -             -            -            -
Other payables and accrued                 9,049        34,164        96,073          20,996       225,592       43,813       62,884
 expenses
                                      ------------- ------------- -------------  -------------- ------------- ----------------------
       Total Liabilities               2,294,307     8,647,514       202,404         702,575       422,180       51,263      572,171
                                      ------------- ------------- -------------  -------------- ------------- ----------------------

Net Assets
  Shares of beneficial interest at        44,355        46,610        39,153          23,819        37,115       10,099      232,408
par value
  Paid-in-surplus                     78,330,075    78,629,881    41,925,591      27,000,442    37,831,925   10,423,545   44,879,442
  Accumulated undistributed net
investment
    income (loss)                        129,459     (220,933)     (113,426)       (118,519)           961        2,046      (2,931)
  Accumulated net realized gain
(loss) on
    investments and foreign
currency                               (434,608)     9,128,864     5,172,952       1,381,972     (633,142)    (100,981)      (3,206)
    transactions
  Net unrealized appreciation
(depreciation)
    on investments                   (5,745,071)    59,772,062   (2,710,936)      10,704,914   (1,055,889)    (641,726)            -
                                      ------------- ------------- -------------  -------------- ------------- ----------------------
       Total Net Assets              $72,324,210  $147,356,484   $44,313,334     $38,992,628   $36,180,970   $9,692,983  $45,105,713
                                      ============= ============= =============  ============== ============= ======================

Net Asset Value per Share
   Class I
   Net Assets                        $68,784,387  $140,766,290   $42,650,063     $37,843,343   $34,944,817   $9,608,467  $44,018,691
   Shares of beneficial interest       4,216,723     4,449,654     3,767,126       2,310,842     3,584,644    1,001,145   44,026,707
outstanding
                                      ------------- ------------- -------------  -------------- ------------- ----------------------
   Net asset value and offering
price per                                 $16.31        $31.64        $11.32          $16.38         $9.75        $9.60        $1.00
    Share
                                      ============= ============= =============  ============== ============= ======================


Net Asset Value per Share
   Class B
   Net Assets                           $430,149      $659,005      $157,056        $189,382       $84,456       $8,274      $92,745
   Shares of beneficial interest          26,618        21,200        14,032          11,697         8,670          862       92,744
outstanding
                                      ------------- ------------- -------------  -------------- -------------  ---------------------
   Net asset value and offering
price per                                 $16.16        $31.08        $11.19          $16.19         $9.74        $9.60        $1.00
     Share
                                      ============= ============= =============  ============== =============  =====================

Net Asset Value per Share
   Class C
   Net Assets                          $3,109,674    $5,931,189    $1,506,215        $959,903     $1,151,697     $76,242    $994,277
   Shares of beneficial interest          192,143       190,057       134,144          59,253        118,055       7,943     994,293
outstanding
                                      ------------- ------------- -------------  -------------- -------------- -----------  --------
   Net asset value and offering
price per                                 $16.18        $31.21        $11.23          $16.20          $9.76       $9.60        $1.00
     Share
                                      ============= ============= =============  ============== ============== ===========  ========

See accompanying notes to financial statements.


  </TABLE>

Six Months Ended February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF OPERATIONS
- --------------------------------------------------------------------------------
<TABLE>
<S>       <C>                       <C>           <C>               <C>            <C>            <C>             <C>            <C>
                                                    31

                            --------------   -------------- --------------- --------------  --------------- -------------- ---------
                                                                                                                              U.S.
                               Large            Large                                        Investment                   Government
                            Capitalization   Capitalization     Small       International      Quality        Municipal      Money
                               Value           Growth      Capitalization     Equity            Bond           Bond          Market
                             Portfolio        Portfolio      Portfolio       Portfolio       Portfolio       Portfolio     Portfolio
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
Investment Income
  Dividends                  $517,769 (1)     $365,207        $112,832        $78,016 (1)           $0             $0            $ 0
  Interest                    155,802           38,517          29,230                       1,300,396        299,870      1,346,040
                                                                                 -
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
 Total investment income      673,571          403,724         142,062         78,016        1,300,396        299,870      1,346,040
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------

