WNL SERIES TRUST
497, 1996-05-29
Previous: JNL SERIES TRUST, NSAR-B, 1996-05-29
Next: KENNEBEC FUNDS TRUST, NSAR-A/A, 1996-05-29




                     STATEMENT OF ADDITIONAL INFORMATION
                              May 1, 1996 


This  Statement  of  Additional  Information  (this  "Statement")  contains
information which may be of interest to investors but which is not included in
the  Prospectus  of  WNL  Series  Trust (the "Trust"). This Statement is not a
prospectus  and  is  only  authorized  for  distribution  when  accompanied or
preceded  by  the  Prospectus  of  the Trust dated May 1, 1996. This Statement
should  be read together with the Prospectus. Investors may obtain a free copy
of  the  Prospectus  by calling Western National Life Insurance Company ("Life
Company") at (800) 910-4455.

                              TABLE OF CONTENTS

                                                                        PAGE

DEFINITIONS

INVESTMENT OBJECTIVES AND POLICIES OF THE TRUST
Options
Futures Contracts
Special Risks of Transactions in Futures Contracts and Related Options
Forward Commitments
Repurchase Agreements
Reverse Repurchase Agreements
When-Issued Securities
Loans of Portfolio Securities
Foreign Securities
Foreign Currency Transactions
Commercial Mortgage-Backed Securities
Zero-Coupon Securities
Variable- or Floating-Rate Securities
Lower-Grade Securities

INVESTMENT RESTRICTIONS
Fundamental Investment Restrictions
Non-Fundamental Investment Restrictions

MANAGEMENT OF THE TRUST
Substantial Shareholders
Sub-Advisers
Brokerage and Research Services
Investment decisions

DETERMINATION OF NET ASSET VALUE

TAXES

DIVIDENDS AND DISTRIBUTIONS

PERFORMANCE INFORMATION

SHAREHOLDER COMMUNICATIONS

TURNOVER

CUSTODIAN

LEGAL COUNSEL

INDEPENDENT AUDITORS

SHAREHOLDER LIABILITY

DESCRIPTION OF NRSRO RATINGS
Description of Moody's Corporate Ratings
Description of S&P's Corporate Ratings
Description of Duff Corporate Ratings
Description of Fitch Corporate Ratings
Description of Thomson Bankwatch, Inc. Corporate Ratings
Description of IBCA Limited and IBCA Inc. Corporate Ratings
Description of S&P's Commercial Paper Ratings
Description of Moody's Commercial Paper Ratings
Description of Duff Commercial Paper Ratings
Description of Fitch Commercial Paper Ratings
Description of IBCA Limited and IBCA Inc. Commercial Paper Ratings
Description of Thomson Bankwatch, Inc. Commercial Paper Ratings

FINANCIAL STATEMENTS


                               WNL SERIES TRUST

                     STATEMENT OF ADDITIONAL INFORMATION

                                 DEFINITIONS

THE "TRUST" -- WNL Series Trust.

"ADVISER"  --  WNL  Investment Advisory Services, Inc., the Trust's investment
adviser.

               INVESTMENT OBJECTIVES AND POLICIES OF THE TRUST

The  Trust currently offers shares of beneficial interest of eight series (the
"Portfolios") with separate investment objectives and policies. The investment
objectives  and  policies of each of the Portfolios of the Trust are described
in  the  Prospectus. This Statement contains additional information concerning
certain investment practices and investment restrictions of the Trust.

Except  as  described  below  under  "Investment Restrictions," the investment
objectives  and policies described in the Prospectus and in this Statement are
not  fundamental,  and  the  Trustees may change the investment objectives and
policies  of  a  Portfolio  without an affirmative vote of shareholders of the
Portfolio.

Except  as  otherwise  noted  below,  the  following  descriptions  of certain
investment policies and techniques are applicable to all of the Portfolios.

OPTIONS

Each  Portfolio  other  than  the  Global  Advisors Money Market Portfolio may
purchase put and call options on portfolio securities in which they may invest
that  are  traded  on  a  U.S.  or  foreign  securities  exchange  or  in  the
over-the-counter market.

     COVERED CALL OPTIONS. Each Portfolio other than the Global Advisors Money
Market  Portfolio  may  write  covered call options on portfolio securities to
realize a greater current return through the receipt of premiums than it would
realize  on  portfolio  securities alone. Such option transactions may also be
used as a limited form of hedging against a decline in the price of securities
owned by the Portfolio.

A call option gives the holder the right to purchase, and obligates the writer
to  sell,  a  security at the exercise price at any time before the expiration
date.  A  call option is "covered" if the writer, at all times while obligated
as  a  writer, either owns the underlying securities (or comparable securities
satisfying  the  cover  requirements  of the securities exchanges), or has the
right  to  acquire  such  securities through immediate conversion of portfolio
securities.

In  return  for the premium received when it writes a covered call option, the
Portfolio  gives  up some or all of the opportunity to profit from an increase
in the market price of the securities covering the call option during the life
of the option. The Portfolio retains the risk of loss should the price of such
securities  decline. If the option expires unexercised, the Portfolio realizes
a  gain equal to the premium, which may be offset by a decline in price of the
underlying security. If the option is exercised, the Portfolio realizes a gain
or  loss  equal  to  the  difference  between  the  Portfolio's  cost  for the
underlying  security  and  the  proceeds  of  sale  (exercise  price  minus
commissions)  plus  the  amount  of the premium.Portfolio may terminate a call
option  that  it  has  written  before  it  expires by entering into a closing
purchase transaction. A Portfolio may enter into closing purchase transactions
in  order  to  free itself to sell the underlying security or to write another
call on the security, realize a profit on a previously written call option, or
protect a security from being called in an unexpected market rise. Any profits
from a closing purchase transaction may be offset by a decline in the value of
the  underlying security. Conversely, because increases in the market price of
a  call  option  will  generally  reflect increases in the market price of the
underlying security, any loss resulting from a closing purchase transaction is
likely  to  be  offset  in  whole or in part by unrealized appreciation of the
underlying security owned by the Trust.

      COVERED PUT OPTIONS. Each Portfolio other than the Global Advisors Money
Market Portfolio may write covered put options in order to enhance its current
return.  Such  options  transactions  may  also  be  used as a limited form of
hedging  against  an  increase  in  the price of securities that the Portfolio
plans  to  purchase.  A  put  option  gives  the holder the right to sell, and
obligates  the  writer  to  buy,  a security at the exercise price at any time
before the expiration date. A put option is "covered" if the writer segregates
cash  and  high-grade  short-term  debt  obligations  or  other  permissible
collateral equal to the price to be paid if the option is exercised.

In  addition  to  the  receipt  of  premiums  and  the  potential  gains  from
terminating  such options in closing purchase transactions, the Portfolio also
receives  interest  on  the  cash  and debt securities maintained to cover the
exercise  price  of the option. By writing a put option, the Portfolio assumes
the  risk  that  it may be required to purchase the underlying security for an
exercise  price  higher  than  its  then  current market value, resulting in a
potential capital loss unless the security later appreciates in value.

A  Portfolio  may terminate a put option that it has written before it expires
by  a  closing  purchase  transaction.  Any  loss from this transaction may be
partially or entirely offset by the premium received on the terminated option.

         PURCHASING PUT AND CALL OPTIONS. Each Portfolio other than the Global
Advisors  Money  Market  Portfolio  may  also  purchase put options to protect
portfolio  holdings  against  a decline in market value. This protection lasts
for  the  life  of  the  put  option because the Portfolio, as a holder of the
option,  may  sell the underlying security at the exercise price regardless of
any  decline  in its market price. In order for a put option to be profitable,
the  market  price  of the underlying security must decline sufficiently below
the  exercise  price  to  cover  the  premium  and  transaction costs that the
Portfolio  must  pay.  These  costs will reduce any profit the Portfolio might
have  realized  had  it sold the underlying security instead of buying the put
option.

Each  Portfolio  other  than  the  Global  Advisors Money Market Portfolio may
purchase  call options to hedge against an increase in the price of securities
that  the Portfolio wants ultimately to buy. Such hedge protection is provided
during  the life of the call option since the Portfolio, as holder of the call
option,  is  able  to  buy  the  underlying  security  at  the  exercise price
regardless of any increase in the underlying security's market price. In order
for  a  call  option  to  be  profitable,  the  market price of the underlying
security  must rise sufficiently above the exercise price to cover the premium
and  transaction costs. These costs will reduce any profit the Portfolio might
have  realized  had it bought the underlying security at the time it purchased
the call option.

        OPTIONS ON FOREIGN SECURITIES. The Trust may, on behalf of each of the
Portfolios other than the Global Advisors Money Market Portfolio, purchase and
sell options on foreign securities if in the opinion of the Sub-Adviser of the
particular Portfolio the investment characteristics of such options, including
the  risks  of  investing in such options, are consistent with the Portfolio's
investment  objectives. It is expected that risks related to such options will
not  differ  materially  from  risks  related  to  options on U.S. securities.
However,  position limits and other rules of foreign exchanges may differ from
those  in  the  United States. In addition, options markets in some countries,
many  of  which are relatively new, may be less liquid than comparable markets
in the United States.

          RISKS  INVOLVED IN THE SALE OF OPTIONS. Options transactions involve
certain  risks,  including  the  risks that a Portfolio's Sub-Adviser will not
forecast  interest rate or market movements correctly, that a Portfolio may be
unable  at times to close out such positions, or that hedging transactions may
not  accomplish  their  purpose  because of imperfect market correlations. The
successful  use  of  these  strategies depends on the ability of a Portfolio's
Sub-Adviser to forecast market and interest rate movements correctly.

An exchange-listed option may be closed out only on an exchange which provides
a  secondary  market  for  an option of the same series. There is no assurance
that  a  liquid  secondary market on an exchange will exist for any particular
option  or  at  any  particular time. If no secondary market were to exist, it
would be impossible to enter into a closing transaction to close out an option
position.  As  a  result, a Portfolio may be forced to continue to hold, or to
purchase at a fixed price, a security on which it has sold an option at a time
when a Portfolio's Sub-Adviser believes it is inadvisable to do so.

Higher  than  anticipated  trading  activity or order flow or other unforeseen
events  might  cause  The  Options  Clearing  Corporation  or  an  exchange to
institute  special  trading procedures or restrictions that might restrict the
Trust's  use  of  options.  The  exchanges have established limitations on the
maximum  number of calls and puts of each class that may be held or written by
an  investor  or group of investors acting in concert. It is possible that the
Trust and other clients of a Sub-Adviser may be considered such a group. These
position  limits  may restrict the Trust's ability to purchase or sell options
on particular securities.

Options  which  are  not traded on national securities exchanges may be closed
out only with the other party to the option transaction. For that
reason,  it  may  be  more difficult to close out unlisted options than listed
options.  Furthermore,  unlisted  options  are  not  subject to the protection
afforded purchasers of listed options by The Options Clearing Corporation.

Government  regulations,  particularly the requirements for qualification as a
"regulated  investment  company"  under  the  Internal  Revenue Code, may also
restrict the Trust's use of options.

FUTURES CONTRACTS

The Trust may, on behalf of each Portfolio that may invest in debt securities,
other  than  the  Global Advisors Money Market Portfolio, buy and sell futures
contracts on debt securities of the type in which the Portfolio may invest and
on  indexes  of debt securities. In addition, the Trust may, on behalf of each
Portfolio  that may invest in equity securities, purchase and sell stock index
futures  for hedging and non-hedging purposes. The Trust may also, for hedging
and  non-hedging  purposes, purchase and write options on futures contracts of
the  type  which such Portfolios are authorized to buy and sell and may engage
in  related  closing  transactions.  All futures and related options which are
traded  in  the  United  States will, as may be required by applicable law, be
traded on exchanges that are licensed and regulated by the Commodities Futures
Trading  Commission  ("CFTC").  Trading  on foreign commodity exchanges is not
regulated by the CFTC.

       FUTURES ON DEBT SECURITIES AND RELATED OPTIONS. A futures contract on a
debt  security is a binding contractual commitment which, if held to maturity,
will  result  in an obligation to make or accept delivery, during a particular
month,  of  securities having a standardized face value and rate of return. By
purchasing  futures  on  debt  securities -- assuming a "long" position -- the
Trust  will  legally obligate itself on behalf of the Portfolios to accept the
future  delivery  of  the  underlying  security  and  pay the agreed price. By
selling  futures  on debt securities -- assuming a "short" position -- it will
legally  obligate  itself  to make the future delivery of the security against
payment of the agreed price. Open futures positions on debt securities will be
valued  at the most recent settlement price, unless that price does not in the
judgment  of  persons  acting  at  the  direction  of  the  Trustees as to the
valuation  of  the  Trust's  assets reflect the fair value of the contract, in
which  case  the  positions  will  be  valued by or under the direction of the
Trustees or such persons.

Positions  taken in the futures markets are not normally held to maturity, but
are  instead  liquidated through offsetting transactions which may result in a
profit  or  a  loss. While futures positions taken by the Trust on behalf of a
Portfolio  will  usually  be  liquidated in this manner, the Trust may instead
make  or  take  delivery  of  the  underlying  securities  whenever it appears
economically  advantageous  to  the Portfolio to do so. A clearing corporation
associated  with  the  exchange  on  which  futures  are  traded  assumes
responsibility  for  such closing transactions and guarantees that the Trust's
sale  and purchase obligations under closed-out positions will be performed at
the termination of the contract.

Hedging by use of futures on debt securities seeks to establish more certainly
than  would  otherwise  be  possible the effective rate of return on portfolio
securities.  A  Portfolio  may,  for  example,  take a "short" position in the
futures market by selling contracts for the future delivery of debt securities
held  by  the Portfolio (or securities having characteristics similar to those
held  by  the  Portfolio)  in  order  to  hedge against an anticipated rise in
interest  rates  that  would  adversely  affect  the  value of the Portfolio's
portfolio  securities.  When  hedging  of  this  character  is successful, any
depreciation  in the value of portfolio securities may substantially be offset
by appreciation in the value of the futures position.

On  other  occasions,  the  Portfolio may take a "long" position by purchasing
futures  on  debt  securities. This would be done, for example, when the Trust
expects  to  purchase  for the Portfolio particular securities when it has the
necessary  cash,  but  expects  the rate of return available in the securities
markets  at  that  time to be less favorable than rates currently available in
the  futures  markets.  If the anticipated rise in the price of the securities
should  occur (with its concomitant reduction in yield), the increased cost to
the  Portfolio  of  purchasing  the securities may be offset, at least to some
extent, by the rise in the value of the futures position taken in anticipation
of the subsequent securities purchase.

Successful use by the Trust of futures contracts on debt securities is subject
to  the ability of a Portfolio's Sub-Adviser to predict correctly movements in
the  direction  of interest rates and other factors affecting markets for debt
securities.  For example, if a Portfolio has hedged against the possibility of
an  increase  in interest rates which would adversely affect the market prices
of  debt  securities  held  by  it, and the prices of such securities increase
instead  the  Portfolio  will lose part or all of the benefit of the increased
value  of  its  securities which it has hedged because it will have offsetting
losses  in  its  futures  positions.  In  addition, in such situations, if the
Portfolio  has insufficient cash, it may have to sell securities to meet daily
maintenance  margin  requirements,  and  thus  the  Portfolio may have to sell
securities  at  a  time  when  it  may  be  disadvantageous to do so.Trust may
purchase  and write put and call options on certain debt futures contracts, as
they  become  available.  Such  options  are  similar to options on securities
except  that  options  on  futures  contracts give the purchaser the right, in
return  for  the  premium  paid, to assume a position in a futures contract (a
long  position if the option is a call and a short position if the option is a
put)  at  a  specified  exercise  price  at  any time during the period of the
option.  As  with options on securities, the holder or writer of an option may
terminate  his position by selling or purchasing an option of the same series.
There  is  no  guarantee  that  such closing transactions can be effected. The
Trust  will  be required to deposit initial margin and maintenance margin with
respect to put and call options on futures contracts written by it pursuant to
brokers'  requirements, and, in addition, net option premiums received will be
included  as initial margin deposits. See "Margin Payments" below. Compared to
the purchase or sale of futures contracts, the purchase of call or put options
on  futures  contracts  involves  less potential risk to the Trust because the
maximum  amount  at risk is the premium paid for the options plus transactions
costs.  However,  there  may be circumstances when the purchase of call or put
options  on  a  futures  contract would result in a loss to the Trust when the
purchase  or sale of the futures contracts would not, such as when there is no
movement in the prices of debt securities. The writing of a put or call option
on  a  futures  contract involves risks similar to those risks relating to the
purchase or sale of futures contracts.

       INDEX FUTURES CONTRACTS AND OPTIONS. The Trust may invest in debt index
futures contracts and stock index futures contracts, and in related options. A
debt  index futures contract is a contract to buy or sell units of a specified
debt index at a specified future date at a price agreed upon when the contract
is made. A unit is the current value of the index. Debt index futures in which
the  Trust  presently  expects  to  invest are not now available, although the
Trust  expects  such  futures  contracts  to become available in the future. A
stock  index  futures  contract  is a contract to buy or sell units of a stock
index  at  a specified future date at a price agreed upon when the contract is
made. A unit is the current value of the stock index.

The  following example illustrates generally the manner in which index futures
contracts  operate.  The  Standard & Poor's 100 Stock Index is composed of 100
selected  common  stocks,  most  of  which  are  listed  on the New York Stock
Exchange.  The  S&P 100 Index assigns relative weightings to the common stocks
included  in  the  Index,  and the Index fluctuates with changes in the market
values of those common stocks. In the case of the S&P 100 Index, contracts are
to  buy  or sell 100 units. Thus, if the value of the S&P 100 Index were $180,
one  contract  would  be  worth  $18,000  (100  units x $180). The stock index
futures contract specifies that no delivery of the actual stocks making up the
index  will  take  place.  Instead,  settlement  in  cash  must occur upon the
termination  of the contract, with the settlement being the difference between
the  contract  price and the actual level of the stock index at the expiration
of the contract. For example, if a Portfolio enters into a futures contract to
buy  100  units  of the S&P 100 Index at a specified future date at a contract
price  of  $180  and  the  S&P  100  Index is at $184 on that future date, the
Portfolio  will  gain  $400  (100 units x gain of $4). If the Portfolio enters
into  a  futures  contract to sell 100 units of the stock index at a specified
future  date  at  a contract price of $180 and the S&P 100 Index is at $182 on
that future date, the Portfolio will lose $200 (100 units x loss of $2).

The Trust does not presently expect to invest in debt index futures contracts.
Stock index futures contracts are currently traded with respect to
the  S&P  100  Index  on  the Chicago Mercantile Exchange, and with respect to
other  broad  stock  market  indexes,  such  as  the  New  York Stock Exchange
Composite  Stock  Index, which is traded on the New York Futures Exchange, and
the Value Line Composite Stock Index, which is traded on the Kansas City Board
of  Trade,  as  well as with respect to narrower "sub-indexes" such as the S&P
100  Energy Stock Index and the New York Stock Exchange Utilities Stock Index.
To  the  extent  permitted under applicable law, a Portfolio may trade futures
contracts  and  options  on futures contracts on exchanges created outside the
United States, such as the London International Financial Futures Exchange and
the Sydney Futures Exchange Limited. Foreign markets may offer advantages such
as  trading  in commodities that are not currently traded in the United States
or  arbitrage  possibilities  not  available  in  the  United  States. Foreign
markets,  however,  may  have  greater risk potential than domestic markets. A
Portfolio  may  purchase  or sell futures contracts with respect to any stock.
Positions  in  index futures may be closed out only on an exchange or board of
trade which provides a secondary market for such futures.

In  order  to  hedge  a  Portfolio's  investments  successfully  using futures
contracts and related options, the Trust must invest in futures contracts with
respect  to  indexes  or  sub-indexes,  the  movements  of  which will, in its
judgment,  have  a significant correlation with movements in the prices of the
Portfolio's securities.

Options on index futures contracts are similar to options on securities except
that  options  on  index  futures  contracts  give the purchaser the right, in
return for the premium paid, to assume a position in an index futures contract
(a long position if the option is a call and a short position if the option is
a  put)  at  a  specified  exercise price at any time during the period of the
option.  Upon  exercise  of the option, the holder would assume the underlying
futures  position  and  would  receive  a  variation margin payment of cash or
securities  approximating  the  increase  in  the value of the holder's option
position.  If  an  option  is  exercised  on the last trading day prior to the
expiration  date  of  the option, the settlement will be made entirely in cash
based  on  the  difference  between  the  exercise price of the option and the
closing  level  of  the  index  on  which the futures contract is based on the
expiration  date.  Purchasers  of  options  who fail to exercise their options
prior to the exercise date suffer a loss of the premium paid.

As  an  alternative  to  purchasing  and selling call and put options on index
futures  contracts,  each  of the Portfolios which may purchase and sell index
futures contracts may purchase and sell call and put options on the underlying
indexes  themselves  to  the  extent  that such options are traded on national
securities  exchanges.  Index  options  are  similar  to options on individual
securities  in that the purchaser of an index option acquires the right to buy
(in  the  case  of  a  call)  or  sell  (in the case of a put), and the writer
undertakes  the  obligation  to  sell or buy (as the case may be), units of an
index  at  a  stated  exercise price during the term of the option. Instead of
giving  the right to take or make actual delivery of securities, the holder of
an  index option has the right to receive a cash "exercise settlement amount."
This  amount  is  equal to the amount by which the fixed exercise price of the
option  exceeds (in the case of a put) or is less than (in the case of a call)
the  closing  value  of  the  underlying  index  on  the date of the exercise,
multiplied by a fixed "index multiplier."

A  Portfolio  may  purchase or sell options on stock indexes in order to close
out  its  outstanding  positions  in  options  on  stock  indexes which it has
purchased. A Portfolio may also allow such options to expire unexercised.

Compared to the purchase or sale of futures contracts, the purchase of call or
put  options on an index involves less potential risk to the Trust because the
maximum  amount  at risk is the premium paid for the options plus transactions
costs.  The writing of a put or call option on an index involves risks similar
to those risks relating to the purchase or sale of index futures contracts.

      MARGIN PAYMENTS. When a Portfolio purchases or sells a futures contract,
it  is required to deposit with the Custodian an amount of cash, U.S. Treasury
bills,  or  other  permissible  collateral  equal to a small percentage of the
amount  of the futures contract. This amount is known as "initial margin." The
nature  of  initial  margin  is  different  from  that  of  margin in security
transactions  in  that  it  does  not  involve  borrowing  money  to  finance
transactions.  Rather, initial margin is similar to a performance bond or good
faith  deposit that is returned to the Trust upon termination of the contract,
assuming the Trust satisfies its contractual obligations.

