MET INVESTORS SERIES TRUST
N-14AE, 2000-11-14
Previous: FIRST INTERSTATE BANK, 13F-HR, 2000-11-14
Next: MET INVESTORS SERIES TRUST, N-14AE, EX-99.11, 2000-11-14





                         1933 Act Registration No. 333-

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   Form N-14AE

                        REGISTRATION STATEMENT UNDER THE
                             SECURITIES ACT OF 1933

[  ]     Pre-Effective                            [  ]  Post-Effective
         Amendment No.                                  Amendment No.

                           MET INVESTORS SERIES TRUST
                      (J.P. Morgan Quality Bond Portfolio)
               [Exact Name of Registrant as Specified in Charter]

                 Area Code and Telephone Number: (800) 848-3854

                            610 Newport Center Drive
                                   Suite 1350
                         Newport Beach, California 92660
                       -----------------------------------
                    (Address of Principal Executive Offices)

                               Elizabeth M. Forget
                                    President
                           Met Investors Series Trust
                            610 Newport Center Drive

                                   Suite 1350
                         Newport Beach, California 92660
                    -----------------------------------------
                     (Name and Address of Agent for Service)

                        Copies of All Correspondence to:
                             Robert N. Hickey, Esq.
                            Sullivan & Worcester LLP
                          1025 Connecticut Avenue, N.W.
                             Washington, D.C. 20036

         The Registrant has registered an indefinite amount of securities of its
J.P.  Morgan Quality Bond Portfolio under the Securities Act of 1933 pursuant to
Section 24(f) under the Investment Company Act of 1940;  accordingly,  no fee is
payable  herewith.  A Rule 24f-2 Notice for the  Registrant's  fiscal year ended
December 31, 2000 will be filed with the Commission on or about March 31, 2001.

         It is proposed  that this filing will become  effective on December 14,
2000 pursuant to Rule 488 of the Securities Act of 1933.


<PAGE>
                              SECURITY FIRST TRUST
                          11365 West Olympic Boulevard
                             Los Angeles, CA 90064
                                December , 2000

Dear Contract Owner:

         As an Owner of a variable  annuity  contract or variable life insurance
policy (the  "Contract")  issued by Security First Life  Insurance  Company (the
"Insurance  Company"),  you have the right to instruct the Insurance Company how
to vote certain shares of the Neuberger Berman Bond Series (the  "Portfolio") of
Security First Trust (the "Trust") at a Special  Meeting of  Shareholders  to be
held on January 26, 2001.  Although you are not  directly a  shareholder  of the
Portfolio,  some or all of your Contract value is invested,  as provided by your
Contract, in the Portfolio.  Accordingly, you have the right under your Contract
to instruct the Insurance  Company how to vote the  Portfolio's  shares that are
attributable  to your  Contract  at the  Special  Meeting.  Before  the  Special
Meeting,  I would  like your vote on the  important  proposal  described  in the
accompanying Prospectus/Proxy Statement.

         The Prospectus/Proxy Statement describes the proposed reorganization of
the Trust's  Neuberger  Berman Bond Series.  All of the assets of the  Portfolio
would be acquired by a new series of Met Investors Series Trust, the J.P. Morgan
Quality  Bond  Portfolio,  in  exchange  for  shares of such new  series and the
assumption by the series of the identified liabilities of the Portfolio. The new
series'  investment  objective  and  policies  will be  similar  to those of the
Portfolio.  In  addition,  as  described in the  Prospectus/Proxy  Statement,  a
portfolio of another affiliated investment company is proposed to be merged into
the new series of Met Investors Series Trust. You will receive Class A shares of
the new series  having an aggregate  net asset value equal to the  aggregate net
asset value of your Portfolio's shares. Details about the new series' investment
objective,  performance,  and  management  team are  contained  in the  attached
Prospectus/Proxy  Statement. For federal income tax purposes, the transaction is
expected to be a non-taxable event for shareholders and Owners.

         The Board of Trustees has approved the proposal for the  Portfolio  and
recommends that you vote FOR the proposal.