Operating Expenses
 Management fees (notes 2a,
2e)                           267,115          438,455         130,452        133,423          112,777         29,176        120,271
 Administration fees (note
2c)                           25,480           40,040          12,740          9,100           14,560          4,550         18,200
 Transfer and dividend
disbursing agent fees          45,500           63,700          27,300         24,570           34,580          9,100         36,400
Custodian fees (note 2a)       26,527           34,206          51,127         30,425           30,736         29,976         27,354
 Registration fees             15,252           11,946          12,107         10,372           10,720          9,169         13,535
 Auditing fees                  7,156            7,156           7,156          7,156            7,156          7,156          7,156
 Reports and notices to
  shareholders                  5,460           11,874           6,574          2,513            5,460              -          6,572
 Legal fees                     9,100           10,010           7,280          4,550            5,096          1,820          6,370
 Trustees' fees                 1,820            9,275           5,010            748            3,797            748          5,010
 Distribution & service fees
   (note 2d)
     Class B                    1,555            1,984             498            529              383             58            446
     Class C                   11,715           20,595           4,050          2,552            3,141            297          3,298
 Miscellaneous                  2,053            3,328           2,615          1,098            1,097            364          1,587
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
 Total operating expenses     418,733          652,569         266,909        227,036          229,503         92,414        246,199
Less: Management fees
 waived and/or expenses
 assumed (note 2a)            (1,762)                -               -              -                -       (27,515)              -
Expense offset
 arrangement (note 2a)        (1,047)         (26,016)           (167)       (28,605)          (8,896)          (856)           (54)
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------
 Net operating expenses      415,924          626,553         266,742        198,431          220,607         64,043        246,145
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------

 Net investment income
(loss)                       257,647        (222,829)       (124,680)      (120,415)        1,079,789        235,827      1,099,895
                            -------------   -------------- --------------- --------------  --------------- -------------- ----------

Realized and Unrealized
Gain(Loss) on Investments-Net
 Net realized gain (loss)
on securities               3,059,451        9,293,224       6,038,535      1,542,668        (588,000)      (100,981)          (843)

 Net change in unrealized
  Appreciation(depreciation)
  on investments         (13,477,242)       19,765,173       (498,574)      6,755,306           26,672      (297,386)              -

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

 Net realized gain (loss)
and change in unrealized
appreciation (depreciation)
 on investments          (10,417,791)       29,058,397       5,539,961      8,297,974        (561,328)      (398,367)          (843)

  Net increase (decrease) in
net assets resulting from
operations              ($10,160,144)      $28,835,568      $5,415,281     $8,177,559         $518,461     ($162,540)     $1,099,052

                         ==============   ============== =============== ==============  =============== ============== ============

(1) Net of foreign withholding taxes of $4,037 and $11,029 for Large Capitalization Value and
International Equity, respectively.

See accompanying notes to financial statements.

  </TABLE>
Six Months Ended February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------
<TABLE>
<S>       <C>                                    <C>               <C>            <C>            <C>             <C>            <C>

                                                    32
                                    -------------------------------- -------------------------------- ------------------------------
                                        Large Capitalization Value       Large Capitalization Growth          Small Capitalization
                                                    Portfolio                        Portfolio                        Portfolio
                                    -------------------------------- -------------------------------- ------------------------------

                                   6 Mos. Ended      Year Ended     6 Mos. Ended     Year Ended      6 Mos. Ended     Year Ended
                                 February 29, 2000 August 31,1999 February 29, 2000 August 31,1999 February 29, 2000 August 31,1999

Operations
Net investment income (loss)            $257,647         $551,397      ($222,829)       ($382,898)       ($124,680)       ($196,421)
Net realized gain (loss) on
 investments                           3,059,451        3,911,254       9,293,224        7,636,240        6,038,535          538,422
Net change in unrealized appreciation
 (depreciation) on investments      (13,477,242)        4,723,895      19,765,173       30,990,758        (498,574)        8,450,520
                                    ---------------  --------------- --------------- ---------------- ----------------  ------------
Net increase (decrease) in net
  assets resulting from operations  (10,160,144)        9,186,546      28,835,568       38,244,100        5,415,281        8,792,521