Subsequent payments to and from the broker occur on a daily basis in a process
known as "marking to market". These payments are called "variation margin" and
are  made  as  the  value  of  the underlying futures contract fluctuates. For
example,  when  a  Portfolio  sells  a  futures  contract and the price of the
underlying  debt  security  rises  above  the  delivery price, the Portfolio's
position  declines  in  value.  The Portfolio then pays the broker a variation
margin  payment  equal  to  the  difference  between the delivery price of the
futures contract and the market price of the securities underlying the futures
contract.  Conversely, if the price of the underlying security falls below the
delivery  price of the contract, the Portfolio's futures position increases in
value.  The  broker  then  must  make  a variation margin payment equal to the
difference  between  the delivery price of the futures contract and the market
price of the securities underlying the futures contract.

When  a  Portfolio  terminates  a  position  in  a  futures  contract, a final
determination  of  variation  margin is made, additional cash is paid by or to
the  Portfolio,  and  the  Portfolio  realizes  a loss or a gain. Such closing
transactions involve additional commission costs.

SPECIAL RISKS OF TRANSACTIONS IN FUTURES CONTRACTS AND RELATED OPTIONS

     LIQUIDITY RISKS. Positions in futures contracts may be closed out only on
an  exchange  or  board  of  trade  which provides a secondary market for such
futures.  Although  the  Trust  intends  to  purchase  or sell futures only on
exchanges  or  boards  of  trade where there appears to be an active secondary
market, there is no assurance that a liquid secondary market on an exchange or
board  of  trade  will  exist for any particular contract or at any particular
time.  If  there is not a liquid secondary market at a particular time, it may
not  be possible to close a futures position at such time and, in the event of
adverse price movements, the Trust would continue to be required to make daily
cash payments of variation margin. However, in the event financial futures are
used to hedge portfolio securities, such securities will not generally be sold
until  the  financial  futures  can  be  terminated. In such circumstances, an
increase  in  the  price of the portfolio securities, if any, may partially or
completely offset losses on the financial futures.

In  addition  to  the  risks that apply to all options transactions, there are
several special risks relating to options on futures contracts. The ability to
establish  and  close  out  positions  in  such options will be subject to the
development  and  maintenance  of a liquid secondary market. It is not certain
that  such  a  market will develop. Although the Trust generally will purchase
only  those  options for which there appears to be an active secondary market,
there is no assurance that a liquid secondary market on an exchange will exist
for any particular option or at any particular time. In the event that no such
market  exists  for  particular  options,  it  might not be possible to effect
closing transactions in such options with the result that the Trust would have
to exercise the options in order to realize any profit.

        HEDGING RISKS. There are several risks in connection with the use by a
Portfolio  of  futures  contracts and related options as a hedging device. One
risk  arises  because  of  the  imperfect correlation between movements in the
prices  of  the  futures contracts and options and movements in the underlying
securities or index or movements in the prices of the Trust's securities which
are the subject of the hedge. A Portfolio's Sub-Adviser will, however, attempt
to reduce this risk by purchasing and selling, to the extent possible, futures
contracts and related options on securities and indexes the movements of which
will,  in  its judgment, correlate closely with movements in the prices of the
underlying  securities or index and the Trust's portfolio securities sought to
be hedged.

Successful  use  of  futures  contracts and options by a Portfolio for hedging
purposes  is  also  subject  to a Portfolio's Sub-Adviser's ability to predict
correctly movements in the direction of the market. It is possible that, where
a  Portfolio  has  purchased  puts on futures contracts to hedge its portfolio
against a decline in the market, the securities or index on which the puts are
purchased  may  increase  in  value  and  the  value of securities held in the
portfolio may decline. If this occurred, the Portfolio would lose money on the
puts  and  also  experience a decline in value in its portfolio securities. In
addition,  the  prices  of futures, for a number of reasons, may not correlate
perfectly  with movements in the underlying securities or index due to certain
market  distortions. First, all participants in the futures market are subject
to margin deposit requirements. Such requirements may cause investors to close
futures  contracts  through  offsetting  transactions  which could distort the
normal  relationship  between  the  underlying  security  or index and futures
markets.  Second,  the  margin  requirements  in  the futures markets are less
onerous  than margin requirements in the securities markets in general, and as
a  result the futures markets may attract more speculators than the securities
markets  do. Increased participation by speculators in the futures markets may
also  cause  temporary  price  distortions.  Due  to  the possibility of price
distortion,  even a correct forecast of general market trends by a Portfolio's
Sub-Adviser  may  still  not result in a successful hedging transaction over a
very short time period.

          FOREIGN  TRANSACTION  RISKS.  Unlike  trading  on domestic commodity
exchanges, trading on foreign commodity exchanges is not regulated by the CFTC
and  may  be  subject to greater risks than trading on domestic exchanges. For
example,  some  foreign  exchanges  are  principal  markets  so that no common
clearing  facility  exists  and  a  trader  may  look  only  to the broker for
performance  of  the  contract. In addition, unless a Portfolio hedges against
fluctuations  in  the exchange rate between the U.S. dollar and the currencies
in  which trading is done on foreign exchanges, any profits that the Portfolio
might  realize  in  trading  could  be  eliminated  by  adverse changes in the
exchange  rate,  or  the  Portfolio  could  incur  losses as a result of those
changes.  Transactions on foreign exchanges may include both commodities which
are traded on domestic exchanges and those which are not.

          OTHER RISKS. Portfolios will incur brokerage fees in connection with
their  futures  and options transactions. In addition, while futures contracts
and  options  on  futures  will be purchased and sold to reduce certain risks,
those  transactions  themselves  entail  certain  other  risks.  Thus, while a
Portfolio  may  benefit  from  the  use  of  futures  and  related  options,
unanticipated changes in interest rates or stock price movements may result in
a poorer overall performance for the Portfolio than if it had not entered into
any  futures  contracts  or options transactions. Moreover, in the event of an
imperfect  correlation between the futures position and the portfolio position
which  is intended to be protected, the desired protection may not be obtained
and the Portfolio may be exposed to risk of loss.

FORWARD COMMITMENTS

The  Trust  may, on behalf of each Portfolio, enter into contracts to purchase
securities for a fixed price at a future date beyond customary settlement time
("forward  commitments")  if  the  Portfolio  holds,  and  maintains until the
settlement  date  in  a  segregated  account  maintained by the Custodian with
assets  selected  by  the Custodian, cash or high-grade debt obligations in an
amount  sufficient to meet the purchase price, or if the Portfolio enters into
offsetting contracts for the forward sale of other securities it owns. Forward
commitments  may be considered securities in themselves, and involve a risk of
loss  if  the  value  of  the  security  to be purchased declines prior to the
settlement date, which risk is in addition to the risk of decline in the value
of  the  Portfolio's  other  assets.  Where  such  purchases  are made through
dealers,  the  Portfolio  relies  on  the  dealer  to consummate the sale. The
dealer's  failure  to  do  so  may  result  in the loss to the Portfolio of an
advantageous yield or price.

Although  a  Portfolio  will generally enter into forward commitments with the
intention  of  acquiring securities for its portfolio or for delivery pursuant
to  options  contracts  it  has  entered  into,  a  Portfolio may dispose of a
commitment  prior  to  settlement  if  a  Portfolio's  Sub-Adviser  deems  it
appropriate  to  do  so.  A Portfolio may realize short-term profits or losses
upon the sale of forward commitments.

REPURCHASE AGREEMENTS

On behalf of each Portfolio, the Trust may enter into repurchase agreements. A
repurchase  agreement  is  a  contract  under  which  the Portfolio acquires a
security  for  a  relatively  short  period  (usually  not more than one week)
subject  to  the  obligation  of the seller to repurchase and the Portfolio to
resell  such  security at a fixed time and price (representing the Portfolio's
cost  plus  interest).  It  is  the  Trust's  present  intention to enter into
repurchase agreements only with member banks of the Federal Reserve System and
securities  dealers  meeting  certain  criteria  as  to  creditworthiness  and
financial  condition  established  by  the Trustees of the Trust and only with
respect  to  obligations  of  the  U.S.  Government  or  its  agencies  or
instrumentalities  or  other  high  quality  short  term  debt  obligations.
Repurchase  agreements may also be viewed as loans made by the Trust which are
collateralized  by the securities subject to repurchase. The Sub-Advisers will
monitor  such  transactions  to  ensure  that  the  value  of  the  underlying
securities  will  be  at  least  equal at all times to the total amount of the
repurchase  obligation, including the interest factor. If the seller defaults,
the  Trust  could realize a loss on the sale of the underlying security to the
extent  that the proceeds of sale including accrued interest are less than the
resale price provided in the agreement including interest. In addition, if the
seller  should  be involved in bankruptcy or insolvency proceedings, the Trust
may  incur  delay and costs in selling the underlying security or may suffer a
loss  of  principal  and  interest  if  the  Trust  is treated as an unsecured
creditor  and  required  to  return  the underlying collateral to the seller's
estate.

REVERSE REPURCHASE AGREEMENTS

The  Trust  may,  on  behalf  of  each  of  the Portfolios, enter into reverse
repurchase  agreements,  which involve the sale by the Portfolio of securities
held  by  it  with an agreement to repurchase the securities at an agreed upon
price, date, and interest payment. The Portfolios will use the proceeds of the
reverse repurchase agreements to purchase securities either maturing, or under
an agreement to resell, at a date simultaneous with or prior to the expiration
of  the  reverse repurchase agreement. A Portfolio will use reverse repurchase
agreements  when  the  interest income to be earned from the investment of the
proceeds  of  the  transaction  is  greater  than  the interest expense of the
reverse  repurchase  transaction. Reverse repurchase agreements into which the
Portfolios will enter require that the market value of the underlying security
and  other collateral equal or exceed the repurchase price (including interest
accrued  on  the  security),  and require the Portfolios to provide additional
collateral  if  the  market  value of such security falls below the repurchase
price  at any time during the term of the reverse repurchase agreement. At all
times  that  a reverse repurchase agreement is outstanding, the Portfolio will
maintain  cash,  liquid  high-grade  debt  obligations,  or  U.S.  Government
Securities,  as the case may be, in a segregated account at its custodian with
a value at least equal to its obligations under the agreement.

WHEN-ISSUED SECURITIES

The  Trust  may,  on  behalf  of  each  Portfolio,  from time to time purchase
securities  on a "when-issued" basis. Debt securities are often issued on this
basis. The price of such securities, which may be expressed in yield terms, is
fixed  at  the time a commitment to purchase is made, but delivery and payment
for  the  when-issued  securities  take  place  at a later date. Normally, the
settlement  date  occurs  within  one month of the purchase. During the period
between  purchase  and  settlement,  no  payment is made by a Portfolio and no
interest  accrues  to  the Portfolio. To the extent that assets of a Portfolio
are  held  in  cash  pending  the settlement of a purchase of securities, that
Portfolio  would earn no income. While the Trust may sell its right to acquire
when-issued  securities  prior  to  the  settlement  date,  the  Trust intends
actually  to acquire such securities unless a sale prior to settlement appears
desirable for investment reasons. At the time a Portfolio makes the commitment
to  purchase a security on a when-issued basis, it will record the transaction
and  reflect  the  amount due and the value of the security in determining the
Portfolio's  net  asset  value. The market value of the when-issued securities
may  be  more  or less than the purchase price payable at the settlement date.
Each  Portfolio  will establish a segregated account in which it will maintain
cash  and  U.S.  Government Securities or other high-grade debt obligations at
least  equal  in  value  to  commitments  for  when-issued  securities.  Such
segregated  securities  either  will  mature  or,  if necessary, be sold on or
before the settlement date.

LOANS OF PORTFOLIO SECURITIES

The  Trust  may  lend the portfolio securities of any Portfolio, provided: (1)
the  loan  is secured continuously by collateral consisting of U.S. Government
Securities,  cash,  or cash equivalents adjusted daily to have market value at
least  equal  to  the  current  market value of the securities loaned; (2) the
Trust  may at any time call the loan and regain the securities loaned; (3) the
Trust  will  receive  any interest or dividends paid on the loaned securities;
and  (4) the aggregate market value of securities of any Portfolio loaned will
not  at  any  time  exceed 20% (except 10% with respect to the EliteValue
Asset  Allocation  Portfolio,  15%  with  respect  to  the  Credit  Suisse
International Equity Portfolio and 33 1/3% with respect to the Global Advisors
Money Market Portfolio and the Global Advisors Growth Equity Portfolio) of the
total  assets  of the Portfolio taken at value. In addition, it is anticipated
that  the Portfolio may share with the borrower some of the income received on
the  collateral  for  the loan or that it will be paid a premium for the loan.
Before  the  Portfolio enters into a loan, a Portfolio's Sub-Adviser considers
all  relevant  facts  and  circumstances including the creditworthiness of the
borrower.  The risks in lending portfolio securities, as with other extensions
of credit, consist of possible delay in recovery of the securities or possible
loss  of  rights  in  the  collateral  should  the  borrower fail financially.
Although  voting  rights,  or  rights  to  consent, with respect to the loaned
securities pass to the borrower, the Trust retains the right to call the loans
at  any  time  on  reasonable  notice,  and  it  will  do so in order that the
securities  may  be  voted  by the Trust if the holders of such securities are
asked  to vote upon or consent to matters materially affecting the investment.
The  Trust will not lend portfolio securities to borrowers affiliated with the
Trust.

FOREIGN SECURITIES

Investments  in  foreign  securities may involve considerations different from
investments  in  domestic  securities  due  to  limited  publicly  available
information,  non-uniform  accounting  standards,  lower  trading  volume  and
possible  consequent  illiquidity,  greater  volatility in price, the possible
imposition  of  withholding  or  confiscatory  taxes, the possible adoption of
foreign  governmental  restrictions  affecting  the  payment  of principal and
interest, expropriation of assets, nationalization, or other adverse political
or economic developments. Foreign companies may not be subject to auditing and
financial reporting standards and requirements comparable to those which apply
to  U.S. companies. Foreign brokerage commissions and other fees are generally
higher  than in the United States. It may also be more difficult to obtain and
enforce a judgment against a foreign issuer.

In  addition,  to  the extent that any Portfolio's foreign investments are not
U.S.  dollar-denominated,  the  Portfolio  may  be  affected  favorably  or
unfavorably  by  changes  in  currency  exchange  rates  or  exchange  control
regulations  and  may  incur  costs  in  connection  with  conversion  between
currencies.

In  determining  whether  to  invest  in  securities  of  foreign issuers, the
Sub-Adviser of a Portfolio will consider the likely impact of foreign taxes on
the net yield available to the Portfolio and its shareholders. Income received
by  a  Portfolio  from  sources  within  foreign  countries  may be reduced by
withholding and other taxes imposed by such countries. Tax conventions between
certain countries and the United States may reduce or eliminate such taxes. It
is  impossible to determine the effective rate of foreign tax in advance since
the  amount of a Portfolio's assets to be invested in various countries is not
known, and tax laws and their interpretations may change from time to time and
may  change  without  advance  notice. Any such taxes paid by a Portfolio will
reduce its net income available for distribution to shareholders.

FOREIGN CURRENCY TRANSACTIONS

The  Trust  may  engage  in  currency  exchange transactions, on behalf of its
Portfolios  which  may  invest  in  foreign  securities,  to  protect  against
uncertainty  in  the  level  of  future foreign currency exchange rates and to
increase  current  return.  The Trust may engage in both "transaction hedging"
and "position hedging."

When it engages in transaction hedging, the Trust enters into foreign currency
transactions  with  respect to specific receivables or payables of a Portfolio
generally  arising  in  connection  with the purchase or sale of its portfolio
securities.  The  Trust  will engage in transaction hedging when it desires to
"lock-in"  the  U.S.  dollar  price of a security it has agreed to purchase or
sell,  or  the  U.S.  dollar equivalent of a dividend or interest payment in a
foreign  currency.  By transaction hedging the Trust will attempt to protect a
Portfolio  against  a  possible  loss  resulting from an adverse change in the
relationship  between  the  U.S.  dollar  and  the applicable foreign currency
during  the period between the date on which the security is purchased or sold
or  on  which  the  dividend  or interest payment is declared, and the date on
which such payments are made or received.

The Trust may purchase or sell a foreign currency on a spot (or cash) basis at
the prevailing spot rate in connection with transaction hedging. The Trust may
also  enter  into contracts to purchase or sell foreign currencies at a future
date  ("forward  contracts")  and  purchase  and sell foreign currency futures
contracts.

For transaction hedging  purposes the Trust may also purchase exchange-listed 
and over-the-counter  call  and  put options on foreign currency futures 
contracts and  on foreign currencies. A put option on a futures contract gives
the Trust the right to assume a short position in the futures contract until 
expiration of the option.  A put option on currency gives the Trust the right 
to sell a currency at an exercise  price  until  the expiration of the option.
A call option on a futures contract gives the Trust the right to assume a long
position  in  the  futures contract until the expiration of the option. A call
option  on  currency  gives  the Trust the right to purchase a currency at the
exercise  price  until  the expiration of the option. The Trust will engage in
over-the-counter  transactions  only  when  appropriate  exchange-traded
transactions  are  unavailable  and  when,  in  the opinion of the Portfolio's
Sub-Adviser,  the  pricing  mechanism  and  liquidity are satisfactory and the
participants  are  responsible  parties  likely  to  meet  their  contractual
obligations.

When  it  engages  in position hedging, the Trust enters into foreign currency
exchange  transactions  to  protect  against  a  decline  in the values of the
foreign  currencies in which securities held by a Portfolio are denominated or
are  quoted  in their principle trading markets or an increase in the value of
currency  for  securities which a Portfolio expects to purchase. In connection
with  position  hedging, the Trust may purchase put or call options on foreign
currency  and  foreign  currency  futures  contracts  and  buy or sell forward
contracts  and foreign currency futures contracts. The Trust may also purchase
or sell foreign currency on a spot basis.

The  precise matching of the amounts of foreign currency exchange transactions
and  the  value  of  the  portfolio  securities involved will not generally be
possible  since the future value of such securities in foreign currencies will
change  as a consequence of market movements in the values of those securities
between  the dates the currency exchange transactions are entered into and the
dates they mature.

It  is impossible to forecast with precision the market value of a Portfolio's
portfolio  securities  at  the  expiration or maturity of a forward or futures
contract.  Accordingly,  it  may  be  necessary  for  the  Trust  to  purchase
additional  foreign  currency on behalf of a Portfolio on the spot market (and
bear  the  expense  of  such  purchase) if the market value of the security or
securities  being hedged is less than the amount of foreign currency the Trust
is  obligated  to  deliver  and  if a decision is made to sell the security or
securities  and  make  delivery of the foreign currency. Conversely, it may be
necessary  to  sell  on  the spot market some of the foreign currency received
upon  the  sale  of the portfolio security or securities of a Portfolio if the
market  value  of  such  security  or securities exceeds the amount of foreign
currency the Trust is obligated to deliver on behalf of the Portfolio.

To  offset some of the costs to a Portfolio of hedging against fluctuations in
currency  exchange  rates,  the  Trust may write covered call options on those
currencies.

Transaction  and  position  hedging  do  not  eliminate  fluctuations  in  the
underlying  prices  of  the  securities  which  a Portfolio owns or intends to
purchase  or  sell.  They  simply  establish  a rate of exchange which one can
achieve at some future point in time.

Additionally,  although these techniques tend to minimize the risk of loss due
to  a  decline  in  the  value  of the hedged currency, they tend to limit any
potential  gain  which  might  result  from  the increase in the value of such
currency.

A Portfolio may also  seek  to  increase  its current return by purchasing and
selling  foreign  currency  on  a  spot  basis,  and by purchasing and selling
options  on  foreign currencies and on foreign currency futures contracts, and
by purchasing and selling foreign currency forward contracts.

          CURRENCY  FORWARD  AND FUTURES CONTRACTS. A forward foreign currency
exchange  contract  involves  an  obligation  to  purchase  or sell a specific
currency at a future date, which may be any fixed number of days from the date
of  the  contract  as agreed by the parties, at a price set at the time of the
contract.  In  the  case  of a cancelable forward contract, the holder has the
unilateral right to cancel the contract at maturity by paying a specified fee.
The  contracts  are  traded in the interbank market conducted directly between
currency  traders  (usually  large  commercial  banks)  and their customers. A
forward  contract generally has no deposit requirement, and no commissions are
charged  at  any  stage  for  trades. A foreign currency futures contract is a
standardized  contract  for  the  future  delivery  of a specified amount of a
foreign  currency at a future date at a price set at the time of the contract.
Foreign currency futures contracts traded in the United States are designed by
and traded on exchanges regulated by the CFTC, such as the New York Mercantile
Exchange.

Forward  foreign  currency  exchange  contracts  differ  from foreign currency
futures  contracts  in  certain  respects. For example, the maturity date of a
forward contract may be any fixed number of days from the date of the contract
agreed upon by the parties, rather than a predetermined date in a given month.
Forward contracts may be in any amounts agreed upon by the parties rather than
predetermined  amounts.  Also,  forward  foreign exchange contracts are traded
directly  between  currency  traders  so  that  no intermediary is required. A
forward contract generally requires no margin or other deposit.

At  the maturity of a forward or futures contract, the Trust may either accept
or  make delivery of the currency specified in the contract, or at or prior to
maturity enter into a closing transaction involving the purchase or sale of an
offsetting  contract.  Closing  transactions with respect to forward contracts
are  usually  effected with the currency trader who is a party to the original
forward  contract.  Closing transactions with respect to futures contracts are
effected on a commodities exchange; a clearing corporation associated with the
exchange assumes responsibility for closing out such contracts.

Positions  in  foreign  currency  futures contracts and related options may be
closed  out  only  on an exchange or board of trade which provides a secondary
market in such contracts or options. Although the Trust intends to purchase or
sell  foreign currency futures contracts and related options only on exchanges
or boards of trade where there appears to be an active secondary market, there
is  no assurance that a secondary market on an exchange or board of trade will
exist for any particular contract or option or at any particular time. In such
event,  it  may  not be possible to close a futures or related option position
and,  in  the event of adverse price movements, the Trust would continue to be
required  to  make  daily  cash  payments  of  variation margin on its futures
positions.

     FOREIGN CURRENCY OPTIONS. Options on foreign currencies operate similarly
to  options  on  securities,  and are traded primarily in the over-the-counter
market,  although  options  on foreign currencies have recently been listed on
several  exchanges.  Such  options  will  be  purchased or written only when a
Portfolio's  Sub-Adviser  believes  that  a liquid secondary market exists for
such  options.  There  can be no assurance that a liquid secondary market will
exist  for  a  particular  option  at  any  specific  time. Options on foreign
currencies are affected by all of those factors which influence exchange rates
and investments generally.