         I  realize  that  this  Prospectus/Proxy  Statement  will  take time to
review,  but your vote is very  important.  Please take the time to  familiarize
yourself with the proposal.  If you attend the meeting, you may give your voting
instructions  in  person.  If you do not expect to attend  the  meeting,  either
complete,  date,  sign and return the enclosed voting  instructions  form in the
enclosed postage-paid envelope, or vote by calling toll free 1-800-_________, 24
hours a day. You may also fax your completed and signed voting instructions form
(both  front and back  sides) to us at  1-800-________.  Instructions  on how to
complete  the  voting  instructions  form  or  vote by  telephone  are  included
immediately after the Notice of Special Meeting.


<PAGE>



         If you have any  questions  about the voting  instructions  form please
call  the  Security  First  Trust  at  1-800-______  or  our  proxy   solicitor,
________________,  at  1-800-  . If we do  not  receive  your  completed  voting
instructions  form or your  telephone  vote  within  several  weeks,  you may be
contacted  by  ________________,  who  will  remind  you to pass on your  voting
instructions.

         Thank you for taking this matter  seriously and  participating  in this
important process.

                                                       Sincerely,

                                                       Richard C. Pearson
                                                       President
                                                       Security First Trust





<PAGE>
                                COVA SERIES TRUST
                                 One Tower Lane
                                   Suite 3000
                        Oakbrook Terrace, Illinois 60181
                                December , 2000

Dear Contract Owner:

         As an Owner of a variable  annuity  contract or variable life insurance
policy  (the  "Contract")  issued  by Cova  Financial  Services  Life  Insurance
Company,  Cova Financial Life  Insurance  Company,  or First Cova Life Insurance
Company  (the  "Insurance  Companies"),  you have  the  right  to  instruct  the
Insurance  Companies  how to vote certain  shares of the Quality Bond  Portfolio
(the  "Portfolio")  of Cova Series Trust (the  "Trust") at a Special  Meeting of
Shareholders  to be held on January 26,  2001.  Although  you are not directly a
shareholder of the Portfolio, some or all of your Contract value is invested, as
provided by your  Contract,  in the Portfolio.  Accordingly,  you have the right
under  your  Contract  to  instruct  the  Insurance  Companies  how to vote  the
Portfolio's  shares  that  are  attributable  to your  Contract  at the  Special
Meeting.  Before the Special  Meeting,  I would like your vote on the  important
proposal described in the accompanying Prospectus/Proxy Statement.

         The Prospectus/Proxy Statement describes the proposed reorganization of
the Trust's Quality Bond Portfolio.  All of the assets of the Portfolio would be
acquired by a new series of Met Investors  Series Trust, the J.P. Morgan Quality
Bond Portfolio,  in exchange for shares of such new series and the assumption by
the series of the  identified  liabilities  of the  Portfolio.  The new  series'
investment  objective and policies will be  substantially  identical to those of
the  Trust's  Quality  Bond  Portfolio.   In  addition,   as  described  in  the
Prospectus/Proxy Statement, a portfolio of another affiliated investment company
is proposed to be merged into the new series of Met Investors  Series Trust. You
will  receive  Class A shares of the new series  having an  aggregate  net asset
value equal to the aggregate net asset value of your Portfolio's shares. Details
about the new series' investment objective, performance, and management team are
contained in the attached  Prospectus/Proxy  Statement.  For federal  income tax
purposes, the transaction is expected to be a non-taxable event for shareholders
and Owners.

         The Board of Trustees has approved the proposal for the  Portfolio  and
recommends that you vote FOR the proposal.

         I  realize  that  this  Prospectus/Proxy  Statement  will  take time to
review,  but your vote is very  important.  Please take the time to  familiarize
yourself with the proposal.  If you attend the meeting, you may give your voting
instructions  in  person.  If you do not expect to attend  the  meeting,  either
complete,  date,  sign and return the enclosed voting  instructions  form in the
enclosed postage-paid envelope, or vote by calling toll free 1-800-____________,
24 hours a day. You may also fax your  completed and signed voting  instructions
form (both front and back sides) to us at 1-800-________. Instructions on how to
complete  the  voting  instructions  form  or  vote by  telephone  are  included
immediately after the Notice of Special Meeting.


<PAGE>



         If you have any  questions  about the voting  instructions  form please
 call the Portfolio at 1-800- - or our proxy  solicitor,  _________________,  at
 1-800- . If we do not receive your completed

voting instructions form or your telephone vote within several weeks, you may be
contacted  by  _________________,  who will  remind  you to pass on your  voting
instructions.