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

Dividends and Distributions to
Shareholders
Net investment income
     Class I                           (658,178)        (238,346)               -                -                -                -
     Class B                             (2,492)                -               -                -                -                -
     Class C                            (20,810)                -               -                -                -                -
Net realized gain
     Class I                         (7,097,607)      (2,604,268)     (7,263,382)      (1,644,127)        (477,007)      (6,885,615)
     Class B                            (26,868)                -        (21,967)                -          (1,052)                -
     Class C                           (224,407)                -       (232,902)                -         (10,630)                -
Total dividends and distributions
  to shareholders                    (8,030,362)      (2,842,614)     (7,518,251)      (1,644,127)        (488,689)      (6,885,615)
                                  ---------------  --------------- --------------- ---------------- ----------------  --------------

Share Transactions of
Beneficial Interest
Net proceeds from shares sold
     Class I                          17,932,902       43,516,472      22,465,625       50,917,991        5,780,661       15,232,180
     Class B                             355,470          180,079         405,545          206,626           70,605           76,827
     Class C                           2,496,740        1,173,280       3,935,459        2,225,861        1,124,970          246,405
Reinvestment of dividends and
 distributions
     Class I                           7,680,655        2,808,762       7,192,439        1,626,717          474,529        6,833,808
     Class B                              27,162                -          20,096                -            1,005                -
     Class C                             238,806                -         225,959                -           10,629                -
Cost of shares redeemed
     Class I                        (17,834,333)     (16,842,950)    (25,185,919)     (40,089,419)      (6,586,306)      (8,991,933)
     Class B                            (32,783)                -        (19,011)             (11)          (1,749)                -
     Class C                           (143,465)         (26,750)       (999,162)         (26,409)         (19,816)          (6,695)
Net increase in net assets from
  share transactions of beneficial
  interest                            10,721,154       30,808,893       8,041,031       14,861,356          854,528       13,390,592

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

Total increase (decrease) in
  net assets                         (7,469,352)       37,152,825      29,358,348       51,461,329        5,781,120       15,297,498

Net Assets
  Beginning of period                 79,793,562       42,640,737     117,998,136       66,536,807       38,532,214       23,234,716
                                   ---------------  --------------- --------------- ---------------- ----------------  -------------
  End of period (including
undistributed
    (overdistributed) net investment
income
    of $129,459, $553,292; ($220,933),
    $1,896; ($113,426), $11,254;
($118,519),
    $182,952; $961; $1,896; $2,046,
    $2,047; ($2,931), and $1,895,
   respectively)                     $72,324,210      $79,793,562    $147,356,484     $117,998,136      $44,313,334      $38,532,214
                                 ===============  =============== =============== ================ ================  ===============

See accompanying notes to financial statements.


  </TABLE>

Six Months Ended February 29, 2000
(Unaudited)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------
<TABLE>
<S>   <C>           <C>                  <C>               <C>          <C>              <C>             <C>               <C>


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


 6 Mos. Ended      Year Ended       6 Mos. Ended      Year Ended      6 Mos. Ended     Year Ended       6 Mos. Ended     Year Ended
Feb. 29, 2000    August 31,1999     Feb. 29, 2000   August 31,1999   Feb. 29, 2000   August 31,1999   Feb. 29, 2000   August 31,1999
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------  --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------  --------------- -------------

      ($120,415)        $238,631         $1,079,789      $1,952,674         $235,827         $430,743     $1,099,895      $1,821,251
       1,542,668         703,979          (588,000)          94,374        (100,981)           78,058          (843)           (138)

       6,755,306       3,788,888             26,672     (1,593,458)        (297,386)        (807,644)
                                                                                                               -               -
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------

       8,177,559       4,731,498            518,461         453,590        (162,540)        (298,843)      1,099,052       1,821,113
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------




       (178,106)       (173,213)        (1,064,744)     (1,950,367)        (234,581)        (430,382)    (1,090,494)     (1,819,600)
           (520)               -            (1,717)           (159)            (201)             (24)        (1,646)           (142)
         (2,430)               -           (14,263)         (2,186)          (1,046)            (186)       (12,581)         (1,510)