The value of a foreign currency option is dependent upon the value of the 
foreign currency  and  the U.S. dollar, and may have no relationship to the 
investment merits of a foreign security. Because foreign currency transactions 
occurring in  the  interbank market involve substantially larger amounts than 
those that may  be  involved in the use of foreign currency options,investors 
may be disadvantaged  by having to deal in an odd lot market (generally 
consisting of transactions of less than $1 million) for the underlying foreign 
currencies at prices that are less favorable than for round lots.

There  is  no  systematic  reporting  of  last  sale  information  for foreign
currencies  and  there  is no regulatory requirement that quotations available
through  dealers or other market sources be firm or revised on a timely basis.
Available  quotation  information  is  generally  representative of very large
transactions  in  the  interbank  market  and  thus may not reflect relatively
smaller transactions (less than $1 million) where rates may be less favorable.
The  interbank  market  in  foreign  currencies  is a global, around-the-clock
market.  To  the  extent  that  the  U.S. options markets are closed while the
markets  for the underlying currencies remain open, significant price and rate
movements may take place in the underlying markets that cannot be reflected in
the U.S. options markets.

         FOREIGN CURRENCY CONVERSION. Although foreign exchange dealers do not
charge  a  fee  for currency conversion, they do realize a profit based on the
difference  (the  "spread")  between prices at which they buy and sell various
currencies.  Thus, a deal may offer to sell a foreign currency to the Trust at
one  rate, while offering a lesser rate of exchange should the Trust desire to
resell that currency to the dealer.

        SWAPS, CAPS, FLOORS AND COLLARS. Among the Strategic Transactions into
which certain Portfolios may enter are interest rate, currency and index swaps
and  other  types  of  available  swap  agreements,  such  as caps, floors and
collars.  A Portfolio will enter into these transactions primarily to preserve
a  return or spread on a particular investment or portion of its portfolio, to
protect  against  currency fluctuations, as a duration management technique or
to  protect  against  any  increase  in  the  price  of securities a Portfolio
anticipates  purchasing  at  a  later  date.  A  Portfolio  will  use  these
transactions  as  hedges  and not as speculative investments and will not sell
interest  rate  caps  or  floors  where  it  does  not own securities or other
instruments providing the income stream the Portfolio may be obligated to pay.
Interest  rate  swaps involve the exchange by the Portfolio with another party
of  their respective commitments to pay or receive interest, e.g., an exchange
of  floating  rate payments for fixed rate payments with respect to a notional
amount of principal. A currency swap is an agreement to exchange cash flows on
a  notional  amount  of  two  or  more  currencies based on the relative value
differential among them. An index swap is an agreement to swap cash flows on a
notional  amount  based on changes in the values of the reference indices. The
purchase  of  a  cap  entitles the purchaser to receive payments on a notional
principal  amount  from  the  party  selling  such  cap  to  the extent that a
specified  index exceeds a predetermined interest rate or amount. The purchase
of  a floor entitles the purchaser to receive payments on a notional principal
amount  from the party selling such floor to the extent that a specified index
falls below a predetermined interest rate or amount. A collar is a combination
of  a  cap  and a floor that preserves a certain return within a predetermined
range of interest rates or values.

A  Portfolio  will  usually  enter  into  swaps  on a net basis, i.e., the two
payment  streams  are  netted  out in a cash settlement on the payment date or
dates  specified in the instrument, with the Portfolio receiving or paying, as
the  case  may  be, only the net amount of the two payments. Inasmuch as these
swaps,  caps,  floors  and  collars  are  entered  into for good faith hedging
purposes,  the Sub-Advisers and the Portfolios believe such obligations do not
constitute  senior  securities  under  the  Investment Company Act of 1940, as
amended,  and,  accordingly,  will  not  treat  them  as  being subject to its
borrowing  restrictions.  If  there  is  a  default  by  the counterparty, the
Portfolio  may have contractual remedies pursuant to the agreements related to
the  transaction. The swap market has grown substantially in recent years with
a large number of banks and investment banking firms acting both as principals
and  agents  utilizing  standardized swap documentation. As a result, the swap
market  has become relatively liquid. Caps, floors and collars are more recent
innovations  for  which  standardized  documentation  has  not  yet been fully
developed and, accordingly, they are less liquid than swaps.

With respect to swaps, the Portfolio will accrue the net amount of the excess,
if  any, of its obligations over its entitlements with respect to each swap on
a  daily  basis  and  will  segregate  with its custodian an amount of cash or
liquid high-grade securities having a value equal to the accrued excess. Caps,
floors  and  collars  require  segregation  of  assets with a value equal to a
Portfolio's net obligation, if any.

COMMERCIAL MORTGAGE-BACKED SECURITIES

The  BlackRock Managed Bond Portfolio may invest in Commercial Mortgage-Backed
Securities.  Commercial  Mortgage-Backed  Securities are generally multi-class
debt  or pass-through securities backed by a mortgage loan or pool of mortgage
loans  secured  by  commercial  property,  such  as  industrial  and warehouse
properties,  office  buildings,  retail  space and shopping malls, multifamily
properties  and  cooperative  apartments,  hotels  and  motels, nursing homes,
hospitals,  senior  living  centers  and agricultural property. The commercial
mortgage  loans  that  underlie  Commercial  Mortgage-Backed  Securities  have
certain  distinct characteristics. Commercial mortgage loans are generally not
amortizing  or  not fully amortizing. At their maturity date, repayment of the
remaining  principal  balance  or  "balloon"  is due and is repaid through the
attainment  of  an additional loan or sale of the property. Unlike most single
family  residential  mortgages,  commercial  real property loans often contain
provisions which substantially reduce the likelihood that such securities will
be  prepaid.  The provisions generally impose significant prepayment penalties
on loans and, in some cases there may be prohibitions on principal prepayments
for  several  years  following  origination.  This  difference  in  prepayment
exposure  is  significant due to extraordinarily high levels of refinancing of
traditional  residential  mortgages experienced over the past year as mortgage
rates have reached a 25-year low. Assets underlying Commercial Mortgage-Backed
Securities may relate to only a few properties or to a single property.

Commercial  Mortgage-Backed  Securities have been issued in public and private
transactions  by  a  variety  of public and private issuers.  Non-governmental
entities  that  have issued or sponsored Commercial Mortgage-Backed Securities
offerings  include  owners  of  commercial  properties,  originators  of  and
investors  in  mortgage  loans, savings and loan associations, mortgage banks,
commercial  banks,  insurance  companies, investment banks and special purpose
subsidiaries  of  the foregoing. The BlackRock Managed Bond Portfolio may from
time  to  time  purchase  Commercial  Mortgage-Backed Securities directly from
issuers  in  negotiated  transactions  or  from  a  holder  of such Commercial
Mortgage-Backed Securities in the secondary market.

Commercial  Mortgage-Backed Securities generally are structured to protect the
senior  class  investors  against  potential losses on the underlying mortgage
loans.  This  is generally provided by the subordinated class investors, which
may  be  included  in  the  Portfolio,  by  taking the first loss if there are
defaults  on the underlying commercial mortgage loans. Other protection, which
may  benefit  all  of the classes, including the subordinated classes in which
the Portfolio intends to invest, may include issuer guarantees, reserve funds,
additional  subordinated  securities,  cross-collateralization,
over-collateralization and the equity investors in the underlying properties.

By  adjusting the priority of interest and principal payments on each class of
a  given Commercial Mortgage-Backed Security, issuers are able to issue senior
investment-grade  securities  and  lower-rated  or  non-rated  subordinated
securities  tailored  to  meet  the  needs  of  sophisticated  institutional
investors.  In  general,  subordinated  classes  of Commercial Mortgage-Backed
Securities  are  entitled  to  receive  repayment  of principal only after all
required  principal  payments  have  been made to more senior classes and have
subordinate  rights as to receipt of interest distributions. Such subordinated
classes  are  subject  to  a substantially greater risk of nonpayment than are
senior  classes  of Commercial Mortgage-Backed Securities. Even within a class
of  subordinate  securities,  most  Commercial  Mortgage-Backed Securities are
structured  with  a  hierarchy of levels (or "loss positions"). Loss positions
are  the  order in which nonrecoverable losses of principal are applied to the
securities  within  a  given structure. For instance, a first-loss subordinate
security  will  absorb  any  principal  losses before any higher-loss position
subordinate  security.  This  type  of structure allows a number of classes of
securities  to  be created with varying degrees of credit exposure, prepayment
exposure and potential total return.

Subordinated  classes  of  Commercial  Mortgage-Backed  Securities  have  more
recently  been  structured  to  meet  specific investor preferences and issuer
constraints  and  have different priorities for cash flow and loss absorption.
As  previously  discussed,  from  a credit perspective, they are structured to
absorb any credit-related losses prior to the senior class. The principal cash
flow characteristics of subordinated classes are designed to be among the most
stable in the Mortgage-Backed Securities market, the probability of prepayment
being much lower than with traditional Residential Mortgage-Backed Securities.
This  characteristic  is  primarily due to the structural feature that directs
the  application  of principal payments first to the senior classes until they
are  retired  before  the  subordinated classes receive any prepayments. While
this  serves  to  enhance  the  credit  protection  of  the senior classes, it
produces  subordinated  classes with more stable average lives. Subject to the
applicable provisions of the 1940 Act, there are no limitations on the classes
of  Commercial  Mortgage-Backed  Securities in which the Portfolio may invest.
Accordingly,  in  certain  circumstances,  the  Portfolio  may  recover
proportionally less of its investment in a Commercial Mortgage-Backed Security
than the holders of more senior classes of the same Commercial Mortgage-Backed
Security.

The  rating  assigned to a given issue and class of Commercial Mortgage-Backed
Securities  is  a  product  of  many  factors, including, the structure of the
security,  the  level  of  subordination,  the  quality  and  adequacy  of the
collateral,  and  the  past  performance  of  the  originators  and  servicing
companies. The rating of any Commercial Mortgage-Backed Security is determined
to a substantial degree by the debt service coverage ratio (i.e., the ratio of
current net operating income from the commercial properties, in the aggregate,
to  the  current debt service obligations on the properties) and the LTV ratio
of  the  pooled  properties.  The  amount  of the securities issued in any one
rating  category  is determined by the rating agencies after a rigorous credit
rating  process  which  includes analysis of the issuer, servicer and property
manager,  as well as verification of the LTV and debt service coverage ratios.
LTV  ratios  may be particularly important in the case of commercial mortgages
because  most  commercial mortgage loans provide that the lender's sole remedy
in the event of a default is against the mortgaged property, and the lender is
not permitted to pursue remedies with respect to other assets of the borrower.
Accordingly, loan-to-value ratios may, in certain circumstances, determine the
amount realized by the holder of the Commercial Mortgage-Backed Security.

ZERO-COUPON SECURITIES

Zero-coupon  securities  in  which a Portfolio may invest are debt obligations
which  are generally issued at a discount and payable in full at maturity, and
which  do  not  provide  for  current  payments of interest prior to maturity.
Zero-coupon securities usually trade at a deep discount from their face or par
value  and  are  subject  to  greater  market value fluctuations from changing
interest  rates  than  debt  obligations  of  comparable maturities which make
current  distributions of interest. As a result, the net asset value of shares
of  a  Portfolio  investing  in  zero-coupon  securities  may fluctuate over a
greater  range  than  shares of other Portfolios of the Trust and other mutual
funds  investing  in  securities  making current distributions of interest and
having similar maturities.

Zero-coupon  securities may include U.S. Treasury bills issued directly by the
U.S.  Treasury  or other short-term debt obligations, and longer-term bonds or
notes  and their unmatured interest coupons which have been separated by their
holder,  typically  a custodian bank or investment brokerage firm. A number of
securities  firms  and  banks  have  stripped  the  interest  coupons from the
underlying  principal  (the  "corpus")  of U.S. Treasury securities and resold
them in custodial receipt programs with a number of different names, including
Treasury  Income  Growth  Receipts  ("TIGRS")  and  Certificates of Accrual on
Treasuries  ("CATS").  The underlying U.S. Treasury bonds and notes themselves
are  held  in  book-entry  form at the Federal Reserve Bank or, in the case of
bearer securities (i.e., unregistered securities which are owned ostensibly by
the bearer or holder thereof), in trust on behalf of the owners thereof.

In  addition,  the  Treasury  has  facilitated  transfers  of  ownership  of
zero-coupon  securities  by accounting separately for the beneficial ownership
of  particular  interest  coupons  and  corpus payments on Treasury securities
through  the  Federal  Reserve  book-entry  record-keeping system. The Federal
Reserve program as established by the Treasury Department is known as "STRIPS"
or  "Separate  Trading  of  Registered  Interest and Principal of Securities."
Under  the  STRIPS  program,  a  Portfolio will be able to have its beneficial
ownership  of  U.S.  Treasury  zero-coupon securities recorded directly in the
book-entry  record-keeping  system  in  lieu of having to hold certificates or
other evidences of ownership of the underlying U.S. Treasury securities.

When  debt  obligations have been stripped of their unmatured interest coupons
by  the  holder,  the  stripped  coupons are sold separately. The principal or
corpus is sold at a deep discount because the buyer receives only the right to
receive a future fixed payment on the security and does not receive any rights
to periodic cash interest payments. Once stripped or separated, the corpus and
coupons  may be sold separately. Typically, the coupons are sold separately or
grouped  with  other coupons with like maturity dates and sold in such bundled
form.  Purchasers  of  stripped  obligations  acquire,  in  effect,  discount
obligations  that  are  economically  identical  to the zero-coupon securities
issued directly by the obligor.

VARIABLE- OR FLOATING-RATE SECURITIES

Certain Portfolios may invest in securities which offer a variable or floating
rate of interest. Variable-rate securities provide for automatic establishment
of  a  new  interest  rate  at  fixed  intervals  (e.g.,  daily,  monthly,
semi-annually,  etc.).  Floating-rate  securities  provide  for  automatic
adjustment  of  the  interest rate whenever some specified interest rate index
changes.  The  interest  rate  on  variable-  or  floating-rate  securities is
ordinarily  determined  by reference to, or is a percentage of, a bank's prime
rate,  the  90-day  U.S.  Treasury bill rate, the rate of return on commercial
paper  or bank certificates of deposit, an index of short-term interest rates,
or some other objective measure.

Variable-  or  floating-rate  securities  frequently  include a demand feature
entitling  the  holder  to  sell  the securities to the issuer at par. In many
cases,  the demand feature can be exercised at any time on seven days' notice;
in  other  cases,  the  demand  feature is exercisable at any time on 30 days'
notice  or  on  similar  notice  at  intervals of not more than one year. Some
securities  which  do  not  have  variable  or  floating interest rates may be
accompanied by puts producing similar results and price characteristics.

Variable-rate  demand  notes include master demand notes which are obligations
that  permit a Portfolio to invest fluctuating amounts, which may change daily
without  penalty,  pursuant  to  direct  arrangements between the Portfolio as
lender,  and  the  borrower.  The interest rates on these notes fluctuate from
time  to  time.  The  issuer  of such obligations normally has a corresponding
right,  after  a  given  period,  to  prepay in its discretion the outstanding
principal  amount  of  the  obligations plus accrued interest upon a specified
number  of  days' notice to the holders of such obligations. The interest rate
on a floating-rate demand obligation is based on a known lending rate, such as
a  bank's  prime  rate,  and  is adjusted automatically each time such rate is
adjusted.  The  interest rate on a variable-rate demand obligation is adjusted
automatically at specified intervals. Frequently, such obligations are secured
by  letters  of credit or other credit support arrangements provided by banks.
Because  these  obligations are direct lending arrangements between the lender
and  borrower,  it is not contemplated that such instruments will generally be
traded,  and  there generally is not an established secondary market for these
obligations,  although  they  are redeemable at face value. Accordingly, where
these obligations are not secured by letters of credit or other credit support
arrangements,  the  Portfolio's right to redeem is dependent on the ability of
the  borrower  to  pay  principal  and  interest  on  demand. Such obligations
frequently  are  not  rated  by  credit  rating  agencies.  If not so rated, a
Portfolio  may  invest  in them only if the Portfolio's Sub-Adviser determines
that,  at the time of investment, the obligations are of comparable quality to
the  other  obligations in which the Portfolio may invest. The Sub-Adviser, on
behalf  of a Portfolio, will consider on an ongoing basis the creditworthiness
of  the  issuers  of the floating- and variable-rate demand obligations in the
Portfolio's portfolio.

LOWER-GRADE SECURITIES

Certain  Portfolios  may  invest  in  lower-grade  income  securities.  Such
lower-grade securities are commonly referred to as "junk bonds." Investment in
such securities involves special risks, as described herein. Liquidity relates
to the ability of a Portfolio to sell a security in a timely manner at a price
which  reflects the value of that security. As discussed below, the market for
lower-grade  securities  is  considered  generally  to be less liquid than the
market  for investment-grade securities. The relative illiquidity of some of a
Portfolio's  portfolio  securities  may  adversely  affect  the ability of the
Portfolio  to  dispose  of  such  securities in a timely manner and at a price
which  reflects  the value of such security in the Sub-Adviser's judgment. The
market  for  less  liquid securities tends to be more volatile than the market
for more liquid securities and market values of relatively illiquid securities
may  be  more  susceptible  to  change  as  a  result of adverse publicity and
investor  perceptions  than are the market values of higher-grade, more liquid
securities.

A  Portfolio's  net  asset  value will change with changes in the value of its
portfolio  securities.  If a Portfolio invests in fixed-income securities, the
Portfolio's  net  asset  value  can be expected to change as general levels of
interest  rates  fluctuate.  When  interest  rates  decline,  the  value  of a
portfolio  invested  in  fixed-income  securities  can  be  expected  to rise.
Conversely,  when  interest  rates  rise, the value of a portfolio invested in
fixed-income securities can be expected to decline. Net asset value and market
value  may be volatile due to a Portfolio's investment in lower-grade and less
liquid  securities.  Volatility  may  be  greater  during  periods  of general
economic uncertainty.

A  Portfolio's  investments  are  valued  pursuant  to  guidelines adopted and
periodically reviewed by the Board of Trustees. To the extent that there is no
established  retail market for some of the securities in which a Portfolio may
invest,  there  may  be relatively inactive trading in such securities and the
ability  of  the  Sub-Adviser  to  accurately  value  such  securities  may be
adversely  affected.  During  periods  of  reduced market liquidity and in the
absence  of  readily  available  market  quotations  for  securities held in a
Portfolio's  portfolio,  the  responsibility  of  the Sub-Adviser to value the
Portfolio's  securities  becomes more difficult and the Sub-Adviser's judgment
may  play a greater role in the valuation of the Portfolio's securities due to
the  reduced  availability  of  reliable  objective data. To the extent that a
Portfolio  invests  in illiquid securities and securities which are restricted
as to resale, the Portfolio may incur additional risks and costs.

Lower-grade securities generally involve greater credit risk than higher-grade
securities.  A general economic downturn or a significant increase in interest
rates  could  severely  disrupt  the  market  for  lower-grade  securities and
adversely  affect  the  market  value of such securities. In addition, in such
circumstances,  the  ability  of  issuers  of  lower-grade securities to repay
principal and to pay interest, to meet projected financial goals and to obtain
additional  financing  may be adversely affected. Such consequences could lead
to  an increased incidence of default for such securities and adversely affect
the  value of the lower-grade securities in a Portfolio's portfolio and thus a
Portfolio's  net  asset  value.  The  secondary  market  prices of lower-grade
securities  are less sensitive to changes in interest rates than are those for
higher-rated securities, but are more sensitive to adverse economic changes
or individual issuer developments. Adverse publicity and investor perceptions,
whether  or  not  based  on  rational  analysis, may also affect the value and
liquidity of lower-grade securities.

Yields on a Portfolio's portfolio securities can be expected to fluctuate over
time.  In  addition,  periods  of economic uncertainty and changes in interest
rates  can  be expected to result in increased volatility of the market prices
of  the  lower-grade securities in a Portfolio's portfolio and thus in the net
asset  value  of a Portfolio. Net asset value and market value may be volatile
due  to  a  Portfolio's  investment in lower-grade and less liquid securities.
Volatility  may be greater during periods of general economic uncertainty. The
Portfolios  may  incur  additional expenses to the extent they are required to
seek  recovery  upon  a  default  in the payment of interest or a repayment of
principal  on  their  portfolio  holdings, and the Portfolios may be unable to
obtain  full  recovery thereof. In the event that an issuer of securities held
by  a Portfolio experiences difficulties in the timely payment of principal or
interest  and  such  issuer  seeks to restructure the terms of its borrowings,
such  Portfolio  may  incur  additional  expenses  and may determine to invest
additional  capital  with respect to such issuer or the project or projects to
which the Portfolio's portfolio securities relate.

The  Portfolios  will  rely  on  each  Sub-Adviser's  judgment,  analysis  and
experience  in  evaluating  the  creditworthiness  of  an  issuer.  In  this
evaluation,  the Sub-Adviser will take into consideration, among other things,
the  issuer's  financial resources, its sensitivity to economic conditions and
trends,  its  operating  history,  the  quality of the issuer's management and
regulatory  matters.  The  Sub-Adviser also may consider, although it does not
rely  primarily  on,  the  credit  ratings  of  S&P  and Moody's in evaluating
fixed-income  securities.  Such  ratings evaluate only the safety of principal
and  interest  payments,  not  market  value  risk.  Additionally, because the
creditworthiness  of  an  issuer  may  change  more rapidly than is able to be
timely  reflected  in  changes in credit ratings, the Sub-Adviser continuously
monitors  the  issuers of such securities held in the Portfolio's portfolio. A
Portfolio  may,  if  deemed  appropriate by the Sub-Adviser, retain a security
whose  rating  has  been  downgraded  below B by S&P or below B by Moody's, or
whose rating has been withdrawn.

                           INVESTMENT RESTRICTIONS

FUNDAMENTAL INVESTMENT RESTRICTIONS

The  following  investment restrictions are fundamental and may not be changed
with  respect  to  any  Portfolio  without  the  approval of a majority of the
outstanding  voting securities of that Portfolio. Under the Investment Company
Act  of  1940  and  the  rules thereunder, "majority of the outstanding voting
securities"  of  a Portfolio means the lesser of (1) 67% of the shares of that
Portfolio  present  at  a  meeting  if  the  holders  of  more than 50% of the
outstanding  shares  of  that Portfolio are present in person or by proxy, and
(2)  more than 50% of the outstanding shares of that Portfolio. Any investment
restrictions  which involve a maximum percentage of securities or assets shall
not  be  considered to be violated unless an excess over the percentage occurs
immediately  after,  and  is  caused  by,  an  acquisition  or  encumbrance of
securities or assets of, or borrowings by or on behalf of, a Portfolio, as the
case may be.