         Thank you for taking this matter  seriously and  participating  in this
important process.

                                                        Sincerely,

                                                        Mark Reynolds
                                                        President
                                                        Cova Series Trust


<PAGE>
                              SECURITY FIRST TRUST
                          11365 West Olympic Boulevard
                         Los Angeles, California 90064

                          Neuberger Berman Bond Series

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                         To Be Held On January 26, 2001

To the Shareholders of Security First Trust:

         NOTICE IS HEREBY GIVEN THAT a Special  Meeting of the  Shareholders  of
the  Neuberger  Berman  Bond Series of Security  First  Trust (the  "Trust"),  a
Massachusetts  business  trust,  will be held at the  offices  of Met  Investors
Series Trust, 610 Newport Center Drive,  Suite 1350,  Newport Beach,  California
92660 on  January  26,  2001 at 10:30  a.m.  Pacific  Time and any  adjournments
thereof (collectively, the "Special Meeting") for the following purpose:

         To consider and act upon an Agreement and Plan of  Reorganization  (the
         "Plan") providing for the acquisition of all of the assets of Neuberger
         Berman Bond Series by J.P.  Morgan  Quality  Bond  Portfolio  ("Met JPM
         Quality  Bond" ), a series of Met Investors  Series Trust,  in exchange
         for  shares  of Met JPM  Quality  Bond  and the  assumption  by Met JPM
         Quality Bond of the  identified  liabilities  of Neuberger  Berman Bond
         Series.  The Plan also provides for distribution of these shares of Met
         JPM Quality Bond to  shareholders  of  Neuberger  Berman Bond Series in
         liquidation and subsequent termination of Neuberger Berman Bond Series.
         A vote in favor of the Plan is a vote in favor of the  liquidation  and
         dissolution of Neuberger Berman Bond Series.

         The Board of  Trustees  has fixed the close of  business  on November ,
2000 as the record date for determination of shareholders  entitled to notice of
and to vote at the Special Meeting.

                                          By order of the Board of Trustees

                                          Cheryl J. Finney
                                          Assistant Secretary

December   , 2000

CONTRACT OWNERS WHO DO NOT EXPECT TO ATTEND THE SPECIAL MEETING ARE REQUESTED TO
COMPLETE, SIGN, DATE AND RETURN THE ACCOMPANYING VOTING INSTRUCTIONS FORM IN THE
ENCLOSED  ENVELOPE,  WHICH NEEDS NO POSTAGE IF MAILED IN THE UNITED  STATES,  OR
FOLLOW  THE  INSTRUCTIONS  IN  THE  MATERIALS  RELATING  TO  TELEPHONIC  VOTING.
INSTRUCTIONS  FOR THE PROPER EXECUTION OF THE VOTING  INSTRUCTIONS  FORM ARE SET
FORTH ON THE  INSIDE  COVER OF THIS  NOTICE.  IT IS  IMPORTANT  THAT THE FORM BE
RETURNED PROMPTLY.



<PAGE>
                                COVA SERIES TRUST
                                 One Tower Lane
                                   Suite 3000
                        Oakbrook Terrace, Illinois 60181

                             Quality Bond Portfolio

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                         To Be Held On January 26, 2001

To the Shareholders of Cova Series Trust:

         NOTICE IS HEREBY GIVEN THAT a Special  Meeting of the  Shareholders  of
the Quality Bond Portfolio of Cova Series Trust (the "Trust"),  a  Massachusetts
business trust,  will be held at the offices of Met Investors  Series Trust, 610
Newport Center Drive, Suite 1350, Newport Beach, California 92660 on January 26,
2001 at 10:00 a.m. Pacific Time and any adjournments thereof (collectively,  the
"Special Meeting") for the following purpose:

                  To   consider   and  act  upon  an   Agreement   and  Plan  of
                  Reorganization  (the "Plan")  providing for the acquisition of
                  all of the assets of Quality  Bond  Portfolio  by J. P. Morgan
                  Quality Bond Portfolio ("Met JPM Quality  Bond"),  a series of
                  Met Investors  Series Trust, in exchange for shares of Met JPM
                  Quality Bond and the assumption by Met JPM Quality Bond of the
                  identified  liabilities  of Quality Bond  Portfolio.  The Plan
                  also  provides  for  distribution  of these  shares of Met JPM
                  Quality  Bond to  shareholders  of Quality  Bond  Portfolio in
                  liquidation   and  subsequent   termination  of  Quality  Bond
                  Portfolio.  A vote in  favor of the Plan is a vote in favor of
                  the liquidation and dissolution of Quality Bond Portfolio.