       (587,319)               -           (20,777)       (225,023)         (62,225)         (43,266)              -               -
         (1,245)               -                  -               -             (48)                -              -               -
         (5,821)               -                  -               -            (365)                -              -               -

       (775,441)       (173,213)        (1,101,501)     (2,177,735)        (298,466)        (473,858)    (1,104,721)     (1,821,252)
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------




       8,797,665      13,305,963          8,135,188      23,031,923        1,119,110        5,637,079     25,322,528      50,062,160
         103,207          65,536             20,166          64,322           19,143            8,604         39,152          70,317
         705,512         365,497            983,491         293,323           39,116           46,798      1,469,210         350,624

         600,042         171,246          1,028,449       2,128,885          291,591          468,341      1,069,987       1,777,737
           1,763               -              1,713             177              217               29          1,558             153
           8,249               -             14,251           2,239            1,409              182         12,322           1,522

     (7,583,794)     (8,226,685)       (14,716,571)    (18,093,662)      (2,899,669)      (3,571,865)   (30,726,505)    (41,973,797)
         (3,842)               -              (300)            (49)         (18,687)                -       (18,435)               -
       (228,087)        (16,947)          (120,722)         (8,367)            (380)          (8,296)      (782,698)        (56,687)

       2,400,715       5,664,610        (4,654,335)       7,418,791      (1,448,150)        2,580,872    (3,612,881)      10,232,029
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------

       9,802,833      10,222,895        (5,237,375)       5,694,646      (1,909,156)        1,808,171    (3,618,550)      10,231,890


      29,189,795      18,966,900         41,418,345      35,723,699       11,602,139        9,793,968     48,724,263      38,492,373
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------
- ----------------- ---------------   ---------------- ---------------  --------------- ---------------- --------------- -------------





     $38,992,628     $29,189,795        $36,180,970     $41,418,345       $9,692,983      $11,602,139    $45,105,713     $48,724,263
================= ===============   ================ ===============  =============== ================ =============== =============
================= ===============   ================ ===============  =============== ================ =============== =============

  </TABLE>


Six Months Ended February 29, 2000 (Unaudited)
- --------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

34

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  Friend  Ivory & Sime plc:  International  Equity.
Unified  Fund  Services,  Inc.  (the  "Administrator")  served  as  the  Trust's
administrator  until January 31, 2000.  Funds  Distributor,  Inc.  served as the
Trust's administrator  effective February 1, 2000 pursuant to the Administration
Agreement   dated  September  21,  1999.   Unified  Fund  Services,   Inc.  (the
"Distributor") served as the Trust's Distributor until September 20, 1999. Funds
Distributor, Inc. served as the Trust's Distributor effective September 21, 1999
pursuant to the  Distribution  Agreement dated September 21, 1999. 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.
     Currently,  each portfolio offers Class I, Class B and Class C shares. Each
class represents  interest in the same assets of the applicable  portfolio,  and
the  classes  are  identical  except  for  differences  in  their  sales  charge
structures, ongoing service and distribution charges and certain transfer agency
expenses. In addition,  Class B shares and all corresponding reinvested dividend
shares  automatically  convert to Class I shares approximately eight years after
issuance.  All classes of shares have equal voting  privileges  except that each
class  has  exclusive   voting  rights  with  respect  to  its  service   and/or
distribution plan.
     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   substantially   all  of  its  taxable  and  tax-exempt   income  to
shareholders; accordingly, no Federal income tax provision is required.

       (c) Security Transactions and Other Income

       Security  transactions are recorded 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 recorded on accrual basis.  Discounts or
premiums on debt  securities  purchased  are  accreted or  amortized to interest
income over the lives of the respective securities.

       (d) Dividends and Distributions

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

                                                     Income
                                                   Dividends   Capital Gains
                                                  ----------------------------
                    Large Capitalization Value      annually      annually
                    Large Capitalization Growth     annually      annually
                    Small Capitalization            annually      annually
                    International Equity            annually      annually
                    Investment Quality Bond         daily *       annually
                    Municipal Bond                  daily *       annually
                    U.S. Government Money Market    daily *       annually
                         *  paid monthly
       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 are  reported as
distributions of paid-in-surplus or tax return of capital.