The Trust may not, on behalf of a Portfolio:

     (1)  With respect to 75% of its total assets, purchase the securities of
any  issuer  if  such  purchase  would  cause  more  than 5% of the value of a
Portfolio's  total  assets  to  be  invested  in  securities of any one issuer
(except  securities  issued or guaranteed by the U.S. Government or any agency
or  instrumentality  thereof),  or  purchase  more than 10% of the outstanding
voting securities of any one issuer;

     (2)    invest  more  than  25% of the value of its net assets in the
securities  (other  than  U.S.  Government Securities), of issuers in a single
industry,  except  that  this  policy shall not limit investment by the Global
Advisors  Money Market Portfolio in obligations of U.S. banks (excluding their
foreign branches);

     (3)  borrow money (including reverse repurchase agreements), except as a
temporary  measure for extraordinary or emergency purposes or, with respect to
the  Global  Advisors  Money Market Portfolio, to facilitate redemptions, (and
not  for  leveraging  or investment, except with respect to reverse repurchase
agreements  and  dollar  roll transactions, to the extent such investments are
permitted  under  a  Portfolio's investment objectives and policies), provided
that  borrowings do not exceed an amount equal to 33-1/3% of the current value
of  the  Portfolio's assets taken at market value, less liabilities other than
borrowings. If at any time a Portfolio's borrowings exceed this limitation due
to  a decline in net assets, such borrowings will within three days be reduced
to  the  extent necessary to comply with this limitation. A Portfolio will not
purchase  investments  once  borrowed  funds  (including  reverse  repurchase
agreements) exceed 5% of its total assets;

     (4)  make loans to other persons, except loans of portfolio securities
and  except  to the extent that the purchase of debt obligations in accordance
with  its  investment  objectives  and  policies  or  entry  into  repurchase
agreements may be deemed to be loans;

     (5)  purchase or sell any commodity contract, except that each Portfolio
(other  than  the  Global  Advisors  Money  Market  Portfolio),  to the extent
permitted  by  its  investment  objectives and policies, may purchase and sell
futures contracts based on debt securities, indexes of securities, and foreign
currencies  and  purchase  and  write options on securities, futures contracts
which it may purchase, securities indexes, and foreign currencies and purchase
forward contracts. (Securities denominated in gold or other precious metals or
whose  value  is  determined by the value of gold or other precious metals are
not considered to be commodity contracts.)

     (6)  underwrite securities issued by other persons except to the extent
that,  in connection with the disposition of its portfolio investments, it may
be deemed to be an underwriter under federal securities laws;

     (7)  purchase or sell real estate, although (with respect to Portfolios
other  than  the  Global  Advisors Money Market Portfolio) it may purchase and
sell  securities  which  are secured by or represent interests in real estate,
mortgage-related  securities,  securities  of companies principally engaged in
the  real  estate industry and participation interests in pools of real estate
mortgage  loans,  and  it  may  liquidate  real estate acquired as a result of
default on a mortgage;

     (8)   issue any class of securities which is senior to a Portfolio's
shares of beneficial interest except as permitted under the Investment Company
Act of 1940 or by order of the SEC.

NON-FUNDAMENTAL INVESTMENT RESTRICTIONS

The  following  investment restrictions are non-fundamental and may be changed
by  the  Trustees  of  the  Trust  without  shareholder  approval.  Although
shareholder  approval  is  not  necessary,  the  Trust  intends  to notify its
shareholders  before  implementing  any material change in any non-fundamental
investment restriction.

The Trust may not, on behalf of a Portfolio:

     (1)  invest more than 15% (except 10% with respect to the Credit Suisse
International Equity Portfolio and the Global Advisors Money Market Portfolio)
of  the  net  assets  of  a  Portfolio  (taken  at  market  value) in illiquid
securities, including repurchase agreements maturing in more than seven days;

     (2)    purchase  securities  on  margin, except (with respect to all
Portfolios  other  than  the  Global  Advisors  Money  Market  Portfolio) such
short-term  credits  as  may  be  necessary for the clearance of purchases and
sales of securities, and except (with respect to all Portfolios other than the
Global  Advisors  Money  Market Portfolio) that it may make margin payments in
connection  with  options, futures contracts, options on futures contracts and
forward foreign currency contracts and in connection with swap agreements;

     (3)  make short sales of securities unless such Portfolio (other than the
Global  Advisors  Money  Market  Portfolio)  owns  an  equal  amount  of  such
securities  or  owns  securities  which,  without  payment  of  any  further
consideration, are convertible into or exchangeable for securities of the same
issue as, and equal in amount to, the securities sold short;

     (4)  make investments for the purpose of gaining control of a company's
management.

                           MANAGEMENT OF THE TRUST
<TABLE>
<CAPTION>
<S>                            <C>                             <C>

                                                               Principal Occupation During
Name, Address and Age          Position Held with the Trust    Past Five Years
- -----------------------------  ------------------------------  ---------------------------------------

Richard W. Scott*           President (Principal Executive  Executive Vice President, General
5555 San Felipe, Suite 900     Officer)and Trustee             Counsel and Chief Investment Officer
Houston, Texas 77056                                           of Western National Corporation and
Age: 42                                                        Western National Life Insurance Company
                                                               since February, 1994; prior thereto, a
                                                               partner with Vinson & Elkins L.L.P.

John A. Graf*                  Trustee                         Executive Vice President and Chief
5555 San Felipe, Suite 900                                     Marketing Officer of Western National
Houston, Texas 77056                                           Corporation since December, 1993
Age: 36                                                 and of Western National Life Insurance
                                                               Company since March, 1993; prior
                                                               thereto, Senior, Second or Assistant
                                                               Vice President or Vice President,
                                                               Marketing of Conseco, Inc. and Western
                                                               National Corporation.

Alden W. Brosseau*             Trustee                         Owner, Sonoma Group, Consulting
16670 Arnold Drive                                             to Management, since March, 1993;
Sonoma, CA 95476                                               prior thereto, Vice President,
Age: 68                                                 Investment Administration & Planning,
                                                               American General Corporation.

S. Tevis Grinstead          Trustee                         Retired since 1993; prior thereto,
c/o Vinson & Elkins L.L.P.                                     a partner with Vinson & Elkins L.L.P.
2300 First City Tower                                          
1001 Fannin
Houston, Texas 77002-6760
Age: 57 

Hugh L. Hyde                   Trustee                         Owner, HLH Consulting Inc. since
12 Greenway Plaza, Suite 1350                                  November, 1994; from March 1, 1993 -
Houston, Texas 77046-1201                                      September 15, 1994, President and
Age: 53                                                 Director of Texas Capital Bancshares,
                                                               Inc. and its subsidiary bank, Texas
                                                               Capital Bank, N.A.; prior thereto,
                                                               a partner with KPMG Peat Marwick.

Melvin C. Payne                Trustee                         President and Chief Executive Officer
Three Riverway, Suite 1375                                     of Carriage Services since 1991; prior
Houston, Texas 77045                                           thereto, an independent consultant to
Age: 53                                                        various companies.

Patrick F. Grady            Vice President, Treasurer,      Vice President, Treasurer, Principal
5555 San Felipe, Suite 900     Principal                       Financial Officer and Principal
Houston, Texas 77056                                           Accounting Officer of Western National
Age: 38                                                        Life Insurance Company since
                                                               February, 1994; prior thereto, Vice
                                                               President, Second Vice President,
                                                               Assistant Vice President - Financial
                                                               Reporting, Conseco, Inc., Carmel,
                                                               Indiana.

Dwight L. Cramer            Vice President and Secretary    Senior Vice President - Law and
5555 San Felipe, Suite 900                                     Secretary of Western National
Houston, Texas 77056                                           Life and Western National Corporation
Age: 43                                                        since February, 1996; prior thereto,
                                                               from November 1993 until February 1996,
                                                               Vice President, Secretary and Associate
                                                               General Counsel of Western National
                                                               Life; prior thereto, from January, 1993
                                                               until November, 1993, private law
                                                               practice, Houston, Texas; prior
                                                               thereto, from August, 1988 until
                                                               January, 1993, partner and shareholder,
                                                               Chamberlain, Hrdlicka, White, Williams,
                                                               Martin, a law firm, Houston, Texas.

Kurt R. Fredland               Vice President and Assistant    Assistant Vice President - Variable
5555 San Felipe, Suite 900     Treasurer                       Annuity Administration, Western
Houston, Texas 77056                                           National Life, since
Age: 47                                                 April, 1994; prior thereto, from
                                                               February, 1993 to April, 1994, a
                                                               financial consultant; prior thereto,
                                                               from April, 1977 to February, 1993,
                                                               Senior Vice President (and a number of
                                                               other positions at the same employer
                                                               preceding that position), First City
                                                               Bancorporation of Texas, Inc., Houston,
                                                               Texas.

Evelyn M. Curran               Assistant Secretary             Staff Attorney, Western National Life,
5555 San Felipe, Suite 900                                     since March 1994; prior thereto,
Houston, Texas 77056                                           from January 1991 to March 1994,
Age: 30                                                 law student, South Texas College of
                                                               Law, Houston, Texas; prior
                                                               thereto, from August, 1990 to August,
                                                               1992, Underwriter and Claims
                                                               Representative, Farmers Insurance
                                                               Company, Santa Ana, California.

<FN>

* Interested person of the Trust within the meaning of the 1940 Act.
</TABLE>



Each  Trustee  of  the  Trust  who is not an employee, officer or director of
the Life Company, the Adviser or a Sub-Adviser receives an annual fee of 
$7,500 and an additional fee of $750  for each Trustees'  meeting  attended. 
In addition, disinterested Trustees  who are members of any Board committees 
will receive a separate $750 fee  for attendance of any committee meeting 
that is held on a day on which no Board meeting is held. None of the Trustees
or officers of the Trust own any of the oustanding shares of the Trust as of 
May 1, 1996. With respect to the period ended December 31, 1995, the Trust 
paid Trustees' fees aggregating $32,812.50. The following table shows the 
1995 compensation by Trustee.

                            COMPENSATION TABLE
<TABLE>
<CAPTION>
<S>                  <C>            <C>                <C>             <C>

      (1)                      (2)                (3)             (4)                (5)
                                    Pension or                         Total
                     Aggregate      Retirement         Estimated       Compensation
                     Compensation   Benefits Accrued   Annual          From Registrant
Name of Person,      From           As Part of Fund    Benefits Upon   and Fund Complex
Position             Registrant(1)  Expenses           Retirement      Paid to Trustees
- -------------------  -------------  -----------------  --------------  -----------------

Richard W. Scott     None           None               None            None
  President and
  Trustee

John A. Graf         None           None               None            None
   Trustee

Alden W. Brosseau    $9,750.00      None               None            $9,750.00
   Trustee

Hugh L. Hyde         $9,750.00      None               None            $9,750.00
   Trustee

Melvin C. Payne      $9,750.00      None               None            $9,750.00
   Trustee

S. Tevis Grinstead    $3,562.50     None               None            $3,562.50
   Trustee

<FN>
     (1) The information provided in the Compensation Table represents the actual
payments for the period May 18, 1995 (date of organizational meeting of Trustees)
through December 31, 1995. a portion of such compensation was paid by the Life
Company as part of the organizational expenses of the Trust.
</TABLE>

SUBSTANTIAL SHAREHOLDERS

Shares  of  the  Portfolios  are  issued  and  redeemed  in  connection  with
investments  in  and  payments under certain variable annuity contracts issued
through a separate account of the Life Company. As of May 1, 1996, the
separate  account  of the Life Company was known to the  Board  of  Trustees 
and the management of the Trust to own of record 100% of the shares of each
Portfolio of the Trust.

The  Declaration  of Trust provides that the Trust will indemnify its Trustees
and  officers  against  liabilities  and  expenses incurred in connection with
litigation  in  which  they  may be involved because of their offices with the
Trust,  except  if it is determined in the manner specified in the Declaration
of  Trust that they have not acted in good faith in the reasonable belief that
their  actions  were  in  the  best  interests  of  the  Trust  or  that  such
indemnification  would  relieve any officer or Trustee of any liability to the
Trust  or  its shareholders by reason of willful misfeasance, bad faith, gross
negligence,  or  reckless  disregard  of  his or her duties. The Trust, at its
expense,  may  provide liability insurance for the benefit of its Trustees and
officers.

Under the Investment Advisory Agreement between the Trust and the Adviser (the
"Investment  Advisory  Agreement"),  the Adviser, at its expense, provides the
Portfolios  with  investment  advisory  services  and  advises and assists the
officers  of the Trust in taking such steps as are necessary or appropriate to
carry  out  the decisions of its Trustees regarding the conduct of business of
the  Trust  and  each  Portfolio.  The  fees  to  be paid under the Investment
Advisory Agreement are set forth in the Trust's prospectus.

Under the Investment Advisory Agreement, the Adviser is obligated to formulate
a continuing program for the investment of the assets of each Portfolio of the
Trust  in  a  manner  consistent  with each Portfolio's investment objectives,
policies  and restrictions and to determine from time to time securities to be
purchased,  sold, retained or lent by the Trust and implement those decisions,
subject  always  to  the  provisions  of  the Trust's Declaration of Trust and
By-laws,  and  of  the  Investment Company Act of 1940, and subject further to
such  policies  and  instructions  as  the  Trustees  may  from  time  to time
establish.

The  Investment  Advisory  Agreement  further  provides that the Adviser shall
furnish the Trust with office space and necessary personnel, pay ordinary 
office  expenses,  pay  all  executive  salaries  of  the  Trust  and furnish,
without expense to the Trust, the services of such members of its organization
as may be duly elected officers or Trustees of the Trust.

Under  the Investment Advisory Agreement, the Trust is responsible for all its
other  expenses  including, but not limited to, the following expenses: legal,
auditing  or  accounting  expenses,  Trustees'  fees  and  expenses, insurance
premiums, brokers' commissions, taxes and governmental fees, expenses of issue
or  redemption  of  shares,  expenses  of registering or qualifying shares for
sale,  reports  and  notices  to  shareholders,  and fees and disbursements of
custodians,  transfer  agents,  registrars,  shareholder  servicing agents and
dividend  disbursing  agents,  and certain expenses with respect to membership
fees of industry associations.

Investment  Advisory  Agreement  provides  that  the  Adviser  may  retain
sub-advisers,  at  Adviser's own cost and expense, for the purpose of managing
the investment of the assets of one or more Portfolios.

The  Investment  Advisory  Agreement provides that neither the Adviser nor any
director,  officer or employee of Adviser will be liable for any loss suffered
by  the  Trust  in  the  absence  of  willful  misfeasance,  bad  faith, gross
negligence  or  reckless disregard of obligations and duties. In addition, the
Agreement provides for indemnification of the Adviser by the Trust.

The Investment Advisory Agreement may be terminated without penalty by vote of
the Trustees, as to any Portfolio by the shareholders of that Portfolio, or by
Adviser  on  60  days  written  notice.  The Agreement also terminates without
payment  of  any  penalty  in  the  event  of its assignment. In addition, the
Investment  Advisory  Agreement  may  be  amended  only  by  a  vote  of  the
shareholders  of the affected Portfolio(s), and provides that it will continue
in  effect  from  year to year only so long as such continuance is approved at
least  annually  with respect to each Portfolio by vote of either the Trustees
or  the  shareholders  of the Portfolio, and, in either case, by a majority of
the  Trustees  who are not "interested persons" of the Adviser. In each of the
foregoing  cases,  the  vote  of the shareholders is the affirmative vote of a
"majority  of  the outstanding voting securities" as defined in the Investment
Company Act of 1940.

The  Adviser  has  agreed  to  waive  its  entire advisory fee for each of the
Portfolios  for  the  initial  six  (6)  months of each Portfolio's investment
operations.  Additionally, the Adviser has agreed to waive that portion of its
advisory  fee  which is in excess of the amount payable by the Adviser to each
sub-adviser  pursuant  to  the  respective  sub-advisory  agreements  for each
Portfolio  until May 1, 1997.  In addition, the Adviser has undertaken to bear
all  operating  expenses  of each Portfolio, excluding the compensation of the
Adviser,  that  exceed .12% of each Portfolio's average daily net assets until
May 1, 1997. Information concerning the dollar amounts of advisory fees waived
and expenses reimbursed for the period ended December 31, 1995 is contained in
the Prospectus.

State  Street  Bank  and  Trust  Company provides certain accounting, transfer
agency, and other services to the Trust.

SUB-ADVISERS

Each  of the Sub-Advisers described in the Prospectus serves as Sub-Adviser to
one  or  more  of  the  Portfolios  of  the Trust pursuant to separate written
agreements.  Certain  services  provided  by,  and  the  fees  paid  to,  the
Sub-Advisers  are  described  in  the  Prospectus  under  "Management  of  the
Trust--Sub-Advisers."

INVESTMENT DECISIONS

Investment  decisions  for  the  Trust  and  for the other investment advisory
clients of the Sub-Advisers are made with a view to achieving their respective
investment objectives and after consideration of such factors as their current
holdings,  availability  of  cash  for  investment,  and  the  size  of  their
investments generally. Frequently, a particular security may be bought or sold
for  only  one  client or in different amounts and at different times for more
than  one  but  less  than all clients. Likewise, a particular security may be
bought  for one or more clients when one or more other clients are selling the
security. In addition, purchases or sales of the same security may be made for
two  or  more  clients  of  a Sub-Adviser on the same day. In such event, such
transactions  will  be allocated among the clients in a manner believed by the
Sub-Adviser  to be equitable to each. In some cases, this procedure could have
an  adverse  effect on the price or amount of the securities purchased or sold
by  the  Trust.  Purchase  and  sale orders for the Trust may be combined with
those  of other clients of a Sub-Adviser in the interest of achieving the most
favorable net results for the Trust.

BROKERAGE AND RESEARCH SERVICES

Transactions on U.S. stock exchanges and other agency transactions involve the
payment  by  the  Trust  of negotiated brokerage commissions. Such commissions
vary  among  different brokers. Also, a particular broker may charge different
commissions  according  to  such  factors  as  the  difficulty and size of the
transaction.  Transactions  in foreign securities often involve the payment of
fixed  brokerage  commissions,  which  are  generally higher than those in the
United  States.  There  is  generally  no  stated  commission  in  the case of
securities  traded  in the over-the-counter markets, but the price paid by the
Trust  usually  includes  an  undisclosed  dealer  commission  or  mark-up. In
underwritten  offerings,  the  price  paid  by the Trust includes a disclosed,
fixed commission or discount retained by the underwriter or dealer.
is  currently  intended  that  the  Sub-Advisers will place all orders for the
purchase  and  sale  of  portfolio  securities  for the Trust and buy and sell
securities  for the Trust through a substantial number of brokers and dealers.
In  so  doing,  the Sub-Advisers will use their best efforts to obtain for the
Trust  the  best  price and execution available. In seeking the best price and
execution,  the  Sub-Advisers, having in mind the Trust's best interests, will
consider  all  factors  they deem relevant, including, by way of illustration,
price, the size of the transaction, the nature of the market for the security,
the  amount  of  the  commission,  the  timing  of the transaction taking into
account  market  prices  and trends, the reputation, experience, and financial
stability  of  the broker-dealer involved, and the quality of service rendered
by the broker-dealer in other transactions.

It  has  for  many  years  been  a  common practice in the investment advisory
business  for  advisers  of  investment  companies  and  other  institutional
investors  to  receive  research,  statistical,  and  quotation  services from
broker-dealers  who  execute  portfolio  transactions  for the clients of such
advisers.  Consistent  with  this  practice,  the  Sub-Advisers  may  receive
research,  statistical,  and  quotation  services from any broker-dealers with
whom  they  place the Trust's portfolio transactions. These services, which in
some  cases  may  also  be purchased for cash, include such matters as general
economic  and  security  market  reviews,  industry  and  company  reviews,
evaluations  of securities, and recommendations as to the purchase and sale of
securities.  Some of these services may be of value to the Sub-Advisers and/or
their  affiliates  in  advising  various  other clients (including the Trust),
although  not  all  of  these  services are necessarily useful and of value in
managing  the  Trust.  The  management  fees paid by the Trust are not reduced
because the Sub-Advisers and/or their affiliates may receive such services.

As  permitted  by  Section  28(e)  of  the  Securities Exchange Act of 1934, a
Sub-Adviser  may  cause  a  Portfolio  to  pay  a  broker-dealer  who provides
brokerage  and  research  services  to  the Sub-Adviser an amount of disclosed
commission  for effecting a securities transaction for the Portfolio in excess
of  the  commission  which  another  broker-  dealer  would  have  charged for
effecting  that  transaction  provided that the Sub-Adviser determines in good
faith  that  such  commission  was  reasonable in relation to the value of the
brokerage and research services provided by such broker-dealer viewed in terms
of  that  particular transaction or in terms of all of the accounts over which
investment  discretion  is  so exercised. A Sub-Adviser's authority to cause a
Portfolio to pay any such greater commissions is also subject to such policies
as the Adviser or the Trustees may adopt from time to time.


                       DETERMINATION OF NET ASSET VALUE

The net asset value per share of each Portfolio is determined daily as of 4:00
p.m.  New  York  time  on  each  day  the  New York Stock Exchange is open for
trading.  The  New  York  Stock  Exchange  is normally closed on the following
national holidays: New Year's Day, President's Day, Good Friday, Memorial Day,
Independence Day, Labor Day, Thanksgiving, and Christmas.

The  value  of a foreign security is determined in its national currency as of
the  close  of  trading on the foreign exchange on which it is traded or as of
4:00  p.m. New York time, if that is earlier, and that value is then converted
into  its  U.S.  dollar  equivalent  at the foreign exchange rate in effect at
noon,  New  York  time,  on  the  day  the  value  of  the foreign security is
determined.