         The Board of  Trustees  has fixed the close of  business  on November ,
2000 as the record date for determination of shareholders  entitled to notice of
and to vote at the Special Meeting.

                                             By order of the Board of Trustees

                                             Bernard J. Spaulding
                                             Secretary

December   , 2000

CONTRACT OWNERS WHO DO NOT EXPECT TO ATTEND THE SPECIAL MEETING ARE REQUESTED TO
COMPLETE, SIGN, DATE AND RETURN THE ACCOMPANYING VOTING INSTRUCTIONS FORM IN THE
ENCLOSED  ENVELOPE,  WHICH NEEDS NO POSTAGE IF MAILED IN THE UNITED  STATES,  OR
FOLLOW  THE  INSTRUCTIONS  IN  THE  MATERIALS  RELATING  TO  TELEPHONIC  VOTING.
INSTRUCTIONS  FOR THE PROPER EXECUTION OF THE VOTING  INSTRUCTIONS  FORM ARE SET
FORTH ON THE  INSIDE  COVER OF THIS  NOTICE.  IT IS  IMPORTANT  THAT THE FORM BE
RETURNED PROMPTLY.


<PAGE>



                INSTRUCTIONS FOR SIGNING VOTING INSTRUCTIONS FORM

         The following general rules for signing voting  instructions  forms may
be of assistance to you and avoid the time and expense to the Trust  involved in
validating your vote if you fail to sign your voting instructions form properly.

1.   Individual  Accounts:   Sign  your  name  exactly  as  it  appears  in  the
     registration on the voting instructions form.

2.   Joint  Accounts:  Either party may sign,  but the name of the party signing
     should conform exactly to the name shown in the  registration on the voting
     instructions form.

3.   All Other  Accounts:  The  capacity  of the  individual  signing the voting
     instructions form should be indicated unless it is reflected in the form of
     registration. For example:

         Registration                                        Valid Signature

         Corporate Accounts

         (1)      ABC Corp. . . . . . . . . . . . . . . . . . . . . . .ABC Corp.

         (2)      ABC Corp. . . . . . . . . . . . . . . . . .John Doe, Treasurer

         (3)      ABC Corp.
                  c/o John Doe, Treasurer . . . . . . . . . . . . . . . John Doe

         (4)      ABC Corp. Profit Sharing Plan . . . . . . . .John Doe, Trustee

         Trust Accounts

         (1)      ABC Trust . . . . . . . . . . . . . . . . Jane B. Doe, Trustee

         (2)      Jane B. Doe, Trustee
                  u/t/d 12/28/78 . . . . . . . . . . . . . . . . . .Jane B. Doe

         Custodial or Estate Accounts

         (1)      John B. Smith, Cust.
                  f/b/o John B. Smith, Jr. UGMA . . . . . . . . . John B. Smith

         (2)      Estate of John B. Smith . . . . . John B. Smith, Jr., Executor



<PAGE>



                        INSTRUCTIONS FOR TELEPHONE VOTING

To vote your voting  instructions  form by telephone  follow the four easy steps
below. Or, if you prefer, you may send back your signed voting instructions form
in the postage paid envelope provided.

1.       Read the accompanying proxy information and voting instructions form.

2.   Identify the _____________-digit "CONTROL NO." in the middle of your voting
     instructions form. This control number is the key to casting your vote over
     the telephone.

3.       Dial 1-888-____________

4.       Follow the simple recorded instructions.




<PAGE>


                            ACQUISITION OF ASSETS OF

                             QUALITY BOND PORTFOLIO
                                  a series of
                               Cova Series Trust
                           One Tower Lane, Suite 3000
                        Oakbrook Terrace, Illinois 60181
                                 (800) 831-5433
                                      and
                          NEUBERGER BERMAN BOND SERIES
                                  a series of
                              Security First Trust
                          11365 West Olympic Boulevard
                         Los Angeles, California 90064
                                 (800) 283-4536