       (e) 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.

       (f) Repurchase Agreements

       The Trust,  through its  custodian,  receives  delivery of the underlying
securities,  the market value of which at the time of purchase is required to be
in an  amount  at least  equal  to 101% of the  resale  price.  The  Manager  is
responsible for determining  that the amount of these  underlying  securities is
maintained at a level such that their market value is at all times equal to 101%
of the resale price.  In the event of default of the  obligation to  repurchase,
the Trust has the right to liquidate  the  collateral  and apply the proceeds in
satisfaction of the obligation.

       (g) 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. Actual results could differ from those estimates.

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

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

       For the six months  ended  February  29,  2000,  the Manager  voluntarily
waived $1,762 and $27,515 for Large  Capitalization  Value and  Municipal  Bond,
respectively.

       The Portfolios also benefit from an expense offset arrangement with their
custodian bank where  uninvested  cash balances earn credits that reduce monthly
fees.

     (b) The Manager, not the Portfolios,  pays a portion of its management fees
to the Advisers at the following annual rates of each Portfolios'  average daily
net assets: .30% for Large Capitalization Value, Large Capitalization Growth and
Small Capitalization; .40% for International Equity; .20% for Investment Quality
Bond and Municipal Bond and .125% for U.S. Government Money Market.

       (c) The  administration  fee is accrued daily and payable  monthly to the
Administrator.

      (d) The  Portfolios  have  adopted  a Plan of  Distribution  (the  "Plan")
pursuant to Rule 12b-1 under the 1940 Act with  respect to the  distribution  of
Class B and  Class C shares  of the  Portfolios.  The Plan  provides  that  each
Portfolio  will pay the  Distributor  or other  entities a fee, which is accrued
daily and paid monthly,  at the annual rate of 1.0% of the average net assets of
Class B and Class C shares. Up to 0..25% of average daily net assets may be paid
directly  to the  Manager  for  support  services.  A portion of the fee payable
pursuant  to the  Plan,  equal to 0.25% of the  average  daily  net  assets,  is
currently  characterized  as a service  fee. A service fee is a payment made for
personal service and/or the maintenance of shareholder accounts.

      (e) The  Trust  and the  Manager  have  entered  into  an  Excess  Expense
Agreement  (the "Expense  Agreement")  effective  January 1, 1999. In connection
with the Expense  Agreement the Manager is currently waiving its management fees
and/or assuming  certain other operating  expenses of the Portfolios in order to
maintain  the  expense  ratios  of each  class  of the  Portfolios  at or  below
predetermined  levels  (each an "Expense  Cap").  Under the terms of the Expense
Agreement,  expenses  borne by the Manager are subject to  reimbursement  by the
Portfolios up to five years from the date the fee or expense was  incurred,  but
no reimbursement will be made by a Portfolio if it would result in the Portfolio
exceeding  its Expense Cap. The Expense  Agreement  can be  terminated by either
party,  without  penalty,  upon 60 days prior  notice.  For the six months ended
February 29, 2000,  reimbursement payments were made by the following Portfolios
to the Manager under the terms of the Expense Agreement: $5,648, $1,276, $9,358,
$4,607, $936 and $9,358 for the Large Capitalization Value, Large Capitalization
Growth, Small Capitalization,  International Equity, Investment Quality Bond and
Money Market Portfolios respectively.

3.    PURCHASES AND SALES OF SECURITIES

       For the six  months  ended  February  29,  2000  purchases  and  sales of
investment securities, other than short-term securities were as follows:
                                             Purchases       Sales
                                         ----------------------------
           Large Capitalization Value     $50,881,478    $41,006,805
           Large Capitalization Growth     34,419,657     32,459,929
           Small Capitalization            10,141,613     16,534,415
           International Equity            12,377,396     11,039,804
           Investment Quality Bond         14,310,638     16,120,354
           Municipal Bond                   1,187,030      1,652,503
4.    UNREALIZED APPRECIATION (DEPRECIATION) FOR FEDERAL INCOME TAX PURPOSES

       At  February  29,  2000,  the  composition  of  unrealized   appreciation
(depreciation) of investment securities were as follows:

                                Appreciation (Depreciation)     Net
                                -----------------------------------------
  Large Capitalization Value      $4,819,308  ($10,564,379) ($5,745,071)
  Large Capitalization Growth     62,086,328    (2,314,266)   59,772,062
  Small Capitalization             8,798,584   (11,509,520)  (2,710,936)
  International Equity            11,441,940      (737,026)   10,704,914
  Investment Quality Bond             38,601    (1,094,490)  (1,055,889)
  Municipal Bond                      42,505      (684,231)    (641,726)

For U.S.  federal income tax, the cost of securities  owned at February 29, 2000
was  substantially  the same as the cost of securities  for financial  statement
purposes.

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

       Each  Portfolio  has  unlimited  Class I shares  of  beneficial  interest
authorized with $.001 par value per share. Transactions in capital stock for the
I Class were as follows for the periods indicated:
                                  (Unaudited)
                                6 Months Ended          Year Ended
                                 February 29, 2000    August 31, 1999
                                ----------------      ---------------
Large Capitalization Value
      Issued                    936,845               2,133,762

      Redeemed                 (949,942)               (815,931)

      Reinvested from
        Dividends               417,417                144,855
                            ----------------      ---------------
      Net Increase in
        Shares                404,320                 1,462,686
                            ----------------      ---------------

Large Capitalization Growth
      Issued                     764,778            2,054,585

      Redeemed                 (8638,997)          (1,573,032)

      Reinvested from
        Dividends              239,427               71,851
                            ----------------      ---------------
      Net Increase in
        Shares                 165,208               553,404
                              ----------------     ---------------

Small Capitalization
       Issued                  564,517              1,541,540

       Redeemed                (631,683)             (919,820)

       Reinvested from
         Dividends              51,024                795,518
                            ----------------      ---------------
       Net Increase
         (Decrease) in Shares  (16,142)               1,417,238
                           ----------------        ---------------

International Equity
       Issued                    583,647            1,115,375

       Redeemed                  (492,320)           (686,830)

       Reinvested from
         Dividends                 38,444              14,969
                             ----------------      ---------------
       Net Increase in
         Shares                   129,771             443,514
                             ----------------     ---------------

Investment Quality Bond
       Issued                        825,239         2,250,732

       Redeemed                  (1,501,331)       (1,776,225)

       Reinvested from
         Dividends                  104,760           209,194
                             ----------------    ---------------
       Net Increase
         (Decrease) in Shares    (571,332)             683,701
                             ----------------     ---------------

Municipal Bond
       Issued                      116,179           534,305

       Redeemed                   (300,754)        (336,987)

       Reinvested from
          Dividends                30,144             44,442
                              ----------------    ---------------
       Net Increase
         (Decrease) in Shares     (154,431)          241,760
                              ----------------    ---------------

U.S. Government Money Market
       Issued                     25,322,527        50,062,160

      Redeemed                 (30,726,505)        (41,973,797)

       Reinvested from
         Dividends                1,069,987          1,777,737
                              ----------------     ---------------
       Net Increase
         (Decrease) in Shares   (4,333,991)           9,866,100
                               ----------------     ---------------
Each Portfolio has unlimited  Class B and Class C shares of beneficial  interest
authorized with $.001 par value per share. Transactions in capital stock for the
Class B and Class C shares were as follows for the period indicated:

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


                                            Class B                               Class C
                                (Unaudited)       Period from          (Unaudited)        Period from
                                  6 Months         1/4/99*               6 Months            1/4/99*
                                Ended 2/29/00      to 8/31/99          Ended 2/29/00      to 8/31/99
                               -----------------------------------   -----------------------------------
Large Capitalization Value
       Issued                      18,643                8,367             131,690            56,675

       Redeemed                    (1,880)                  -             (8,067)            (1,212)

       Reinvested from
         Dividends                 1,488                    -              13,057                -
                                -----------------  ------------------   -----------------------------------
       Net Increase in
         Shares                    18,251               8,367             136,680            55,463
                                 -----------------------------------   -----------------------------------

Large Capitalization Growth
       Issued                       13,645                7,611          136,292              83,457