The  valuation  of  the  Global  Advisors  Money  Market Portfolio's portfolio
securities  is  based  upon  their  amortized  cost,  which does not take into
account  unrealized securities gains or losses. This method involves initially
valuing  an  instrument  at  its  cost  and  thereafter  assuming  a  constant
amortization  to maturity of any discount or premium, regardless of the impact
of  fluctuating interest rates on the market value of the instrument. By using
amortized  cost  valuation,  the  Trust seeks to maintain a constant net asset
value  of  $1.00  per  share  for  the Global Advisors Money Market Portfolio,
despite  minor  shifts  in the market value of its portfolio securities. While
this  method  provides certainty in valuation, it may result in periods during
which  value,  as  determined  by  amortized cost, is higher or lower than the
price  the Global Advisors Money Market Portfolio would receive if it sold the
instrument.  During  periods  of declining interest rates, the quoted yield on
shares  of  the  Global  Advisors Money Market Portfolio may tend to be higher
than  a like computation made by a fund with identical investments utilizing a
method  of valuation based on market prices and estimates of market prices for
all  of  its  portfolio instruments. Thus, if the use of amortized cost by the
Portfolio resulted in a lower aggregate portfolio value on a particular day, a
prospective  investor  in  the Global Advisors Money Market Portfolio would be
able  to  obtain  a somewhat higher yield if he or she purchased shares of the
Global  Advisors  Money  Market  Portfolio on that day, than would result from
investment in a fund utilizing solely market values, and existing investors in
the  Global  Advisors  Money  Market  Portfolio  would receive less investment
income.  The  converse  would apply on a day when the use of amortized cost by
the  Portfolio  resulted  in a higher aggregate portfolio value. However, as a
result  of  certain  procedures  adopted  by the Trust, the Trust believes any
difference will normally be minimal.

The  net  asset  value  of the shares of each of the Portfolios other than the
Global  Advisors  Money  Market  Portfolio is determined by dividing the total
assets  of  the Portfolio, less all liabilities, by the total number of shares
outstanding.  Securities traded on a national securities exchange or quoted on
the NASDAQ National Market System are valued at their last-reported sale price
on  the  principal  exchange or reported by NASDAQ or, if there is no reported
sale,  and  in  the  case  of  over-the-counter securities not included in the
NASDAQ National Market System, at a bid price estimated by a broker or dealer.
Debt  securities,  including  zero-coupon  securities,  and  certain  foreign
securities  will be valued by a pricing service. Other foreign securities will
be  valued  by  the  Trust's  custodian.  Securities  for which current market
quotations  are  not readily available and all other assets are valued at fair
value  as  determined  in  good  faith  by  the  Trustees, although the actual
calculations  may  be  made by persons acting pursuant to the direction of the
Trustees.

If  any securities held by a Portfolio are restricted as to resale, their fair
value  is  generally determined as the amount which the Trust could reasonably
expect  to  realize  from  an  orderly  disposition  of such securities over a
reasonable  period  of  time. The valuation procedures applied in any specific
instance  are  likely  to  vary  from  case to case. However, consideration is
generally  given to the financial position of the issuer and other fundamental
analytical  data  relating  to  the  investment  and  to  the  nature  of  the
restrictions  on  disposition  of  the  securities (including any registration
expenses  that  might  be  borne  by  the  Trust  in  connection  with  such
disposition).  In  addition,  specific  factors are also generally considered,
such  as  the  cost  of  the  investment, the market value of any unrestricted
securities  of the same class (both at the time of purchase and at the time of
valuation),  the size of the holding, the prices of any recent transactions or
offers  with  respect  to such securities, and any available analysts' reports
regarding the issuer.

Generally,  trading  in  certain  securities  (such  as foreign securities) is
substantially  completed  each  day at various times prior to the close of the
New  York  Stock  Exchange. The values of these securities used in determining
the net asset value of the Trust's shares are computed as of such times. Also,
because  of  the  amount  of  time  required  to  collect  and process trading
information  as  to  large numbers of securities issues, the values of certain
securities  (such  as  convertible  bonds  and U.S. Government Securities) are
determined  based  on  market  quotations  collected earlier in the day at the
latest  practicable  time  prior  to  the close of the Exchange. Occasionally,
events affecting the value of such securities may occur between such times and
the  close  of  the Exchange which will not be reflected in the computation of
the  Trust's net asset value. If events materially affecting the value of such
securities  occur  during such period, then these securities will be valued at
their fair value, in the manner described above.

The  proceeds received by each Portfolio for each issue or sale of its shares,
and  all  income, earnings, profits, and proceeds thereof, subject only to the
rights  of  creditors,  will  be specifically allocated to such Portfolio, and
constitute  the  underlying assets of that Portfolio. The underlying assets of
each Portfolio will be segregated on the Trust's books of account, and will be
charged  with the liabilities in respect of such Portfolio and with a share of
the general liabilities of the Trust. Expenses with respect to any two or more
Portfolios  may  be  allocated  in  proportion  to the net asset values of the
respective  Portfolios  except  where  allocations  of  direct  expenses  can
otherwise be fairly made.

                                    TAXES

Each Portfolio of the Trust intends to qualify each year and elect to be taxed
as  a  regulated  investment  company  under Subchapter M of the United States
Internal  Revenue  Code  of  1986,  as  amended  (the  "Code"). As a regulated
investment  company  qualifying  to  have  its  tax liability determined under
Subchapter  M, a Portfolio will not be subject to federal income tax on any of
its  net  investment income or net realized capital gains that are distributed
to  the  separate  account  of  the  Life Company. As a Massachusetts business
trust,  a  Portfolio  under  present  law will not be subject to any excise or
income taxes in Massachusetts.

In  order  to  qualify  as a "regulated investment company," a Portfolio must,
among  other  things,  (a)  derive  at  least  90%  of  its  gross income from
dividends, interest, payments with respect to securities loans, gains from the
sale  or  other  disposition  of stock, securities, or foreign currencies, and
other  income  (including  gains  from options, futures, or forward contracts)
derived  with  respect to its business of investing in such stock, securities,
or  currencies;  (b) derive less than 30% of its gross income from the sale or
other disposition of certain assets (including stock and securities) held less
than  three  months;  (c) diversify its holdings so that, at the close of each
quarter of its taxable year, (i) at least 50% of the value of its total assets
consists of cash, cash items, U.S. Government Securities, and other securities
limited  generally  with  respect to any one issuer to not more than 5% of the
total  assets of the Portfolio and not more than 10% of the outstanding voting
securities  of  such  issuer,  and  (ii) not more than 25% of the value of its
assets is invested in the securities of any issuer (other than U.S. Government
Securities).  In  order  to  receive  the  favorable  tax  treatment  accorded
regulated  investment  companies and their shareholders, moreover, a Portfolio
must  in  general  distribute  at  least  90%  of its interest, dividends, net
short-term capital gain, and certain other income each year.

With  respect  to  investment  income  and  gains received by a Portfolio from
sources  outside  the  United  States, such income and gains may be subject to
foreign  taxes which are withheld at the source. The effective rate of foreign
taxes  in  which a Portfolio will be subject depends on the specific countries
in  which its assets will be invested and the extent of the assets invested in
each such country and therefore cannot be determined in advance.

A Portfolio's ability to use options, futures, and forward contracts and other
hedging  techniques,  and  to  engage  in  certain  other transactions, may be
limited  by  tax  considerations.  A  Portfolio's  transactions  in
foreign-currency-denominated  debt instruments and its hedging activities will
likely  produce  a  difference between its book income and its taxable income.
This  difference  may cause a portion of the Portfolio's distributions of book
income  to  constitute  returns  of  capital  for  tax purposes or require the
Portfolio  to  make distributions exceeding book income in order to permit the
Trust  to continue to qualify, and be taxed under Subchapter M of the Code, as
a regulated investment company.

Under federal income tax law, a portion of the difference between the purchase
price  of  zero-coupon  securities in which a Portfolio has invested and their
face  value  ("original  issue  discount")  is  considered to be income to the
Portfolio  each year, even though the Portfolio will not receive cash interest
payments  from these securities. This original issue discount (imputed income)
will  comprise a part of the net investment income of the Portfolio which must
be  distributed  to shareholders in order to maintain the qualification of the
Portfolio as a regulated investment company and to avoid federal income tax at
the level of the Portfolio.

It  is  the  policy  of each of the Portfolios to meet the requirements of the
Code  to  qualify  as a regulated investment company that is taxed pursuant to
Subchapter M of the Code. One of these requirements is that less than 30% of a
Portfolio's  gross  income  must  be  derived  from  gains  from sale or other
disposition  of securities held for less than three months (with special rules
applying  to  so-called  designated  hedges). Accordingly, a Portfolio will be
restricted  in  selling securities held or considered under Code rules to have
been  held  less  than  three  months,  and  in  engaging  in hedging or other
activities  (including  entering  into  options,  futures,  or  short-sale
transactions)  which  may  cause  the Trust's holding period in certain of its
assets to be less than three months.

This discussion of the federal income tax and state tax treatment of the Trust
and  its  shareholders is based on the law as of the date of this Statement of
Additional  Information. It does not describe in any respect the tax treatment
of any insurance or other product pursuant to which investments in the Trust 
may be made. For further information concerning federal income tax 
consequences for the holders of the VA Contracts of the Life company, 
investors should consult the prospectus used in connection with the issuance 
of their VA Contracts.

                         DIVIDENDS AND DISTRIBUTIONS

      GLOBAL ADVISORS MONEY MARKET PORTFOLIO. The net investment income of the
Global  Advisors  Money  Market  Portfolio  is  determined  as of the close of
trading  on the New York Stock Exchange (generally 4:00 p.m. New York time) on
each day on which the Exchange is open for business. All of the net investment
income  so  determined  normally  will  be  declared  as  a  dividend daily to
shareholders  of  record  as of the close of trading on the Exchange after the
purchase and redemption of shares. Unless the business day before a weekend or
holiday is the last day of an accounting period, the dividend declared on that
day  will  include  an  amount  in  respect  of the Portfolio's income for the
subsequent non-business day or days. No daily dividend will include any amount
of  net  income  in  respect  of  a  subsequent semi-annual accounting period.
Dividends  commence  on  the  next  business  day  after the date of purchase.
Dividends  declared  during  any  month  will  be  invested as of the close of
business  on  the  last  calendar  day of that month (or the next business day
after the last calendar day of the month if the last calendar day of the month
is  a non-business day) in additional shares of the Portfolio at the net asset
value  per  share,  normally  $1.00, determined as of the close of business on
that day, unless payment of the dividend in cash has been requested.

Net  income  of  the  Global  Advisors  Money Market Portfolio consists of all
interest income accrued on portfolio assets less all expenses of the Portfolio
and  amortized  market  premium.  Amortized  market  discount  is  included in
interest  income.  The  Portfolio  does  not  anticipate that it will normally
realize any long-term capital gains with respect to its portfolio securities.

Normally  the  Global Advisors Money Market Portfolio will have a positive net
income  at  the time of each determination thereof. Net income may be negative
if  an  unexpected  liability  must  be accrued or a loss realized. If the net
income  of  the Portfolio determined at any time is a negative amount, the net
asset  value  per  share will be reduced below $1.00 unless one or more of the
following  steps, for which the Trustees have authority, are taken: (1) reduce
the  number  of  shares  in  each  shareholder's  account,  (2)  offset  each
shareholder's  pro  rata  portion  of  negative  net  income  against  the
shareholder's  accrued  dividend  account  or against future dividends, or (3)
combine  these  methods  in  order to seek to maintain the net asset value per
share  at  $1.00.  The Trust may endeavor to restore the Portfolio's net asset
value  per  share  to  $1.00  by  not  declaring  dividends from net income on
subsequent  days  until  restoration, with the result that the net asset value
per  share  will  increase  to  the extent of positive net income which is not
declared as a dividend.

Should  the  Global  Advisors Money Market Portfolio incur or anticipate, with
respect  to  its  portfolio,  any unusual or unexpected significant expense or
loss  which  would  affect  disproportionately  the  Portfolio's  income for a
particular  period, the Trustees would at that time consider whether to adhere
to  the  dividend  policy described above or to revise it in light of the then
prevailing  circumstances  in  order  to ameliorate to the extent possible the
disproportionate effect of such expense or loss on then existing shareholders.
Such  expenses  or losses may nevertheless result in a shareholder's receiving
no  dividends  for  the  period during which the shares are held and receiving
upon redemption a price per share lower than that which was paid.

       OTHER PORTFOLIOS. Each of the Portfolios other than the Global Advisors
Money  Market  Portfolio  will  declare  and  distribute  dividends  from  net
investment income, if any, and will distribute its net realized capital gains,
if  any, at least annually. Both dividends and capital gain distributions will
be made in shares of such Portfolios unless an election is made on behalf of a
separate account to receive dividends and capital gain distributions in cash.

                           PERFORMANCE INFORMATION

     GLOBAL ADVISORS MONEY MARKET PORTFOLIO: The Portfolio's yield is computed
by  determining  the  percentage net change, excluding capital changes, in the
value of an investment in one share of the Portfolio over the base period, and
multiplying  the  net  change  by  365/7  (or  approximately  52  weeks).  The
Portfolio's  effective yield represents a compounding of the yield by adding 1
to  the  number  representing the percentage change in value of the investment
during  the  base  period,  raising  that  sum  to a power equal to 365/7, and
subtracting 1 from the result.

     OTHER PORTFOLIOS:

      (a)  A Portfolio's yield is presented for a specified 30-day period (the
"base period"). Yield is based on the amount determined by (i) calculating the
aggregate  of  dividends  and interest earned by the Portfolio during the base
period less expenses accrued for that period, and (ii) dividing that amount by
the  product  of  (A)  the  average  daily  number  of shares of the Portfolio
outstanding  during  the base period and entitled to receive dividends and (B)
the  net  asset  value  per share of the Portfolio on the last day of the base
period.  The  result  is  annualized  on  a compounding basis to determine the
Portfolio's  yield.  For this calculation, interest earned on debt obligations
held  by  a  Portfolio is generally calculated using the yield to maturity (or
first  expected  call  date)  of such obligations based on their market values
(or,  in  the case of receivables-backed securities such as Ginnie Maes, based
on  cost).  Dividends  on  equity securities are accrued daily at their stated
dividend rates.

As  required  by  regulations of the Securities and Exchange Commission, the 
annualized total return of a Portfolio for a period is computed by assuming a 
hypothetical initial payment of $1,000. It is then assumed that all of the 
dividends and distributions by the Portfolio over the period are reinvested. 
It is then assumed that at the end of the period, the entire amount is 
redeemed. The annualized total return is then calculated by determining the 
annual rate required for the initial payment to grow to the amount which
would have been received upon redemption.

Investment operations for the Portfolios depicted in the chart below commenced 
on October 10, 1995 for the Money Market Portfolio and on October 20, 1995 
for the BEA Growth and Income, Credit Suisse International Equity Portfolio 
and Global Advisors Growth Equity Portfolio. The performance figures shown 
for the Portfolios in the chart below reflect the actual fees and expenses 
paid by the Portfolios.

Average Total Return for the Period ended December 31, 1995

                                          Portfolio Performance

Portfolio                                 Return Since Inception

BEA Growth and Income                     6.57%
Credit Suisse International Equity        3.93%
Global Advisors Growth Equity             3.57%
Global Advisors Money Market              1.17%

From time to time, the Adviser may reduce its compensation or assume expenses
with  respect  to  the  operations of  a  Portfolio  in order to reduce the 
Portfolio's  expenses.   Any  such  waiver or assumption  would increase a 
Portfolio's yield and total return during the period of the waiver or 
assumption.

                          SHAREHOLDER COMMUNICATIONS

Owners  of  Variable  Annuity  contracts  issued by the Life Company for which
shares  of  one  or more Portfolios are the investment vehicle are entitled to
receive  from  the Life Company unaudited semi-annual financial statements and
audited  year-end  financial  statements  certified by the Trust's independent
public  accountants.  Each  report  will  show  the  investments  owned by the
Portfolio  and  the  market  value  thereof and will provide other information
about the Portfolio and its operations.

                       ORGANIZATION AND CAPITALIZATION

The  Trust is an open-end investment company established under the laws of The
Commonwealth  of  Massachusetts  by  a Declaration of Trust dated December 12,
1994, as amended April 19, 1995.

Shares  entitle  their  holders  to one vote per share, with fractional shares
voting  proportionally;  however,  a  separate  vote  will  be  taken  by each
Portfolio  on matters affecting an individual Portfolio. For example, a change
in  a  fundamental  investment  policy for the BEA Growth and Income Portfolio
would  be  voted  upon  only  by shareholders of that Portfolio. Additionally,
approval  of  the  Investment  Advisory Agreement is a matter to be determined
separately by each Portfolio. Approval by the shareholders of one Portfolio is
effective  as  to  that  Portfolio.  Shares  have noncumulative voting rights.
Although  the  Trust  is  not  required  to  hold  annual  meetings  of  its
shareholders, shareholders have the right to call a meeting to elect or remove
Trustees  or  to  take  other actions as provided in the Declaration of Trust.
Shares have no preemptive or subscription rights, and are transferable. Shares
are entitled to dividends as declared by the Trustees, and if a Portfolio were
liquidated,  the shares of that Portfolio would receive the net assets of that
Portfolio. The Trust may suspend the sale of shares at any time and may refuse
any order to purchase shares.

Additional  Portfolios  may  be  created  from  time  to  time  with different
investment  objectives  or  for use as funding vehicles for different variable
life  insurance  policies  or  variable  annuity  contracts.  Any  additional
Portfolios  may  be  managed by investment advisers or sub-advisers other than
the  current  Adviser  and  Sub-Advisers.  In  addition, the Trustees have the
right,  subject to any necessary regulatory approvals, to create more than one
class  of  shares  in a Portfolio, with the classes being subject to different
charges  and  expenses  and having such other different rights as the Trustees
may prescribe and to terminate any Portfolio of the Trust.

                              PORTFOLIO TURNOVER

The  portfolio  turnover  rate of a Portfolio is defined by the Securities and
Exchange Commission as the ratio of the lesser of annual sales or purchases to
the  monthly average value of the portfolio, excluding from both the numerator
and  the  denominator securities with maturities at the time of acquisition of
one  year  or  less.  Under  that definition, the Global Advisors Money Market
Portfolio would not calculate portfolio turnover. Portfolio turnover generally
involves  some  expense  to  a  Portfolio,  including brokerage commissions or
dealer  mark-ups  and  other  transaction  costs on the sale of securities and
reinvestment  in  other securities. The portfolio turnover rate of each of the
Portfolios  for  the  period  ended  December  31,  1995  is  set  forth under
"Financial Highlights" in the Prospectus.

                                  CUSTODIAN

State  Street  Bank  and Trust Company is the custodian of the Trust's assets.
The  custodian's  responsibilities  include  safeguarding  and controlling the
Trust's  cash and securities, handling the receipt and delivery of securities,
and  collecting  interest  and dividends on the Trust's investments. The Trust
may  employ  foreign sub-custodians that are approved by the Board of Trustees
to hold foreign assets.

                                LEGAL COUNSEL

Legal  matters  in  connection  with  the  offering  are  being passed upon by
Blazzard, Grodd & Hasenauer, P.C., Westport, Connecticut.

                             INDEPENDENT AUDITORS

The  Trust  has  selected Coopers & Lybrand L.L.P. as the independent auditors
who will audit the annual financial statements of the Trust.

                            SHAREHOLDER LIABILITY

Under  Massachusetts  law, shareholders could, under certain circumstances, be
held  personally  liable  for  the  obligations  of  the  Trust.  However, the
Declaration  of  Trust disclaims shareholder liability for acts or obligations
of  the  Trust  and  requires  that notice of such disclaimer be given in each
agreement,  obligation, or instrument entered into or executed by the Trust or
the  Trustees.  The Declaration of Trust provides for indemnification out of a
Portfolio's  property  for  all  loss  and  expense  of  any  shareholder held
personally  liable  for  the  obligations  of  a Portfolio. Thus the risk of a
shareholder's  incurring financial loss on account of shareholder liability is
limited  to  circumstances  in which the Portfolio would be unable to meet its
obligations.

                         DESCRIPTION OF NRSRO RATINGS

DESCRIPTION OF MOODY'S CORPORATE RATINGS

        Aaa -- Bonds which are rated Aaa are judged to be of the best quality.
They  carry  the smallest degree of investment risk and are generally referred
to  as  "gilt-edge."  Interest  payments  are  protected  by  a large or by an
exceptionally  stable  margin  and  principal  is  secure.  While  the various
protective  elements  are  likely to change, such changes as can be visualized
are most unlikely to impair the fundamentally strong position of such issues.

        Aa -- Bonds which are rated Aa are judged to be of high quality by all
standards.  Together with the Aaa group they comprise what are generally known
as  high-grade bonds. They are rated lower than the best bonds because margins
of  protection  may  not  be  as  large as in Aaa securities or fluctuation of
protective elements may be of greater amplitude or there may be other elements
present  which  make  the  long-term  risks appear somewhat larger than in Aaa
securities.

     A -- Bonds which are rated A possess many favorable investment attributes
and  are  to  be  considered as upper medium-grade obligations. Factors giving
security to principal and interest are considered adequate but elements may be
present which suggest a susceptibility to impairment sometime in the future.

     Baa  --  Bonds  which  are  rated Baa are considered as medium-grade
obligations,  i.e.,  they  are  neither  highly  protected nor poorly secured.
Interest  payments and principal security appear adequate for the present, but
certain  protective  elements  may  be  lacking  or  may be characteristically
unreliable  over  any  great  length  of  time.  Such  bonds  lack outstanding
investment  characteristics  and  in  fact have speculative characteristics as
well.

     Ba -- Bonds which are rated Ba are judged to have speculative elements;
their  future  cannot  be  considered as well assured. Often the protection of
interest  and  principal  payments  may  be  very  moderate  and  thereby  not
well-safeguarded  during  both good and bad times over the future. Uncertainty
of position characterizes bonds in this class.

     B  --  Bonds which are rated B generally lack characteristics of the
desirable  investment.  Assurance  of  interest  and  principal payments or of
maintenance of other terms of the contract over any long period of time may be
small.

     Caa -- Bonds which are rated Caa are of poor standing. Such issues may be
in  default  or  there  may  be  present  elements  of  danger with respect to
principal or interest.

     Ca -- Bonds which represent obligations which are speculative in a high
degree. Such issues are often in default or have other marked shortcomings.

     C -- Bonds which are the lowest-rated class of bonds. Issues so rated can
be  regarded  as  having  extremely  poor prospects of ever attaining any real
investment standing.

DESCRIPTION OF S&P'S CORPORATE RATINGS

     AAA -- Bonds rated AAA have the highest rating assigned by Standard &
Poor's  to  a debt obligation. Capacity to pay interest and repay principal is
extremely strong.

     AA -- Bonds rated AA have a very strong capacity to pay interest and
repay principal and differ from the highest-rated issues only in small degree.

     A  -- Bonds rated A have a strong capacity to pay interest and repay
principal  although  they are somewhat more susceptible to the adverse effects
of changes in circumstances and economic conditions than bonds in higher-rated
categories.