                        BY AND IN EXCHANGE FOR SHARES OF

                       J.P. MORGAN QUALITY BOND PORTFOLIO
                                   a series of
                           Met Investors Series Trust
                      610 Newport Center Drive, Suite 1350
                        Newport Beach, California 92660
                                 (800) 848-3854

                           PROSPECTUS/PROXY STATEMENT

                                                  DATED DECEMBER , 2000


         This  Prospectus/Proxy  Statement is being furnished in connection with
proposed Agreements and Plans of Reorganization (each a "Plan" and collectively,
the "Plans") which will be submitted to  shareholders  of Quality Bond Portfolio
(the "Cova Portfolio") and of Neuberger Berman Bond Series ( the "SF Portfolio")
for  consideration  at a Special  Meeting of shareholders of each of Cova Series
Trust and  Security  First  Trust to be held on January  26,  2001 at 10:00 a.m.
(10:30 a.m. with respect to Security First Trust) Pacific Time at the offices of
Met Investors Series Trust, 610 Newport Center Drive, Suite 1350, Newport Beach,
California 92660, and any adjournments thereof (the "Meeting").

                                     GENERAL

         The Boards of Trustees of Cova Series  Trust and  Security  First Trust
have respectively  approved the proposed  reorganizations  of the Cova Portfolio
and the SF Portfolio into J.P.  Morgan Quality Bond  Portfolio,  a series of Met
Investors Series Trust (the "Met Portfolio").

         The Portfolios involved in the proposed reorganizations are referred to
in this Prospectus/Proxy Statement as follows:
<TABLE>
<CAPTION>

------------------------------------------------------------ ---------------------------------------------------------
                      Cova Portfolio                                              Met Portfolio

------------------------------------------------------------ ---------------------------------------------------------
<S>                                                            <C>
------------------------------------------------------------ ---------------------------------------------------------
Quality Bond Portfolio                                       J.P. Morgan Quality Bond Portfolio
("Cova Quality Bond")                                        ("Met JPM Quality Bond")
------------------------------------------------------------
------------------------------------------------------------
                       SF Portfolio

------------------------------------------------------------
------------------------------------------------------------
Neuberger Berman Bond Series
("SF Bond")
------------------------------------------------------------ ---------------------------------------------------------
</TABLE>

         Cova  Series  Trust and  Security  First  Trust are each  Massachusetts
business trusts and Met Investors Series Trust is a recently  organized Delaware
business  trust.  The Met Portfolio is a new series  organized  specifically  to
receive all the assets and carry on the  business  of Cova  Quality  Bond,  into
which, effectively, SF Bond will be merged. The Cova Portfolio, the SF Portfolio
and  the Met  Portfolio  are  sometimes  referred  to in  this  Prospectus/Proxy
Statement individually as a "Portfolio" and collectively as the "Portfolios".

         Cova  Financial  Services  Life  Insurance  Company and its  affiliated
insurance  companies are the record owners of the Cova Portfolio's shares and at
the Meeting will vote the shares of the Cova Portfolio held in their  applicable
separate accounts.  Security First Life Insurance Company is the record owner of
substantially all of the SF Portfolio's  shares and at the Meeting will vote the
shares of the SF Portfolio held in its separate account. Cova Financial Services
Life Insurance Company,  its affiliated  insurance  companies and Security First
Life  Insurance   Company  are  collectively   referred  to  as  the  "Insurance
Companies".  The Insurance Companies are indirect  wholly-owned  subsidiaries of
Metropolitan  Life  Insurance  Company  ("MetLife"),  a New York life  insurance
company and a leading provider of insurance and financial  products and services
to individual and group customers.

         As an owner of a variable annuity contract or a variable life insurance
policy (a  "Contract")  issued by an  Insurance  Company,  you have the right to
instruct  the  respective  Insurance  Company how to vote the shares of the Cova
Portfolio  or the SF Portfolio  that are  attributable  to your  Contract at the
Meeting. Although you are not directly a shareholder of the Portfolios, you have
this right because some or all of your Contract  value is invested,  as provided
by your Contract, in the Cova Portfolio or the SF Portfolio. For simplicity,  in
this Prospectus/Proxy Statement:

o             "Record  Holder" of the Cova Portfolio or the SF Portfolio  refers
              to the Insurance  Company which holds the Cova  Portfolio's  or SF
              Portfolio's shares of record;

o    "shares"  refers  generally  to your  shares of  beneficial  interest  in a
     Portfolio; and

o        "shareholder" or "Contract Owner" refers to you.