       Redeemed                     (733)                 -             (36,312)              (980)

       Reinvested from
         Dividends                   677                  -               7,600                -

                                 -----------------------------------   -----------------------------------
       Net Increase in
         Shares                       13,589              7,611         107,580                82,477
                                 -----------------------------------   -----------------------------------

Small Capitalization
       Issued                         6,838               7,276          110,766               24,889

       Redeemed                       (191)                  -           (1,932)                (729)

       Reinvested from
         Dividends                    109                    -             1,150                  -
                                  -----------------  ------------------   ----------------------------------
       Net Increase in
         Shares                        6,756               7,276          109,984              24,160
                                  -----------------------------------   -----------------------------------

International Equity
       Issued                           6,724               5,159         47,172              30,308

       Redeemed                         (300)                   -         (17,361)            (1,399)

       Reinvested from
         Dividends                      114                    -            533                   -
                                    ----------------- ------------------   ---------------------------------
       Net Increase in
         Shares                           6,538            5,159              30,344              28,909
                                    -----------------------------------   ----------------------------------

Investment Quality Bond
       Issued                           2,048               6,465            100,150             29,380

       Redeemed                          (31)                 (5)            (12,312)              (843)

       Reinvested from
         Dividends                      175                   18               1,455               225
                                     -----------------------------------   ---------------------------------
       Net Increase in
         Shares                          2,192                 6,478            89,293          28,762
                                     -----------------------------------   ---------------------------------

Municipal Bond
       Issued                            1,927              837                4,036               4,598

       Redeemed                         (1,927)              -                  (40)                (815)

       Reinvested from
         Dividends                        22                 3                  146                 18
                                      -----------------   ------------------   -----------------------------
       Net Increase in
          Shares                          22                    840            4,142                3,801
                                        -----------------------------------   ------------------------------

U.S. Government Money Market
       Issued                            39,151                70,317         1,469,197           350,624

       Redeemed                         (18,435)                    -         (782,698)            (56,688)

       Reinvested from
         Dividends                       1,558                   153            12,322              1,522
                                         -----------------  ------------------   ---------------------------
       Net Increase in
         Shares                            22,274             70,470            698,821             295,458
                                         -----------------------------------   -----------------------------------
* Commencement of offering

 </TABLE>

6.    CAPITAL LOSS CARRYFORWARDS

       At August 31, 1999, 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           2005           2006          2007
             -----------------                           -----           ----           ----          ----

 U.S. Government Money Market Portfolio                  $2,309            $32           $187        $2,090

 </TABLE>
In accordance  with U.S.  Treasury  regulations,  the following  Portfolios have
incurred and will elect to defer  realized  capital losses arising after October
31, 1998  ("Post-October  losses").  Such losses are treated for tax purposes as
arising  on the  first  business  day  of  the  Portfolio's  next  taxable  year
(September 1, 1999).

                                                       Capital
                                                       Losses
                                                  ------------------
  Large Capitalization Value Portfolio                       $
                                                                  -
  Large Capitalization Growth Portfolio
                                                                  -
  Small Capitalization Portfolio
                                                                  -
  International Equity Portfolio
                                                                  -
  Investment Quality Bond Portfolio                          24,365
  Municipal Bond Portfolio
                                                                  -
  U.S. Government Money Market Portfolio                         54

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

<S>                <C>   <C>       <C>               <C>      <C>         <C>    <C>      <C>   <C>  <C>   <C>   <C>   <C>  <C>  <C>
                                                  INCOME FROM                   DIVIDENDS AND
                                                INVESTMENT OPERATIONS           DISTRIBUTIONS                   RATIOS
                               ---------------------------------------------------------------------   -----------------------------




                                                                                                                    Ratio
                                                                      Distributions                      Ratio      of Net
                                       Net                                  to                           of Net   Investment
                                    Realized               Dividends  Shareholders                      Operating  Income
               Net Asset              And                     to       from Net    Net              Net  Expenses   (Loss)
                Value,             Unrealized      Total   Shareholders Realized  Asset           Assets    to        to
               Beginning   Net     Investment   Gain(Loss)  from Net     Gains    Value,          End of  Average Average Portfolio
                 of       Income       on       Investment Investment     on      End of   Total  Period   Net       Net    Turnover
                Period    (Loss)   Investments  Operations  Income    Investments Period  Return* (000's)Assets(2) Assets(2)  Rate