     BBB -- Bonds rated BBB are regarded as having an adequate capacity to pay
interest  and  repay  principal.  Whereas  they  normally  exhibit  adequate
protection  parameters,  adverse economic conditions or changing circumstances
are  more  likely  to  lead  to  a weakened capacity to pay interest and repay
principal  for  bonds  in  this  category  than  for  bonds  in  higher-rated
categories.

     BB, B, CCC, CC and C-- Bonds rated BB, B, CCC, CC and C are regarded, on
balance, as predominantly speculative with respect to the issuer's capacity to
pay  interest  and  repay  principal  in  accordance  with  the  terms  of the
obligation.  BB  indicates  the  least degree of speculation and C the highest
degree  of  speculation.  While  such  debt  will likely have some quality and
protective  characteristics,  these  are  outweighed by large uncertainties or
major risk exposures to adverse conditions. A C rating is typically applied to
debt  subordinated  to  senior debt which is assigned an actual or implied CCC
rating.  It  may also be used to cover a situation where a bankruptcy petition
has been filed, but debt service payments are continued.

DESCRIPTION OF DUFF CORPORATE RATINGS

     AAA -- Highest credit quality. The risk factors are negligible being only
slightly more than for risk-free U.S. Treasury debt.

     AA -- Risk is modest but may vary slightly from time to time because of
economic conditions.

     A -- Protection factors are average but adequate. However, risk factors
are more variable and greater in periods of economic stress.

     BBB -- Investment-grade. Considerable variability in risk during economic
cycles.

     BB -- Below investment-grade but deemed likely to meet obligations when
due.  Present  or prospective financial protection factors fluctuate according
to  industry  conditions  or  company fortunes. Overall quality may move up or
down frequently within this category.

     B -- Below investment-grade and possessing risk that obligations will not
be  met when due. Financial protection factors will fluctuate widely according
to  economic  cycles,  industry  conditions and/or company fortunes. Potential
exists  for  frequent changes in quality rating within this category or into a
higher- or lower-quality rating grade.

     Substantial Risk -- Well below investment-grade securities. May be in
default  or  have  considerable  uncertainty as to timely payment of interest,
preferred  dividends  and/or principal. Protection factors are narrow and risk
can  be substantial with unfavorable economic/industry conditions, and/or with
favorable company developments.

DESCRIPTION OF FITCH CORPORATE RATINGS

     AAA -- Bonds considered to be investment-grade and of the highest credit
quality.  The  obligor has an exceptionally strong ability to pay interest and
repay  principal,  which  is unlikely to be affected by reasonably foreseeable
events.

     AA-- Bonds considered to be investment-grade and of very high credit
quality.  The  obligor's  ability  to pay interest and repay principal is very
strong,  although  not quite as strong as bonds rated AAA. Because bonds rated
in  the  AAA and AA categories are not significantly vulnerable to foreseeable
future  developments,  short-term  debt  of  these  issues  is generally rated
"[-]+."

     A -- Bonds considered to be investment-grade and of high credit quality.
The  obligor's ability to pay interest and to repay principal is considered to
be  strong,  but  may  be  more  vulnerable  to  adverse  changes  in economic
conditions and circumstances than bonds with higher ratings.

     BBB -- Bonds considered to be investment-grade and of satisfactory credit
quality.  The  obligor's  ability  to  pay  interest and to repay principal is
considered  to  be  adequate.  Adverse  changes  in  economic  conditions  and
circumstances,  however,  are  more  likely to have an adverse impact on these
bonds, and therefore impair timely payment. The likelihood that the ratings of
these  bonds  will  fall  below investment-grade is higher than for bonds with
higher ratings.

     BB  -- Bonds considered speculative and of low investment grade. The
obligor's  ability  to  pay  interest and repay principal is not strong and is
considered likely to be affected over time by adverse economic changes.

     B -- Bonds considered highly speculative. Bonds in this class are lightly
protected  as  to  the  obligor's ability to pay interest over the life of the
issue and repay principal when due.

     CCC -- Bonds which may have certain identifiable characteristics which,
if  not remedied, could lead to the possibility of default in either principal
or interest payments.

     CC -- Bonds which are minimally protected. Default in payment of interest
and/or principal seems probable.

     C  --  Bonds which are in imminent default in payment of interest or
principal.

DESCRIPTION OF THOMSON BANKWATCH, INC. CORPORATE RATINGS

     AAA -- Long-term fixed-income securities that are rated AAA indicate that
the ability to repay principal and interest on a timely basis is very high.

     AA -- Long-term fixed-income securities that are rated AA indicate a
superior  ability  to  repay  principal  and  interest  on a timely basis with
limited incremental risk vs. issues rated in the highest category.

          TBW may apply plus ("+") and minus ("-") modifiers in the AAA and AA
categories  to  indicate  where  within  the respective category the issued is
placed.

DESCRIPTION OF IBCA LIMITED AND IBCA INC. CORPORATE RATINGS

     AAA -- Obligations which are rated AAA are considered to be of the lowest
expectation of investment risk. Capacity for timely repayment of principal and
interest  is  substantial  such that adverse changes in business, economic, or
financial conditions are unlikely to increase investment risk significantly.

     AA -- Obligations which are rated AA are considered to be of a very low
expectation of investment risk. Capacity for timely repayment of principal and
interest  is  substantial. Adverse changes in business, economic, or financial
conditions may increase investment risk albeit not very significantly.

DESCRIPTION OF S&P'S COMMERCIAL PAPER RATINGS

         Commercial paper rated A-1 by S&P indicates that the degree of safety
regarding timely payments is either over-whelming or very strong. Those issues
determined  to  possess  overwhelming safety characteristics are denoted A-1+.
Capacity  for  timely payment on commercial paper rated A-2 is strong, but the
relative  degree of safety is not as high as for issues designated A-1. An A-3
designation  indicates  an  adequate  capacity for timely payment. Issues with
this  designation,  however,  are  more  vulnerable  to the adverse effects of
changes  in circumstances than obligations carrying the higher designations. B
issues  are regarded as having only speculative capacity for timely payment. C
issues  have a doubtful capacity for payment. D issues are in payment default.
The D rating category is used when interest payments or principal payments are
not made on the due date, even if the applicable grace period has not expired,
unless  Standard & Poor's believes that such payments will be made during such
grace period.

DESCRIPTION OF MOODY'S COMMERCIAL PAPER RATINGS

         The rating Prime-1 is the highest commercial paper rating assigned by
Moody's.  Issuers  rated  Prime-1  (or  related  supporting  institutions) are
considered  to have a superior capacity for repayment of short-term promissory
obligations.  Issuers  rated  Prime-2 (or related supporting institutions) are
considered  to  have  a strong capacity for repayment of short-term promissory
obligations. This will normally be evidenced by many of the characteristics of
issuers  rated  Prime-1  but  to  a lesser degree. Earnings trend and coverage
ratios,  while  sound,  will  be  more  subject  to  variation. Capitalization
characteristics,  while  still  appropriate,  may be more affected by external
conditions.  Ample  alternative  liquidity  is maintained. P-3 issuers have an
acceptable  capacity  for  repayment of short-term promissory obligations. The
effect  of  industry  characteristics  and  market  composition  may  be  more
pronounced. Variability in earnings and profitability may result in changes in
the  level  of debt protection measurements and the requirement for relatively
high financial leverage. Adequate alternate liquidity is maintained. Not Prime
issuers do not fall within any of the Prime rating categories.

DESCRIPTION OF DUFF COMMERCIAL PAPER RATINGS

     The rating Duff-1 is the highest commercial paper rating assigned by Duff
&  Phelps.  Paper  rated  Duff-1  is regarded as having very high certainty of
timely  payment  with excellent liquidity factors which are supported by ample
asset  protection.  Risk  factors are minor. Paper rated Duff-2 is regarded as
having  good  certainty  of timely payment, good access to capital markets and
sound liquidity factors and company fundamentals. Risk factors are small.

DESCRIPTION OF FITCH COMMERCIAL PAPER RATINGS

     The rating Fitch-1 (Highest Grade) is the highest commercial paper rating
assigned  by  Fitch.  Paper  rated Fitch-1 is regarded as having the strongest
degree  of  assurance for timely payment. The rating Fitch-2 (Very Good Grade)
is the second highest commercial paper rating assigned by Fitch which reflects
an assurance of timely payment only slightly less in degree than the strongest
issues.

DESCRIPTION OF IBCA LIMITED AND IBCA INC. COMMERCIAL PAPER RATINGS

     A1  - Short-term obligations rated A1 are supported by a very strong
capacity  for  timely  repayment.  A  plus ("+") sign is added to those issues
determined to possess the highest capacity for timely payment.

     A2 - Short-term obligations rated A2 are supported by a strong capacity
for  timely  repayment,  although  such capacity may be susceptible to adverse
changes in business, economic or financial conditions.

DESCRIPTION OF THOMSON BANKWATCH, INC. COMMERCIAL PAPER RATINGS

     TBW-1 - Short-term obligations rated TBW-1 indicate a very high degree of
likelihood that principal and interest will be paid on a timely basis.

     TBW-2 - Short-term obligations rated TBW-2 indicate that while the degree
of  safety  regarding  timely payment of principal and interest is strong, the
relative degree of safety is not as high as for issues rated TBW-1.

                             FINANCIAL STATEMENTS

The  Trust's  financial  statements  and  notes  thereto  for the period ended
December  31,  1995,  and  the report of Coopers & Lybrand L.L.P., Independent
Auditors, with respect thereto, are set forth below.


<PAGE>
 
                    WESTERN NATIONAL LIFE INSURANCE COMPANY

                        ELITEPLUS BONUS VARIABLE ANNUITY



TO ELITEPLUS CONTRACT OWNERS:

     Thank you for choosing the Western National ElitePlus Bonus Variable
Annuity.  ElitePlus offers a number of excellent features and includes a variety
of investment options managed by a group of highly-respected professional money
managers.  Accordingly, ElitePlus gives you the ability to tailor a program
suited for your long-term financial plans, yet provides you the flexibility to
change investment options later, should your requirements change.

     The enclosed Annual Report for WNL Series Trust contains detailed financial
information to help you understand your annuity contract's past performance.

     We look forward to serving you in the future.  Please contact us if you
have any questions concerning your account.  Our toll-free telephone number is
(800) 910-4455.


Sincerely,


/s/ Michael J. Poulos
Michael J. Poulos
Chairman and
Chief Executive Officer
<PAGE>
 
                                WNL SERIES TRUST

                                 ANNUAL REPORT

                               DECEMBER 31, 1995
<PAGE>
 
                        BEA GROWTH AND INCOME PORTFOLIO
                            SCHEDULE OF INVESTMENTS
                               DECEMBER 31, 1995
<TABLE>
<CAPTION>
 
SECURITY DESCRIPTION                                  SHARES   VALUE
- --------------------                                  ------  --------
<S>                                                   <C>     <C>
COMMON STOCKS - 47.4%
 AEROSPACE - 0.7%
  Lockheed Martin Corporation.......................     200  $ 15,800
                                                              --------
 
 AIR TRAVEL - 1.7%
  AMR Corporation (a)...............................     500    37,125
                                                              --------
 
 BANKS - 2.7%
  Astoria Financial Corporation.....................     700    31,938
  Southern National Corporation.....................   1,000    26,250
                                                              --------
                                                                58,188
                                                              --------
 
 BUSINESS SERVICES - 4.5%
  Automatic Data Processing Incorporated............     400    29,700
  GTECH HOLDINGS CORPORATION (A)....................   1,000    26,000
  HUMANA INCORPORATED (A)...........................   1,500    41,062
                                                              --------
                                                                96,762
                                                              --------
 COMPUTERS & BUSINESS EQUIPMENT - 5.7%
  DST Systems Incorporated (a)......................   2,500    71,250
  Seagate Technology (a)............................     700    33,250
  Western Digital Corporation (a)...................   1,000    17,875
                                                              --------
                                                               122,375
                                                              --------
 CONSTRUCTION MATERIALS - 1.4%
  USG Corporation (New) (a).........................   1,000    30,000
                                                              --------
 
 CONTAINERS & GLASS - 1.4%
  Owens Illinois Incorporated (New) (a).............   2,000    29,000
                                                              --------
 
 COSMETICS & TOILETRIES - 3.3%
  Estee Lauder Companies Incorporated, Class A (a)..   2,000    69,750
                                                              --------
 
 DRUGS & HEALTH CARE - 4.3%
  Barr Labs Incorporated (a)........................   1,000    29,750
  i-STAT Corporation (a)............................     500    16,250
  McKesson Corporation..............................     500    25,313
  Pharmacia & Upjohn Incorporated (a)...............     500    19,375
                                                              --------
                                                                90,688
                                                              --------
 ELECTRICAL EQUIPMENT - 1.4%
  General Electric Company..........................     400    28,800
                                                              --------
 
 ELECTRONICS - 2.3%
  Intel Corporation.................................     400    22,700
  Teledyne Incorporated.............................   1,000    25,625
                                                              --------
                                                                48,325
                                                              --------
</TABLE>

    The accompanying notes are an integral part of the financial statements

                                       2
<PAGE>
 
                        BEA GROWTH AND INCOME PORTFOLIO
                      SCHEDULE OF INVESTMENTS  (CONTINUED)
                               DECEMBER 31, 1995
<TABLE>
<CAPTION>
 
SECURITY DESCRIPTION                       SHARES    VALUE
- --------------------                       ------  ----------
<S>                                        <C>     <C>
COMMON STOCKS - (CONTINUED)
 FINANCIAL SERVICES - 1.7%
  Federal National Mortgage Association..     300  $   37,237
                                                   ----------
 
 INSURANCE - 1.2%
  CapMAC Holdings Incorporated (a).......   1,000      25,125
                                                   ----------
 
 INTERNATIONAL OIL - 3.1%
  Exxon Corporation......................     400      32,050
  Mobil Corporation......................     300      33,600
                                                   ----------
                                                       65,650
                                                   ----------
 MINING - 0.6%
  Phelps Dodge Corporation...............     200      12,450
                                                   ----------
 
 PUBLISHING - 1.5%
  Dun & Bradstreet Corporation...........     500      32,375
                                                   ----------
 
 PHOTOGRAPHY - 1.6%
  Eastman Kodak Company..................     500      33,500
                                                   ----------
 
 PETROLEUM SERVICES - 1.0%
  McDermott International Incorporated...   1,000      22,000
                                                   ----------
 
 TOYS & AMUSEMENTS - 1.4%
  Mattel Incorporated....................   1,000      30,750
                                                   ----------
 
 TOBACCO - 1.7%
  Philip Morris Companies Incorporated...     400      36,200
                                                   ----------
 
 TRUCKING & FREIGHT FORWARDING - 1.5%
  Tidewater Incorporated.................   1,000      31,500
                                                   ----------
 
 TELEPHONE - 2.7%
  AT&T Corporation.......................     500      32,375
  MCI Communications Corporation.........   1,000      26,125
                                                   ----------
                                                       58,500
                                                   ----------
TOTAL COMMON STOCKS - (Cost $919,339)               1,012,100
                                                   ----------
 
PREFERRED STOCK - 0.0%
(Cost $150)
  ELECTRONICS - 0.0%
   Teledyne Incorporated, Series E.......      10         144
                                                   ----------
</TABLE> 


    The accompanying notes are an integral part of the financial statements

                                       3
<PAGE>
 
                        BEA GROWTH AND INCOME PORTFOLIO
                      SCHEDULE OF INVESTMENTS  (CONTINUED)
                               DECEMBER 31, 1995
<TABLE>
<CAPTION>
 
                                                                 PRINCIPAL
SECURITY DESCRIPTION                                              AMOUNT      VALUE
- --------------------                                             ---------  ----------
<S>                                                              <C>        <C>
FOREIGN GOVERNMENT BOND - 0.5%
 (Cost $9,171)
  Republic of Italy
  6.875%, 09/27/2023...........................................   $ 10,000  $    9,766
                                                                            ----------
 
U.S. GOVERNMENT AND AGENCY SECURITIES - 46.9%
 U.S. GOVERNMENT - 30.7%
  United States Treasury Bonds
  7.125%, 02/15/2023...........................................     40,000      45,738
  7.875%, 02/15/2021...........................................     80,000      98,513
  10.750%, 08/15/2005..........................................     70,000      96,174
  United States Treasury Notes
  5.375%, 05/31/1998...........................................    200,000     200,656
  6.250%, 02/15/2003...........................................     40,000      41,731
  7.750%, 11/30/1999...........................................    160,000     173,374
                                                                            ----------
                                                                               656,186
                                                                            ----------
 FEDERAL AGENCIES - 16.2%
  Federal Home Loan PC
  6.000%, 12/01/1998...........................................     29,964      30,066
  7.000%, 11/01/2010...........................................     48,850      49,781
  Federal National Mortgage Association
  6.000%, 10/01/2025...........................................     48,738      47,108
  6.500%, 11/01/2002...........................................     29,377      29,680
  7.500%, 11/01/2002...........................................     29,380      30,069
  8.000%, 07/01/2025...........................................     78,257      81,045
  Government National Mortgage Association
  7.000%, 07/15/2008...........................................     29,197      29,872
  8.000%, 08/15/2025...........................................     29,972      31,227
  9.000%, 10/15/2017...........................................     16,912      18,056
                                                                            ----------
                                                                               346,904
                                                                            ----------
TOTAL U.S. GOVERNMENT AND AGENCY SECURITIES - (Cost $982,181)                1,003,090
                                                                            ----------
 
 
TOTAL INVESTMENTS - (COST $1,910,841*) - 94.8%.................              2,025,100
OTHER ASSETS LESS LIABILITIES - 5.2%...........................                111,219
                                                                            ----------
NET ASSETS -  100.0%...........................................             $2,136,319
                                                                            ==========
</TABLE>

(a) Non-income producing security.
*-Aggregate cost for Federal tax purposes.  Aggregate gross unrealized
appreciation for all securities in which there is an excess of value over tax
cost and aggregate gross unrealized depreciation for all securities in which
there is an excess of tax cost over value were $119,477 and $5,218,
respectively, resulting in net unrealized appreciation of $114,259.



    The accompanying notes are an integral part of the financial statements

                                       4
<PAGE>
 
                  CREDIT SUISSE INTERNATIONAL EQUITY PORTFOLIO
                            SCHEDULE OF INVESTMENTS
                               DECEMBER 31, 1995
<TABLE>
<CAPTION>
 
SECURITY DESCRIPTION                         SHARES   VALUE
- --------------------                         ------  --------
<S>                                          <C>     <C>
COMMON STOCKS - 83.7%
 ARGENTINA - 1.3%
  Telefonica De Argentina Class B ADR (a)..   1,000  $ 27,250
                                                     --------
 
 CZECH REPUBLIC - 1.4%
  SPT Telecom AS (a).......................     300    28,351
                                                     --------
 
 FRANCE - 5.6%
  AXA......................................     470    31,672
  BIC......................................     290    29,492
  LVMH Moet Hennessy.......................     140    29,161
  Sanofi...................................     420    26,922
                                                     --------
                                                      117,247
                                                     --------
 GERMANY - 6.6%
  Adidas AG (a)............................     600    31,746
  Altana AG................................      45    26,194
  Bayer AG.................................     100    26,385
  Mannesmann AG............................      80    25,470
  Siemens AG...............................      50    27,361
                                                     --------
                                                      137,156
                                                     --------
 HONG KONG - 2.6%
  HSBC Holdings Limited....................   2,000    30,262
  Hutchison Whampoa........................   4,000    24,365
                                                     --------
                                                       54,627
                                                     --------
 HUNGARY - 1.7%
  Gedeon Richter GDR (a)...................     600    11,538
  MOL Magyar Olarj-es Gazipari GDR (a).....   2,900    23,490
                                                     --------
                                                       35,028
                                                     --------
 INDONESIA - 1.3%
  Astra International......................   6,000    12,465
  HM Sampoerna.............................   1,500    15,613
                                                     --------
                                                       28,078
                                                     --------
 IRELAND - 1.2%
  Bank of Ireland..........................   3,500    25,496
                                                     --------
 
 ISRAEL - 1.3%
  Koors Industries Limited ADR (a).........   1,300    26,325
                                                     --------
 
 ITALY - 2.0%
  Ente Nazionale Idrocarburi SPA (a).......   3,925    13,717
  Telecom Italia Mobile SPA (a)............  15,500    27,279
                                                     --------
                                                       40,996
                                                     --------
</TABLE>





    The accompanying notes are an integral part of the financial statements

                                       5
<PAGE>
 
                  CREDIT SUISSE INTERNATIONAL EQUITY PORTFOLIO
                      SCHEDULE OF INVESTMENTS  (CONTINUED)
                               DECEMBER 31, 1995
<TABLE>
<CAPTION>
 
SECURITY DESCRIPTION                                         SHARES   VALUE
- --------------------                                         ------  --------
<S>                                                          <C>     <C>
COMMON STOCKS - (CONTINUED)
 JAPAN - 22.2%
  Amada Company............................................   4,000  $ 39,516
  Daiwa Securities.........................................   3,000    45,908
  East Japan Railway.......................................       8    38,896
  Hitachi Zosen Corporation................................   6,000    31,090
  Japan Airport Terminal...................................   3,000    36,320
  Japan Associates Finance Company.........................   1,000   105,569
  Maeda Road Construction..................................   2,000    36,998
  NEC Corporation..........................................   6,000    73,220
  Santen Pharmaceutical Company............................   1,000    22,663
  Sumitomo Osaka Cement Company Limited....................   7,000    32,542
                                                                     --------
                                                                      462,722
                                                                     --------
 KOREA - 1.2%
  Samsung Electronics Limited 144A (a).....................     250    24,500
                                                                     --------
 
 NETHERLANDS - 6.7%
  Ahold NV.................................................     700    28,572
  Heineken NV..............................................     150    26,612
  International Nederlanden................................     450    30,062
  Nutricia Verenigde Bedrijven NV..........................     350    28,311
  Verenigde Nederlandse Uitgeversbedrijven Verenigd Bezit..     190    26,084
                                                                     --------
                                                                      139,641
                                                                     --------
 SINGAPORE - 1.2%
  Development Bank of Singapore............................   2,000    24,885
                                                                     --------
 
 SPAIN - 3.8%
  Banco Popular Espana.....................................     140    25,819
  Gas Natural Sociedad Distribuidora de Gas SA.............     165    25,709
  Iberdrola SA.............................................   3,000    27,452
                                                                     --------
                                                                       78,980
                                                                     --------
 SWEDEN - 0.9%
  Astra AB.................................................     500    19,956
                                                                     --------
 
 SWITZERLAND - 5.8%
  Ciba Geigy AG............................................      31    27,278
  Roche Holdings AG........................................       5    39,553
  Schweizerische Bankverein................................     130    26,541
  Schweizerische Rueckversicherungs-Gesellschaft...........      24    27,922
                                                                     --------
                                                                      121,294
                                                                     --------
 THAILAND - 3.8%
  Advanced Information Services............................   1,500    26,558
  Bangkok Bank.............................................   2,500    30,369
  Finance One Public Company Limited.......................   3,500    22,092
                                                                     --------
                                                                       79,019
                                                                     --------
</TABLE>





    The accompanying notes are an integral part of the financial statements

                                       6
<PAGE>
 
                  CREDIT SUISSE INTERNATIONAL EQUITY PORTFOLIO
                      SCHEDULE OF INVESTMENTS  (CONTINUED)
                               DECEMBER 31, 1995
<TABLE>
<CAPTION>
 
SECURITY DESCRIPTION                                            SHARES      VALUE
- --------------------                                           ---------  ----------
<S>                                                            <C>        <C>
COMMON STOCKS - (CONTINUED)
 UNITED KINGDOM - 13.1%
  Abbey National.............................................      3,100  $   30,620
  Asda Group.................................................     17,600      30,340
  Courtaulds.................................................      4,400      27,778
  De La Rue..................................................      1,850      18,704
  Dixons Group...............................................      4,300      29,651
  Electrocomponents..........................................      5,100      28,474
  General Accident...........................................      2,600      26,266
  GKN........................................................      2,100      25,406
  Pearson....................................................      2,700      26,145
  Wolseley...................................................      4,150      29,067
                                                                          ----------
                                                                             272,451
                                                                          ----------
 
TOTAL COMMON STOCKS - (Cost $1,676,022)                                    1,744,002
                                                                          ----------
 
WARRANTS - 4.1%
 UNITED KINGDOM
  Fleming Japan Investor (a).................................     40,000      65,849
  Schroder Japan GWT (a).....................................     30,000      18,869
                                                                          ----------
TOTAL WARRANTS - (Cost $83,489)..............................                 84,718
                                                                          ----------
 
                                                               PRINCIPAL
                                                                AMOUNT
                                                               ---------
REPURCHASE AGREEMENT - 14.1%
 (Cost $294,000)
  State Street Bank and Trust Company, 2.250% dated
  12/29/95, to be repurchased at $294,074 on 01/02/96,
  collateralized by $270,000 par value U.S. Treasury Notes,
  8.000% due 08/15/1999, with a value of $301,312............   $294,000     294,000
                                                                          ----------
 
TOTAL INVESTMENTS - (COST $2,053,511*) - 101.9%..............              2,122,720
OTHER ASSETS LESS LIABILITIES - (1.9)%.......................                (39,696)
                                                                          ----------
NET ASSETS -  100.0%.........................................             $2,083,024
                                                                          ==========

</TABLE> 

(a) Non-income producing security.
ADR - American Depositary Receipts.
GDR - Global Depositary Receipts.