         In the reorganizations, all of the assets of the Cova Portfolio and the
SF  Portfolio  will be acquired  by the Met  Portfolio  in exchange  for Class A
shares of the Met  Portfolio  and the  assumption  by the Met  Portfolio  of the
identified   liabilities  of  the  Cova  Portfolio  and  SF  Portfolio  (each  a
"Reorganization" and collectively the "Reorganizations"). If the Reorganizations
are approved,  Class A shares of the Met Portfolio  will be  distributed  to the
Record Holders in  liquidation  of the Cova Portfolio and the SF Portfolio,  and
the Cova  Portfolio and the SF Portfolio  will be terminated as a series of Cova
Series Trust or Security  First Trust,  as  applicable.  You will then hold that
number  of full  and  fractional  shares  of the  Met  Portfolio  which  have an
aggregate  net asset value equal to the aggregate net asset value of your shares
of the Cova Portfolio or SF Portfolio in which you currently are a shareholder.

         The Cova  Portfolio  is a separate  diversified  series of Cova  Series
Trust, an open-end management investment company registered under the Investment
Company Act of 1940, as amended (the "1940 Act"). The SF Portfolio is a separate
diversified  series of Security  First  Trust,  an open-end  management  company
registered  under the 1940 Act.  The Met  Portfolio  is a  separate  diversified
series of Met Investors  Series Trust,  also an open-end  management  investment
company  registered  under the 1940 Act.  Because Met Investors Series Trust was
recently  organized,  it has  conducted no operations  to date.  The  investment
objectives  of the  Cova  Portfolio  and  the SF  Portfolio  are,  respectively,
identical to or similar to those of the Met Portfolio, and are as follows:
<TABLE>
<CAPTION>

------------------------------------------------------- -------------------------------------------------------------
                      Portfolio                                            Investment Objectives


------------------------------------------------------- -------------------------------------------------------------
<S>                                                       <C>
------------------------------------------------------- -------------------------------------------------------------
Cova Quality Bond and Met JPM Quality  Bond             To provide
                                                        a  high   total   return
                                                        consistent with moderate
                                                        risk  of   capital   and
                                                        maintenance of
                                                        liquidity.
------------------------------------------------------- -------------------------------------------------------------
------------------------------------------------------- -------------------------------------------------------------
SF Bond                                                 To   achieve   the
                                                        highest        long-term
                                                        investment  income  with
                                                        the    preservation   of
                                                        capital.  The  secondary
                                                        objective  is  growth of
                                                        principal  and income by
                                                        investing  in common and
                                                        preferred stocks.
------------------------------------------------------- -------------------------------------------------------------
</TABLE>

The investment strategies for Cova Quality Bond and for Met JPM Quality Bond are
substantially  identical,  and the investment strategies for SF Bond are similar
to those of Met JPM Quality Bond.

         This  Prospectus/Proxy  Statement  explains  concisely the  information
about the Met Portfolio that you should know before voting on a  Reorganization.
Please  read  it  carefully  and  keep  it  for  future  reference.   Additional
information  concerning  the  Met  Portfolio  is  provided  in  the  "Additional
Information" section of this Prospectus/Proxy Statement.  Additional information
concerning  the Cova  Portfolio,  the SF Portfolio  and the  Reorganizations  is
contained in the documents  described  below,  all of which have been filed with
the Securities and Exchange Commission ("SEC"):
<TABLE>
<CAPTION>

--------------------------------------------------------------------- --------------------------------------------------
Information about the Cova Portfolio:                                 How to Obtain this Information:
------------------------------------                                  -------------------------------
--------------------------------------------------------------------- --------------------------------------------------
<S>                                                                    <C>
--------------------------------------------------------------------- --------------------------------------------------
Prospectuses  of Cova Series  Trust  relating to Cova Quality  Bond,    Copies are available upon request and without
dated May 1, 2000                                                       charge if you:

Statement of  Additional  Information  of Cova Series Trust  relating   o Write to Cova Series Trust at the
to Cova Quality Bond,  dated May 1, 2000                                address listed on the cover page of this
                                                                        Prospectus/Proxy Statement; or

Annual Report of Cova Series Trust relating to Cova Quality Bond,
for the year ended December 31, 1999                                    o Call (800) 831-5433 toll-free.