Large Capitalization Value Portfolio (Class C)

September 1, 1999 to
February 29, 2000
(Unaudited)    $20.52       $0.02     ($2.39)     ($2.37)    ($0.17)    ($1.80) $16.18   (12.67%)   $3,11  1.79%    (0.09%)     54%

January 4, 1999 (1)
to August 31, 1999 20.21      0.04    0.27           0.31     --          --    20.52      1.53%     1,138  0.61%    0.56%     67%

     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been  1.41% and 1.36 %  respectively,  for the year ended
August 31, 1999.

Large Capitalization Growth Portfolio (Class C)

September 1, 1999 to
February 29, 2000
 (Unaudited)  $26.78    ($0.01)      $6.10       $6.09      --        ($1.66)   $31.21    23.24%    $5,931   1.86%   (1.28%)   24%

January 4, 1999 (1)
to August 31, 1999  24.74   (0.10)   2.14         2.04     --          --       26.78      8.25%     2,209   1.22%   (0.82%)   39%

     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been  1.34% and 0.94 %  respectively,  for the year ended
August 31, 1999.

Small Capitalization Portfolio (Class C)

September 1, 1999 to
February 29, 2000
(Unaudited)  $10.06     ($0.02)      $1.31       $1.29     --         ($0.12)   $11.23     13.11%    $1,506    1.62% (0.92%)     27%

January 4, 1999 (1)
to August 31, 1999  9.33   (0.02)     0.75         0.73     --          --      10.06     13.72%      243      1.46%  (1.09%)    32%

     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets would have been 1.56% and (1.19 %)  respectively,  for the year ended
August 31, 1999.



International Equity Portfolio (Class C)

September 1, 1999 to
February 29, 2000
Unaudited)   $13.10     ($0.05)      $3.41       $3.36    ($0.08)     ($0.18)   $16.20     25.75%      $960    2.09% (1.72%)    32%

January 4, 1999 (1)
to August 31, 1999  12.29  0.02     0.79        $ 0.81    --          --         13.10      6.59%      380      1.15%  0.20%    46%


     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been  1.29% and 0.34 %  respectively,  for the year ended
August 31, 1999.


Investment Quality Bond Portfolio (Class C)

September 1, 1999 to
February 29, 2000
(Unaudited) $9.89       $0.22    ($0.13)       $0.09    ($0.22)      --         $9.76     0.93%     $1,152    1.88%    4.49%    38%

January 4, 1999 (1)
to August 31, 1999  10.29  0.28   (0.40)       (0.12)     (0.28)      --        9.89    (1.21%)        284    1.26%   2.69%    62%

     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been  1.30% and 2.73 %  respectively,  for the year ended
August 31, 1999.


Municipal Bond Portfolio (Class C)

September 1, 1999 to
February 29, 2000
(Unaudited) $10.00       $0.16    ($0.33)     ($0.17)    ($0.17)     ($0.06)    $9.60    (1.75%)      $76      2.21%    3.52%    12%

January 4, 1999 (1)
to August 31, 1999  10.66   0.25     (0.68)       (0.43)     (0.23)      --      10.00    (4.12%)      38       0.68%   2.64%   23%

     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been  1.82% and 3.78 %  respectively,  for the year ended
August 31, 1999.



U.S. Government Money Market Portfolio (Class C)

September 1, 1999 to
February 29, 2000
(Unaudited) $1.000     $0.018     --          $0.018     $0.018      --         $1.000    1.86%     $994     1.82%  3.80%       n/a

January 4, 1999 (1)
to August 31, 1999 1.000   0.022    --        0.022    (0.022)      --          1.000      1.99%     295     1.22%    2.03%    n/a
</TABLE>
     (1)  During  the  fiscal  year  ended  August  31,1999,   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 of net  investment  income (loss) to average daily
net assets  would have been  1.26% and 2.07 %  respectively,  for the year ended
August 31, 1999.

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

(1) Commencement of offering.
(2) Annualized


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










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