*-Aggregate cost for Federal tax purposes.  Aggregate gross unrealized
appreciation for all securities in which there is an excess of value over tax
cost and aggregate gross unrealized depreciation for all securities in which
there is an excess of tax cost over value were $92,402 and $23,193,
respectively, resulting in net unrealized appreciation of $69,209.



    The accompanying notes are an integral part of the financial statements

                                       7
<PAGE>
 
                  CREDIT SUISSE INTERNATIONAL EQUITY PORTFOLIO
                      ANALYSIS OF INDUSTRY CLASSIFICATION
                               DECEMBER 31, 1995

<TABLE>
<CAPTION>
 
 
                                                         PERCENT OF
INDUSTRY                                                 NET ASSETS
- --------                                                 ----------- 
<S>                                                      <C>         
 
     Auto Parts......................................         1.2%
     Banks...........................................        10.8
     Chemicals.......................................         3.9
     Conglomerates...................................         3.2
     Construction Materials..........................         4.7
     Electric Utilities..............................         2.6
     Electrical Equipment............................         4.8
     Electronics.....................................         2.5
     Financial Services..............................        11.5
     Food & Beverages................................         1.4
     Industrial Machinery............................         4.6
     Insurance.......................................         4.1
     Leisure Time....................................         1.7
     Liquor..........................................         2.7
     Miscellaneous...................................         0.9
     Oil & Gas.......................................         1.8
     Pharmaceuticals.................................         7.0
     Publishing......................................         3.4
     Railroads & Equipment...........................         1.9
     Retail Grocery..................................         1.5
     Retail Trade....................................         2.8
     Shoes...........................................         1.5
     Telecommunications..............................         3.9
     Telephone.......................................         2.6
     Tobacco.........................................         0.8
                                                             ----
       TOTAL INVESTMENTS BY INDUSTRY CLASSIFICATION..        87.8
 
       Repurchase Agreement..........................        14.1
                                                            ------
          TOTAL INVESTMENTS                                 101.9%
                                                            ======

</TABLE> 





    The accompanying notes are an integral part of the financial statements

                                       8
<PAGE>
 
                    GLOBAL ADVISORS GROWTH EQUITY PORTFOLIO
                            SCHEDULE OF INVESTMENTS
                               DECEMBER 31, 1995
<TABLE>
<CAPTION>
 
SECURITY DESCRIPTION                         SHARES   VALUE
- --------------------                         ------  --------
<S>                                          <C>     <C>
COMMON STOCKS - 97.7%
 AEROSPACE - 2.0%
  General Dynamics Corporation.............     700  $ 41,388
                                                     --------
 
 AIR TRAVEL - 0.9%
  UAL Corporation (a)......................     100    17,850
                                                     --------
 
 BANKS - 6.7%
  Chemical Banking Corporation.............     800    47,000
  Nationsbank Corporation..................     700    48,737
  Wells Fargo & Company....................     200    43,200
                                                     --------
                                                      138,937
                                                     --------
 CHEMICALS - 4.6%
  IMC Global Incorporated..................   1,200    49,050
  Terra Industries Incorporated............   3,200    45,200
                                                     --------
                                                       94,250
                                                     --------
 COMPUTERS & BUSINESS EQUIPMENT - 4.2%
  Compaq Computer Corporation (a)..........     900    43,200
  Seagate Technology (a)...................     900    42,750
                                                     --------
                                                       85,950
                                                     --------
 COSMETICS & TOILETRIES - 1.0%
  Alberto Culver Company, Class B (conv.)..     600    20,625
                                                     --------
 
 DRUGS & HEALTH CARE - 11.0%
  Bristol Myers Squibb Company.............     700    60,112
  Eli Lilly & Company......................   1,000    56,250
  Guidant Corporation......................     400    16,900
  Medtronic Incorporated...................     800    44,700
  Schering Plough Corporation..............     900    49,275
                                                     --------
                                                      227,237
                                                     --------
 DOMESTIC OIL - 1.3%
  Sun Incorporated.........................   1,000    27,375
                                                     --------
 
 ELECTRONICS - 6.9%
  KLA Instruments Corporation (a)..........   1,000    26,062
  LAM Research Corporation (a).............     700    32,025
  Teradyne Incorporated (a)................   1,100    27,500
  Texas Instruments Incorporated...........     700    36,225
  Thomas & Betts Corporation...............     300    22,125
                                                     --------
                                                      143,937
                                                     --------
 
 ELECTRIC UTILITIES - 4.1%
  Illinova Corporation.....................   1,400    42,000
  Unicom Corporation.......................   1,300    42,575
                                                     --------
                                                       84,575
                                                     --------
</TABLE>

    The accompanying notes are an integral part of the financial statements

                                       9
<PAGE>
 
                    GLOBAL ADVISORS GROWTH EQUITY PORTFOLIO
                      SCHEDULE OF INVESTMENTS  (CONTINUED)
                               DECEMBER 31, 1995
<TABLE>
<CAPTION>
 
SECURITY DESCRIPTION                          SHARES   VALUE
- --------------------                          ------  --------
<S>                                           <C>     <C>
COMMON STOCKS - (CONTINUED)
 FOOD & BEVERAGES - 4.7%
  IBP Incorporated..........................     700  $ 35,350
  Pepsico Incorporated......................   1,100    61,462
                                                      --------
                                                        96,812
                                                      --------
 FINANCIAL SERVICES - 6.7%
  Bankers Life Holding Corporation..........     900    18,225
  Case Corporation..........................   1,100    50,325
  Paine Webber Group Incorporated...........   1,200    24,000
  Student Loan Marketing Association........     700    46,112
                                                      --------
                                                       138,662
                                                      --------
 GAS EXPLORATION - 1.5%
  Sonat Offshore Drilling Incorporated......     700    31,325
                                                      --------
 
 GAS & PIPELINE UTILITIES - 3.9%
  Consolidated Natural Gas Company..........     900    40,838
  National Fuel Gas Company New Jersey......   1,200    40,350
                                                      --------
                                                        81,188
                                                      --------
 HOUSEHOLD PRODUCTS - 1.0%
  Clorox Company............................     300    21,488
                                                      --------
 
 HOTELS & RESTAURANTS - 1.5%
  Mirage Resorts Incorporated (a)...........     900    31,050
                                                      --------
 
 INSURANCE - 4.5%
  Aetna Life & Casualty Company.............     300    20,775
  Conseco Incorporated......................     100     6,262
  Marsh & McLennan Companies Incorporated...     500    44,375
  Old Republic International Corporation....     600    21,300
                                                      --------
                                                        92,712
                                                      --------
 INTERNATIONAL OIL - 4.0%
  Exxon Corporation.........................     200    16,025
  Mobil Corporation.........................     600    67,200
                                                      --------
                                                        83,225
                                                      --------
 LEISURE TIME - 1.4%
  Callaway Golf Company.....................   1,300    29,413
                                                      --------
 
 NEWSPAPERS - 2.7%
  Central Newspapers Incorporated, Class A..     400    12,550
  Tribune Company...........................     700    42,788
                                                      --------
                                                        55,338
                                                      --------
 
 PAPER - 0.2%
  Champion International Corporation........     100     4,200
                                                      --------
 
</TABLE>



    The accompanying notes are an integral part of the financial statements

                                      10
<PAGE>
 
                   GLOBAL ADVISORS GROWTH EQUITY PORTFOLIO
                      SCHEDULE OF INVESTMENTS  (CONTINUED)
                               DECEMBER 31, 1995

<TABLE>
<CAPTION>
 
SECURITY DESCRIPTION                              SHARES    VALUE
- --------------------                              ------  ----------
<S>                                               <C>     <C>
COMMON STOCKS - (CONTINUED)
 RETAIL TRADE - 3.7%
  Eckerd Corporation (a)........................   1,000  $   44,625
  Walgreen Company..............................   1,100      32,863
                                                          ----------
                                                              77,488
                                                          ----------
 RETAIL GROCERY - 1.7%
  Safeway Incorporated (a)......................     700      36,050
                                                          ----------
 
 RAILROADS & EQUIPMENT - 1.8%
  CSX Corporation...............................     800      36,500
                                                          ----------
 
 SOFTWARE - 3.0%
  Compuware Corporation (a).....................   2,200      40,700
  Read Rite Corporation (a).....................     900      20,925
                                                          ----------
                                                              61,625
                                                          ----------
 TOBACCO - 2.6%
  Philip Morris Companies Incorporated..........     600      54,300
                                                          ----------
 
 TRUCKING & FREIGHT FORWARDING - 0.7%
  Polaris Industries Incorporated...............     500      14,688
                                                          ----------
 
 TELEPHONE - 9.4%
  Ameritech Corporation.........................     600      35,400
  GTE Corporation...............................   1,400      61,600
  Pacific Telesis Group.........................   1,500      50,437
  Sprint Corporation............................   1,200      47,850
                                                          ----------
                                                             195,287
                                                          ----------
 
TOTAL COMMON STOCKS - (Cost $1,954,695)                    2,023,475
                                                          ----------
 
SHORT TERM INVESTMENT
  (Cost $40,214)
 MUTUAL FUNDS - 1.9%
  Dreyfus Cash Management.......................  40,214      40,214
                                                          ----------
 
 
TOTAL INVESTMENTS - (COST $1,994,909*) - 99.6%..           2,063,689
OTHER ASSETS LESS LIABILITIES - 0.4%............               8,950
                                                          ----------
NET ASSETS -  100.0%............................          $2,072,639
                                                          ==========
 
</TABLE>
(a) Non-income producing securities

*-Aggregate cost for Federal tax purposes.  Aggregate gross unrealized
appreciation for all securities in which there is an excess of value over tax
cost and aggregate gross unrealized depreciation for all securities in which
there is an excess of tax cost over value were $132,504 and $63,724,
respectively, resulting in net unrealized appreciation of $68,780.



    The accompanying notes are an integral part of the financial statements

                                      11
<PAGE>
 
                     GLOBAL ADVISORS MONEY MARKET PORTFOLIO
                            SCHEDULE OF INVESTMENTS
                               DECEMBER 31, 1995
<TABLE>
<CAPTION>
 
                                                          PRINCIPAL
SECURITY DESCRIPTION                                       AMOUNT     VALUE
- --------------------                                      ---------  --------
<S>                                                       <C>        <C>
U.S. GOVERNMENT AND AGENCY SECURITIES - 86.7%
 U.S. GOVERNMENT - 27.5%
  United States Treasury Bills
  5.100%, 03/07/1996....................................    $35,000  $ 34,673
                                                                     --------
 
 FEDERAL AGENCIES - 59.2%
  Federal Farm Credit Bank Discount Notes
  5.460%, 01/22/1996....................................     25,000    24,920
  Federal Home Loan Mortgage Discount Notes
  5.600%, 01/09/1996....................................     25,000    24,969
  Federal National Mortgage Association Discount Notes
  5.580%, 01/19/1996....................................     25,000    24,930
                                                                     --------
                                                                       74,819
                                                                     --------
 
 
TOTAL INVESTMENTS - (COST $109,492*) - 86.7%............              109,492
OTHER ASSETS LESS LIABILITIES - 13.3%...................               16,787
                                                                     --------
NET ASSETS -  100.0%....................................             $126,279
                                                                     ========
 
</TABLE>
*-Aggregate cost for Federal tax purposes.



    The accompanying notes are an integral part of the financial statements

                                      12
<PAGE>
 
                                WNL SERIES TRUST
                      STATEMENTS OF ASSETS AND LIABILITIES
                               DECEMBER 31, 1995
<TABLE>
<CAPTION>
                                             BEA                       CREDIT                   GLOBAL                   GLOBAL
                                           GROWTH                      SUISSE                  ADVISORS                 ADVISORS
                                             AND                    INTERNATIONAL               GROWTH                    MONEY
                                           INCOME                      EQUITY                   EQUITY                    MARKET
                                         -----------                -------------              ---------               ------------
<S>                                      <C>                        <C>                         <C>                      <C>
ASSETS
Investments in securities,              
 at value..................              $2,025,100                    $1,828,720               $2,063,689               $109,492
Repurchase agreements, at               
 value.....................                      --                       294,000                       --                     --
                                         ----------                    ----------               ----------               ---------  

   TOTAL INVESTMENTS (A)                 
    (NOTE 1)...............               2,025,100                     2,122,720                2,063,689                109,492
Cash, including foreign                  
 currency, at value........                  93,340                        79,376                    3,857                 14,653
Receivable for currency                  
 sold......................                      --                        84,227                       --                     --
Interest receivable........                  11,486                            55                       --                     --
Dividends receivable.......                  12,259                         2,358                    4,447                     --
Receivable for fund shares               
 sold......................                      --                            --                       --                  1,094 
Due from affiliate of the                
 Adviser (Note 2)..........                  23,479                        29,625                   23,480                  23,518
                                         ----------                    ----------               ----------               ---------  
 TOTAL ASSETS..............               2,165,664                     2,318,361                2,095,473                 148,757

 
LIABILITIES
Payable for securities                   
 purchased.................                   6,505                       121,645                       --                      --
Payable for currency                    
 purchased.................                      --                        84,442                       --                      --
Payable for fund shares                 
 repurchased...............                      --                            --                       --                       17
Accounts payable and                        
 accrued expenses..........                  22,840                        29,250                   22,834                   22,461
                                         ----------                    ----------               ----------                ---------
 TOTAL LIABILITIES.........                 29,345                       235,337                    22,834                  22,478
                                         ----------                    ----------               ----------                ---------
 NET ASSETS................              $2,136,319                    $2,083,024               $2,072,639                 $126,279
                                         ==========                    ==========               ==========                =========
 
NET ASSETS CONSIST OF:
Par value (Note 4).........             $    2,042                    $    2,016                 $    2,011                 $  1,263
Paid-in capital (Note 4)...              2,041,563                     2,014,090                  2,009,286                  125,016
Undistributed net                      
 investment income.........                     --                          (278)                        --                       --
Accumulated net realized
 loss on investments and               
 foreign currency
 transactions..............                (21,545)                         (835)                    (7,438)                      --
Net unrealized
 appreciation
 (depreciation) of:
  Investments..............                114,259                        69,209                     68,780                       --
  Foreign currency.........                     --                        (1,178)                        --                       --
                                        ==========                    ==========                 ==========                =========
 NET ASSETS................             $2,136,319                    $2,083,024                 $2,072,639                 $126,279
                                        ==========                    ==========                 ==========                =========

NET ASSET VALUE PER SHARE
Net assets.................             $2,136,319                    $2,083,024                 $2,072,639                 $126,279
Total shares outstanding                   204,163                       201,560                    201,097                  126,279
 at end of period..........
Net asset value per 
 share (b).................                 $10.46                        $10.33                     $10.31                    $1.00
 (a) Investments in
 securities and repurchase              $1,910,841                    $2,053,511                 $1,994,909                 $109,492

  agreements, at cost......
 
 (b)  Net assets divided by
 shares outstanding.
</TABLE>


    The accompanying notes are an integral part of the financial statements

                                      13
<PAGE>
 
                                WNL SERIES TRUST
                            STATEMENTS OF OPERATIONS
                    FOR THE PERIOD ENDED DECEMBER 31, 1995*
<TABLE>
<CAPTION>
 
                                            BEA                      CREDIT                        GLOBAL                GLOBAL    
                                           GROWTH                    SUISSE                       ADVISORS              ADVISORS
                                            AND                   INTERNATIONAL                    GROTH                 MONEY
                                           INCOME                    EQUITY                        EQUITY                MARKET
                                          --------                --------------                 ---------              -------
<S>                                       <C>                     <C>                            <C>                    <C> 
INVESTMENT INCOME
Interest income............               $ 13,206                      $  9,742                 $  2,215                 $  1,263
Dividend income**..........                 16,239                         2,425                    8,309                       --
 
 TOTAL INVESTMENT INCOME...                 29,445                        12,167                   10,524                    1,263
 
EXPENSES
Investment Advisory fee                   
 (Note 2)..................                  3,106                         3,643                    2,490                      106
Sub-Administration fee.....                 13,402                        13,401                   13,401                   13,401
Audit fee..................                 10,200                        10,200                   10,200                   10,200
Custodian fees and expenses                  7,656                        13,796                    7,653                    7,461
Trustee's fees (Note 2)....                  2,625                         2,625                    2,625                    2,625
Registration and filing                   
 expenses..................                     56                            56                       57                       56
Legal fees.................                  3,750                         3,750                    3,750                    3,750
Transfer Agent fees........                    415                           415                      415                      415
                                           -------                      --------                  -------                  ------- 
 Total operating expenses
  before waivers and                      
   reimbursement...........                 41,210                        47,886                   40,591                   38,014
Fees waived and expenses                  
 reimbursed (Note 2).......                (40,713)                      (47,400)                 (40,101)                 (37,985)
                                           -------                      --------                  -------                  ------- 
 NET EXPENSES..............                    497                           486                      490                       29
                                           -------                      --------                  -------                  ------- 
 NET INVESTMENT INCOME.....                 28,948                        11,681                   10,034                    1,234
                                           -------                      --------                  -------                  ------- 
NET REALIZED AND
 UNREALIZED GAIN (LOSS)
FROM INVESTMENTS AND
 FOREIGN CURRENCY
Net realized gain (loss)
 on:
 Investments...............                (11,754)                         (669)                  (7,438)                      --
 Foreign currency                         
  transactions.............                     --                          (444)                      --                       --
Unrealized appreciation
 (depreciation) of:
 Investments...............                114,259                        69,209                   68,780                       --
 Foreign currency..........                     --                        (1,178)                      --                       --
                                           -------                      --------                  -------                  -------

NET REALIZED AND                          
 UNREALIZED GAIN (LOSS)....                102,505                        66,918                   61,342                       --
                                           -------                      --------                  -------                  ------- 
NET INCREASE IN NET ASSETS
RESULTING FROM OPERATIONS..               $131,453                      $ 78,599                 $ 71,376                 $  1,234
                                           -------                      --------                  -------                  -------  

 
** Net of foreign                         
 withholding taxes of......                     --                      $    342                       --                       --
                                           =======                      ========                  =======                  ======= 
</TABLE> 
* The Money Market Portfolio commenced investment operations on October 10,
  1995. The Growth and Income, International Equity, and Growth Equity
  Portfolios commenced investment operations on October 20, 1995.



    The accompanying notes are an integral part of the financial statements

                                      14
<PAGE>
 
                                WNL SERIES TRUST
                      STATEMENTS OF CHANGES IN NET ASSETS
                    FOR THE PERIOD ENDED DECEMBER 31, 1995*
<TABLE>
<CAPTION>
 
                                             BEA                         CREDIT                    GLOBAL                GLOBAL
                                           GROWTH                        SUISSE                   ADVISORS              ADVISORS
                                             AND                     INTERNATIONAL                 GROWTH                MONEY
                                           INCOME                        EQUITY                    EQUITY                MARKET
                                        ----------                   -------------                --------              --------  
<S>                                     <C>                          <C>                        <C>                      <C>
INCREASE (DECREASE) IN NET
 ASSETS
From operations:
 Net investment income.....             $   28,948                    $   11,681                $   10,034                $  1,234
 Net realized gain (loss)
  on:
 Investments...............                (11,754)                         (669)                   (7,438)                     --
 Foreign currency                      
  transactions.............                     --                          (444)                       --                      --
 Net unrealized
  appreciation
  (depreciation) of:
 Investments...............                114,259                        69,209                    68,780                      --
 Foreign currency..........                     --                        (1,178)                       --                      --
                                        ----------                   -----------                  --------                --------  
  Net increase in net
   assets resulting from               
    operations.............                131,453                        78,599                    71,376                   1,234
 
Distributions to
 shareholders:
 From net investment income                (28,948)                      (11,681)                  (10,034)                 (1,234)
 In excess of net realized             
  gains....................                 (9,791)                           --                        --                      --
Fund share transactions                 
 (Note 4)..................              2,043,605                     2,016,106                 2,011,297                 126,279
                                        ----------                   -----------                  --------                --------  
Total increase in net                   
 assets....................              2,136,319                     2,083,024                 2,072,639                 126,279
 
NET ASSETS:
Beginning of period........                     --                            --                        --                      --
                                        ----------                   -----------                ----------                --------  
END OF PERIOD..............             $2,136,319                    $2,083,024                $2,072,639                $126,279
                                        ==========                   ===========                ==========                ========  
 
</TABLE>
* The Money Market Portfolio commenced investment operations on October 10,
  1995. The Growth and Income, International Equity, and Growth Equity
  Portfolios commenced investment operations on October 20, 1995.