Semi-Annual  Report of Cova Series Trust  relating to Cova Quality
Bond, for the six-month period ended June 30, 2000

--------------------------------------------------------------------- --------------------------------------------------
--------------------------------------------------------------------- --------------------------------------------------
Information about the SF Portfolio:                                   How to Obtain this Information:
----------------------------------                                    ------------------------------
--------------------------------------------------------------------- --------------------------------------------------
--------------------------------------------------------------------- --------------------------------------------------
Prospectus  of  Security  First  Trust  relating  to SF Bond,  dated   Copies are available upon request and without
November 30, 2000                                                      charge if you:

Statement of Additional  Information of Security First Trust           o Write to Security First Trust at the
relating to SF Bond,  dated  November 30, 2000                           address listed on the cover page of this
                                                                         Prospectus/Proxy Statement; or

Annual Report of Security First Trust relating to SF Bond, for the
year ended July 31, 2000                                              o Call (800) 283-4536 toll free
--------------------------------------------------------------------- --------------------------------------------------
--------------------------------------------------------------------- --------------------------------------------------
Information about the Reorganizations:                                How to Obtain this Information:
-------------------------------------                                 -------------------------------
--------------------------------------------------------------------- --------------------------------------------------
--------------------------------------------------------------------- --------------------------------------------------
Statement  of  Additional  Information  dated  December , 2000,         A copy is available upon request and without
which relates to this  Prospectus/Proxy  Statement                      charge if you:
and the Reorganizations

                                                                      o Write to Met Investors Series Trust at
                                                                        the address listed on the cover page of
                                                                        this Prospectus/Proxy Statement; or

                                                                      o Call (800) 848-3854 toll-free.
--------------------------------------------------------------------- --------------------------------------------------
</TABLE>

         You can also obtain copies of any of these documents  without charge on
the EDGAR database on the SEC's Internet site at http://www.sec.gov.  Copies are
available  for a fee by  electronic  request at the  following  E-mail  address:
[email protected],  or from the Public  Reference  Branch,  Office of  Consumer
Affairs  and   Information   Services,   Securities  and  Exchange   Commission,
Washington, D.C. 20549.

         Information  relating  to the  Cova  Portfolio  and  the  SF  Portfolio
contained  in the  Prospectuses  of Cova Series  Trust dated May 1, 2000 and the
Prospectus of Security  First Trust dated  November 30, 2000,  respectively,  is
incorporated by reference in this document. (This means that such information is
legally considered to be part of this Prospectus/Proxy Statement.) The Statement
of   Additional   Information   dated   December  ___,  2000  relating  to  this
Prospectus/Proxy Statement and the Reorganizations, which includes the financial
statements  of Cova Series  Trust  relating to the Cova  Portfolio  for the year
ended  December  31,  1999  and the six  months  ended  June 30,  2000,  and the
financial  statements of Security  First Trust  relating to the SF Portfolio for
the year ended July 31,  2000 (the Met  Portfolio  has not yet issued  financial
statements), is incorporated by reference in its entirety in this document.

-------------------------------------------------------------------------------
The Securities and Exchange  Commission has not determined  that the information
in this Prospectus/Proxy  Statement is accurate or adequate, nor has it approved
or disapproved these securities.  Anyone who tells you otherwise is committing a
criminal offense.

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


     An  investment  in a Portfolio  of Met  Investors  Series  Trust  through a
Contract:

o        is not a deposit of, or guaranteed by, any bank
o is not insured by the FDIC, the Federal Reserve Board or any other  government
agency o is not endorsed by any bank or government agency o involves  investment
risk,  including  possible  loss  of  the  purchase  payment  of  your  original
investment