    The accompanying notes are an integral part of the financial statements

                                      15
<PAGE>
 
                                WNL SERIES TRUST
                              FINANCIAL HIGHLIGHTS
                  FOR A SHARE OUTSTANDING FOR THE PERIOD ENDED
                               DECEMBER 31, 1995*
<TABLE>
<CAPTION>

                                              BEA                        CREDIT                   GLOBAL                   GLOBAL
                                            GROWTH                       SUISSE                  ADVISORS                 ADVISORS
                                             AND                      INTERNATIONAL               GROWTH                   MONEY
                                            INCOME                       EQUITY                   EQUITY                   MARKET
                                            ------                        ------                   ------                   ------ 
 <S>                                        <C>                       <C>                           <C>                      <C>
Net asset value, beginning              
 of period.................                 $10.00                        $10.00                   $10.00                   $ 1.00
                                            ------                        ------                   ------                   ------ 
Net investment income(1)...                   0.14                          0.06                     0.05                     0.01
Net realized and
 unrealized gain on                          
  investments..............                   0.51                          0.33                     0.31                       --
                                            ------                        ------                   ------                   ------ 
Total from investment                    
 operations................                   0.65                          0.39                     0.36                     0.01
                                            ------                        ------                   ------                   ------ 
Distributions:
  From net investment                  
   income..................                  (0.14)                        (0.06)                   (0.05)                   (0.01)
  In excess of net                     
   realized gains..........                  (0.05)                           --                       --                       --
                                            ------                        ------                   ------                   ------ 
Total distributions........                  (0.19)                        (0.06)                   (0.05)                   (0.01)
                                            ------                        ------                   ------                   ------ 
Net asset value, end of                  
 period....................                 $10.46                        $10.33                   $10.31                   $ 1.00
                                            ======                        ======                   ======                   ====== 
 
TOTAL RETURN(2)............                   6.57%                         3.93%                    3.57%                    1.17%
 
RATIOS/SUPPLEMENTAL DATA:
OPERATING EXPENSES TO
 AVERAGE NET ASSETS(3).....                   0.12%                         0.12%                    0.12%                    0.12%
NET INVESTMENT INCOME TO
 AVERAGE NET ASSETS(4).....                   6.99%                         2.89%                    2.46%                    5.25%
PORTFOLIO TURNOVER RATE(5).                     75%                            2%                       9%                     N/A
NET ASSETS, AT END OF                  
 PERIOD (000S).............                 $2,136                        $2,083                   $2,073                   $  126
 
</TABLE>

* The Money Market Portfolio commenced investment operations on October 10,
  1995. The Growth and Income, International Equity, and Growth Equity
  Portfolios commenced investment operations on October 20, 1995.

(1)  Net investment income is after waiver of fees and reimbursement of certain
expenses by the Investment Adviser, the Sub-Administrator and Western National
Life Insurance Company, an affiliate of the Adviser (see Note 2 to the financial
statements). If the Investment Adviser and the Sub-Administrator had not waived
fees and Western National Life Insurance Company had not reimbursed expenses,
net investment income (loss) per share would have been $(0.06) for the BEA
Growth and Income Portfolio, $(0.18) for the Credit Suisse International Equity
Portfolio, $(0.15) for the Global Advisors Growth Equity Portfolio, and $(0.35)
for the Global Advisors Money Market Portfolio.

(2)  Total return represents aggregate total return for the period indicated.

(3) If the Investment Adviser and the Sub-Administrator had not waived fees and
Western National Life Insurance Company had not reimbursed expenses, the ratio
of operating expenses to average net assets would have been 9.95% for the BEA
Growth and Income Portfolio, 11.83% for the Credit Suisse International Equity
Portfolio, 9.94% for the Global Advisors Growth Equity Portfolio, and 161.83%
for the Global Advisors Money Market Portfolio.

(4)   Annualized.

(5)   Not annualized.


    The accompanying notes are an integral part of the financial statements

                                      16
<PAGE>
 
WNL SERIES TRUST
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 1995

1.  SIGNIFICANT ACCOUNTING POLICIES

WNL Series Trust (the "Trust") is an open-end, diversified series management
investment company which currently offers shares of beneficial interest in eight
series (the "Portfolios"), each of which has a different investment objective
and represents the entire interest in a separate portfolio of investments.  The
Portfolios are:  American Capital Emerging Growth Portfolio (the "Emerging
Growth Portfolio"), BEA Growth and Income Portfolio (the "Growth and Income
Portfolio"), Credit Suisse International Equity Portfolio (the "International
Equity Portfolio"), BlackRock Managed Bond Portfolio (the "Managed Bond
Portfolio"), Quest for Value Asset Allocation Portfolio (the "Asset Allocation
Portfolio"), Salomon Brothers U.S. Government Securities Portfolio (the
"Government Securities Portfolio"), Global Advisors Growth Equity Portfolio (the
"Growth Equity Portfolio"), and Global Advisors Money Market Portfolio (the
"Money Market Portfolio").  These financial statements report on the Money
Market Portfolio, which commenced operations on October 10, 1995; the Growth and
Income, the International Equity and the Growth Equity Portfolios, which
commenced operations on October 20, 1995.  The Emerging Growth, Managed Bond and
Asset Allocation Portfolios commenced operations on January 2, 1996, and the
Government Securities Portfolio commenced operations on February 6, 1996.  The
Portfolios are currently available to the public only through variable annuity
contracts ("VA Contracts") issued by Western National Life Insurance Company, a
wholly-owned subsidiary of Western National Corporation.  The preparation of
financial statements in accordance with generally accepted accounting principles
requires management to make estimates and assumptions that affect the reported
amounts and disclosures in the financial statements.  Actual results could
differ from those estimates.  The following is a summary of significant
accounting policies followed by each Portfolio in the preparation of its
financial statements in accordance with generally accepted accounting
principles.

(A)  VALUATION OF SECURITIES -  All securities are valued as of the close of
regular trading on the New York Stock Exchange (normally 4:00 p.m. New York
time).  Securities traded on a national securities exchange or quoted on the
NASDAQ National Market System are valued at their last-reported sale price on
the principal exchange or reported by NASDAQ or, if there is no reported sale,
and in the case of over-the-counter securities not included in the NASDAQ
National Market System, at a bid price estimated by a broker or dealer.  Debt
securities, including zero-coupon securities, and certain foreign securities
will be valued by a pricing service approved by the Trustees.  other foreign
securities will be valued by the Trust's custodian.  The value of a foreign
security is determined in its national currency as of the close of trading on
the foreign exchange on which it is traded or as of 4:00 p.m. New York time, if
that is earlier, and that value is then converted into its U.S. dollar
equivalent at the foreign exchange rate in effect at noon, New York time, on the
day the value of the foreign security is determined.  Securities for which
current market quotations are not readily available and all other assets are
valued at fair value as determined in good faith by the Trustees.

The Money Market Portfolio values all securities using the amortized cost method
which approximates market value.  Under this method, which does not take into
account realized securities gains or losses, an instrument is initially valued
at its cost and thereafter assumes a constant amortization or accretion to
maturity of any discount or premium.

(B)  REPURCHASE AGREEMENTS - A repurchase agreement is a contract under which
the Portfolio acquires a security for a relatively short period (usually not
more than a week) subject to the obligation of the seller to repurchase and the
Portfolio to resell such security at a fixed time and price.  The collateral for
such agreements will be held by the Portfolio's custodian.  The Portfolio will
enter into repurchase agreements only with banks and broker-dealers that have
been determined to be creditworthy by the Trust's Board of Trustees.  The seller
under a repurchase agreement would be required to maintain the value of the
obligations subject to the repurchase agreement at not less than the repurchase
price.  Default by the seller would expose the Portfolio to possible loss
because of adverse market action or delay in connection with the disposition of
the underlying obligations.  In addition, if bankruptcy proceedings are
commenced with respect to the seller of the obligations, the Portfolio may be
delayed or limited in its ability to sell the collateral.

                                      17
<PAGE>
 
(C)  FOREIGN INVESTMENTS - Certain Portfolios may invest in securities of
foreign issuers.  There are certain risks involved in investing in foreign
securities, including those resulting from fluctuations in currency exchange
rates, devaluation of currencies, future political or economic developments and
the possible imposition of currency exchange blockages or other foreign
governmental laws or restrictions, reduced availability of public information
concerning issuers, and the fact that foreign companies are not generally
subject to uniform accounting, auditing and financial reporting standards or to
other regulatory practices and requirements comparable to those applicable to
domestic companies.  The Portfolios' foreign investments may be less liquid and
their prices may be more volatile than comparable investments in securities of
U.S. companies.

(D)  FOREIGN CURRENCY EXCHANGE TRANSACTIONS - Certain Portfolios may engage in
foreign currency exchange transactions.  Portfolios may enter into foreign
currency exchange transactions to convert to and from different foreign
currencies.  A Portfolio can either enter into these transactions on a spot
(i.e., cash) basis at the spot rate prevailing in the foreign currency exchange
market, or use forward contracts to purchase or sell foreign currencies.
Realized and unrealized gains and losses arising from such transactions are
included in net realized and unrealized gains and losses from foreign currency
related transactions.

A forward foreign exchange contract is an obligation by a Portfolio to purchase
or sell a specific currency at a future date.  The Portfolio maintains with its
custodian, in a segregated account, high-grade liquid assets in an amount at
least equal to its obligations under each contract.  Neither spot transactions
nor forward foreign currency exchange contracts eliminate fluctuations in the
prices of the Portfolio's securities or in foreign exchange rates, or prevent
loss if the prices of these securities should decline.

A Portfolio may enter into foreign currency exchange transactions for hedging
purposes as well as for non-hedging purposes.  Transactions are entered into for
hedging purposes in an attempt to protect against changes in foreign currency
exchange rates that would adversely affect a portfolio position or an
anticipated portfolio position.  Although these transactions tend to minimize
the risk of loss due to a decline in the value of the hedged currency, at the
same time they tend to limit any potential gain that might be realized should
the value of the hedged currency increase.

A Portfolio may enter into foreign currency exchange transactions for other than
hedging purposes which present greater profit potential but also involves
increased risk.

(E)  FOREIGN CURRENCY - The books and records of the Trust are maintained in
U.S. dollars. Foreign currencies, investments and other assets and liabilities
are translated into U.S. dollars at the exchange rates prevailing at the end of
the period, and purchases and sales of investment securities, income and
expenses are translated on the respective dates of such transactions. The
eligible Portfolios do not isolate that portion of the results of operations
from changes in foreign exchange rates on investments from the fluctuations
arising from changes in market prices of securities held. Such fluctuations are
included with net realized and unrealized gain or loss from investments. Foreign
exchange gain (loss) is treated as ordinary income for federal income tax
purposes to the extent constituting "Section 988 Transactions" pursuant to the
Internal Revenue Code, including currency gains (losses) related to the sale of
debt securities, forward foreign currency exchange contracts, payments of
liabilities, and collections of receivables.

(F)  FUTURES CONTRACTS - Certain Portfolios may enter into futures contracts.
Upon entering into a futures contract, the Portfolio is required to deposit with
the broker an amount of cash or cash equivalents equal to a certain percentage
of the contract amount.  This is known as the initial margin.  Subsequent
payments ("variation margin") are made or received by the Portfolio each day,
depending on the daily fluctuation of the value of the contract.  The daily
changes in the contract are recorded as unrealized gains or losses.  The
Portfolio recognizes a realized gain or loss when the contract is closed.

The use of futures contracts as a hedging device involves several risks.  The
change in value of futures contracts primarily corresponds with the value of
their underlying instruments, which may not correlate with the change in value
of the hedged investments.  In addition, the Portfolio may not be able to enter
into a closing transaction because of an illiquid secondary market.

                                      18
<PAGE>
 
(G)  SECURITIES TRANSACTIONS AND INVESTMENT INCOME - Securities transactions are
recorded as of the trade date.  Realized gains and losses on sales of
investments are recorded on the identified cost basis.  Interest income is
recorded daily on the accrual basis.  Dividend income is recorded on the ex-
date.

(H)  EXPENSE ALLOCATION - Expenses with respect to any two or more Portfolios
may be allocated in proportion to the net assets of the respective Portfolios
except where allocations of direct expenses can otherwise be fairly made.

(I)  DIVIDENDS AND DISTRIBUTIONS - The Money Market Portfolio will declare a
dividend of its net ordinary income daily and distribute such dividend monthly.
Each of the other Portfolios will declare and distribute dividends from net
ordinary income at least annually and will distribute its net realized capital
gains, if any, at least annually.

Income dividends and capital gain distributions are determined in accordance
with Federal tax regulations which may differ from generally accepted accounting
principles.  These differences are primarily due to differing treatments of
income and gains on various investment securities held by the Portfolios, timing
differences and differing characterization of distributions made by the
Portfolios.  As a result, net investment income (loss) and net realized gain
(loss) on investment transactions for a reporting period may differ
significantly from distributions during such period.  Accordingly, each
Portfolio may periodically make reclassifications among certain of its capital
accounts without impacting the net asset value of the Portfolio.

(J)  FEDERAL INCOME TAXES - Each Portfolio of the Trust intends to qualify and
elects to be treated as a regulated investment company that is taxed under the
rules of Subchapter M of the Internal Revenue Code.  As an electing regulated
investment company, a Portfolio will not be subject to federal income tax on its
net ordinary income and net realized capital gains to the extent such income and
gains are distributed to the separate account of the life Company which holds
its shares.

2.  INVESTMENT ADVISORY FEES AND OTHER TRANSACTIONS WITH AFFILIATES

Under an Investment Advisory Agreement (the "Agreement"), WNL Investment
Advisory Services, Inc. (the "Adviser"), a subsidiary of Western National
Corporation, manages the business and affairs of the Portfolios and the Trust,
subject to the control of the Trustees.  Under the Agreement, the Adviser is
obligated to formulate a continuing program for the investment of the assets of
each Portfolio of the Trust in a manner consistent with each Portfolio's
investment objectives, policies and restrictions and to determine from time to
time securities to be purchased, sold, retained or lent by the Trust and to
implement those decisions.  The Agreement also provides that the Adviser shall
provide such services required for effective administration of the Trust.

As full compensation for its services under the Agreement, the Trust will pay
the Adviser a monthly fee at the following rates based on the average daily net
assets of each Portfolio:

<TABLE>
<CAPTION>
 
<S>                                       <C>
BEA Growth and Income Portfolio           0.75%
Credit Suisse International Equity 
 Portfolio                                0.90%
Global Advisors Growth Equity Portfolio   0.61%
Global Advisors Money Market Portfolio    0.45%
</TABLE>

The Adviser has agreed to waive its advisory fee for each of the Portfolios for
the initial six months of each Portfolio's investment operations.  In addition,
Western National Life Insurance Company, an affiliate of the Adviser, has
undertaken to bear until May 1, 1996, all operating expenses of each Portfolio,
excluding the compensation of the Adviser, that exceed 0.12% of each Portfolio's
average daily net assets.

In accordance with each Portfolio's investment objective and policies and under
the supervision of the Adviser and the Trust's Board of Trustees, each
Portfolio's Sub-Adviser is responsible for the day-to-day investment management
of the Portfolio, to make investment decisions for the Portfolio and to place
orders on behalf of the Portfolio to effect the investment decisions made as
provided in separate Sub-Advisory Agreements.  The Sub-Advisers to the
Portfolios are:  Van Kampen American Capital Asset Management, Inc. for the
Emerging Growth Portfolio; BEA Associates for the Growth and Income Portfolio;
Credit Suisse Investment Management, Ltd. for the International Equity
Portfolio; BlackRock Financial Management for the Managed Bond Portfolio; Quest
for Value Advisors for the Asset Allocation Portfolio; Salomon Brothers Asset
Management Inc. for the Government

                                      19
<PAGE>
 
Securities Portfolio; and State Street Global Advisors for the Growth Equity
and Money Market Portfolios. The Sub-Advisers receive their fees directly from
the Adviser, and receive no compensation from the Trust.

For the period ended December 31, 1995, the Adviser waived advisory fees, the
Sub-Administrator waived the Sub-Administration fee, and Western National Life
Insurance Company reimbursed operating expenses as follows:

<TABLE>
<CAPTION>
 
                                     Advisory              Sub- 
                                       Fees            Administration           Expenses 
                                      Waived            Fees Waived             Reimbursed            Total
                                    ----------       -----------------        -------------          -------            
<S>                                   <C>              <C>                      <C>                   <C>
BEA Growth and Income                 $3,106              $12,253                $25,354             $40,713
Credit Suisse International Equity     3,643               12,258                 31,499              47,400
Global Advisors Growth Equity          2,490               12,256                 25,355              40,101
Global Advisors Money Market             106               12,486                 25,393              37,985
</TABLE>

WNL Brokerage Services, Inc., a subsidiary of Western National Corporation, is
the distributor and underwriter of the VA Contracts.

Each Trustee of the Trust who is not an interested person of the Trust or
Adviser or Sub-Adviser receives an annual fee of $7,500 and an additional fee of
$750 for each Trustees' meeting attended.  In addition, disinterested Trustees
who are members of any Board committees will receive a separate $750 fee for
attendance at any committee meeting that is held on a day on which no Board
meeting is held.

The Trust's Sub-administrator, custodian, transfer and dividend-paying agent is
State Street Bank and Trust Company.

3.  SECURITY TRANSACTIONS
The aggregate cost of purchases and proceeds from sales of securities, excluding
short-term investments, for the period ended December 31, 1995 were as follows:
<TABLE>
<CAPTION>
 
                                          Purchases     Sales
                                          ----------  ----------
<S>                                       <C>         <C>
BEA Growth and Income Portfolio (1)       $3,017,692  $1,094,387
Credit Suisse International Equity                               
 Portfolio                                 1,772,398      12,052 
Global Advisors Growth Equity Portfolio    2,092,311     130,177
</TABLE>
(1) Includes purchases and sales of U.S. Government securities of $1,006,155 and
$23,346, respectively.

4.  SHARES OF BENEFICIAL INTEREST
The Trust has an unlimited authorized number of shares of beneficial interest
with a par value of $.01.  The tables below summarize transactions in Trust
shares.
<TABLE>
<CAPTION>
 
                                       BEA GROWTH AND INCOME PORTFOLIO
                                       Period Ended December 31, 1995*
                                          Shares           Amount
                                       -------------  ----------------
<S>                                    <C>            <C>
Sold.................................        200,461        $2,004,865
Issued as reinvestment of dividends
  and distributions..................          3,702            38,740
                                             -------        ----------
Net increase.........................        204,163        $2,043,605
                                             =======        ==========
</TABLE>

                                      20
<PAGE>
 
<TABLE>
<CAPTION>
 
 
                                        CREDIT SUISSE INTERNATIONAL EQUITY PORTFOLIO
                                              Period Ended December 31, 1995*

                                              Shares                  Amount
                                             --------                 -------
<S>                                    <C>                          <C>
Sold.................................         200,429               $2,004,424
 
Issued as reinvestment of dividends..           1,131                   11,682
                                              -------               ----------
Net increase.........................         201,560               $2,016,106
                                              =======               ==========
 
 
                                       GLOBAL ADVISORS GROWTH EQUITY PORTFOLIO
                                       Period Ended December 31, 1995*

                                              Shares                  Amount
                                             --------                 ------- 
Sold.................................        200,124                $2,001,261
 
Issued as reinvestment of dividends..            973                    10,036
                                             -------                ----------
Net increase.........................        201,097                $2,011,297
                                             =======                ==========
 
 
                                       GLOBAL ADVISORS MONEY MARKET PORTFOLIO
                                       Period Ended December 31, 1995#

                                              Shares                  Amount
                                             --------                 ------- 
Sold.................................        140,324                  $140,324
Issued as reinvestment of dividends..          1,233                     1,233
Repurchased..........................        (15,278)                  (15,278)
                                             -------                  -------- 
Net increase.........................        126,279                  $126,279
                                             =======                  ======== 
</TABLE>
* - Portfolio commenced operations on October 20, 1995.
# - Portfolio commenced operations on October 10, 1995.

                                      21
<PAGE>
 
                         Report of Independent Auditors



To the Trustees and Shareholders
WNL Series Trust



We have audited the accompanying statements of assets and liabilities of the WNL
Series Trust which is comprised of BEA Growth and Income Portfolio, Credit
Suisse International Equity Portfolio, Global Advisors Growth Equity Portfolio
and Global Advisors Money Market Portfolio, including the schedules of
investments as of December 31, 1995 and the related statements of operations,
the statements of changes in net assets, and the financial highlights for the
period October 10, 1995 (commencement of operations) through December 31, 1995
for Global Advisors Money Market Portfolio and October 20, 1995 (commencement of
operations) through December 31, 1995 for BEA Growth and Income Portfolio,
Credit Suisse International Equity Portfolio and Global Advisors Growth Equity
Portfolio.  These financial statements and financial highlights are the
responsibility of the Trusts management.  Our responsibility is to express an
opinion on these financial statements and financial highlights based on our
audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and financial
highlights are free of material misstatement.  An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements.  Our procedures included confirmation of securities owned as of
December 31, 1995 by correspondence with the custodian and brokers.  An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation.  We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the financial statements and financial highlights referred to
above present fairly, in all material respects, the financial position of the
WNL Series Trust which is comprised of BEA Growth and Income Portfolio, Credit
Suisse International Equity Portfolio, Global Advisors Growth Equity Portfolio
and Global Advisors Money Market Portfolio as of December 31, 1995, the results
of its operations, the changes in its net assets and the financial highlights
for the period October 10, 1995 (commencement of operations) through December
31, 1995 for Global Advisors Money Market Portfolio and October 20, 1995
(commencement of operations) through December 31, 1995 for BEA Growth and Income
Portfolio, Credit Suisse International Equity Portfolio and Global Advisors
Growth Equity Portfolio in conformity with generally accepted accounting
principles.



Boston, Massachusetts               COOPERS & LYBRAND L.L.P.
February 7, 1996

                                      22



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