<PAGE>

                                TABLE OF CONTENTS

                                                                          Page

SUMMARY......................................................................8
         Why are the Reorganizations being proposed?.........................8
         What are the key features of the Reorganizations?...................8
         After the Reorganizations, what shares of the Met
                Portfolio will I own?........................................9
         How will a Reorganization affect me?................................9
         How do the Trustees recommend that I vote?..........................10
         How do the Portfolios' investment objectives, principal
                investment strategies and risks compare?.....................10
         How do other important features of the Portfolios compare?..........13
         How do the Portfolios' fees and expenses compare?...................14
         How do the Portfolios' performance records compare?.................15
         Will I be able to purchase and redeem shares, change my
                investment options, annuitize and receive distributions
                the same way?................................................17
         Who will be the Manager,  Adviser and Portfolio Manager of
                my Portfolio after the Reorganizations?  What will
                the management and advisory fees be after the
                Reorganizations?.............................................18
         What will be the primary federal tax consequences of the
                Reorganizations?.............................................20
RISKS........................................................................20
         Are the risk factors for the Portfolios the same?...................20
         What are the primary risks of investing in each Portfolio?..........20
         Are there any other risks of investing in each Portfolio?...........24
INFORMATION ABOUT THE REORGANIZATIONS........................................24
         Reasons for the Reorganizations.....................................24
         Agreements and Plans of Reorganization..............................27
         Federal Income Tax Consequences.....................................29
         Pro-forma Capitalization............................................30
         Distribution of Shares..............................................31
         Purchase and Redemption Procedures..................................32
         Exchange Privileges.................................................32
         Dividend Policy.....................................................32
COMPARATIVE INFORMATION ON SHAREHOLDERS' RIGHTS..............................33
         Form of Organization................................................33
         Capitalization......................................................34
         Shareholder Liability...............................................34
         Shareholder Meetings and Voting Rights..............................35
         Liquidation.........................................................36
         Liability and Indemnification of Trustees...........................37
VOTING INFORMATION CONCERNING THE MEETING....................................37
         Shareholder Information.............................................40
         Control Persons and Principal Holders of Securities.................41
FINANCIAL STATEMENTS AND EXPERTS.............................................41
LEGAL MATTERS................................................................42
ADDITIONAL INFORMATION.......................................................42
OTHER BUSINESS...............................................................51

EXHIBIT A-1  Form of Agreement and Plan of Reorganization
                   (SF Bond)...............................................A-1-1
EXHIBIT A-2  Form of Agreement and Plan of Reorganization
                   (Cova Quality Bond)....................................A-2-1
EXHIBIT B          Management's Discussion and Analysis.....................B-1


<PAGE>

                                     SUMMARY

         This section  summarizes the primary  features and  consequences of the
Reorganizations.  It may not contain all of the information that is important to
you.  To   understand   the   Reorganizations,   you  should  read  this  entire
Prospectus/Proxy Statement and the exhibits.

         This  summary  is  qualified  in  its  entirety  by  reference  to  the
additional  information contained elsewhere in this Prospectus/Proxy  Statement,
the  Prospectuses and Statement of Additional  Information  relating to the Cova
Portfolio,  the Prospectus and Statement of Additional  Information  relating to
the SF Portfolio and the forms of the  Agreements  and Plans of  Reorganization,
which are attached to this Prospectus/Proxy Statement as Exhibits A-1 and A-2.

         Why are the Reorganizations being proposed?

         The effect of the  Reorganization  of SF Bond is to merge the Portfolio
into Cova Quality Bond, which will become a series of a Delaware business trust.
Further, the Reorganizations are also part of an overall restructuring  designed
to provide  operating  efficiencies  which will result from maintaining a single
trust of investment  portfolios  to be offered in connection  with the Insurance
Companies' insurance products and to employee benefit plans,  consistency across
the entire group of those  investment  portfolios  and the enhanced  flexibility
afforded by a Delaware  business trust in comparison to the Cova Portfolio's and
the  SF   Portfolio's   previous  form  of   organization.   To  accomplish  the
restructuring, the holders of beneficial interests in shares of other portfolios
of Cova Series  Trust and  Security  First Trust are also being asked to approve
reorganizations  of those  portfolios  into  portfolios of Met Investors  Series
Trust.

         What are the key features of the Reorganizations?

         Each Plan sets forth the key features of the Reorganization to which it
relates. For a complete description of the Reorganizations, see Exhibits A-1 and
A-2. Each Plan generally provides for the following:

     o    the  transfer  of all of the  assets of the Cova  Portfolio  or the SF
          Portfolio  to the Met  Portfolio in exchange for Class A shares of the
          Met Portfolio;

o             the assumption by the Met Portfolio of the identified  liabilities
              of the Cova  Portfolio or the SF  Portfolio,  as  applicable  (the
              identified liabilities consist only of those liabilities reflected
              on the Cova Portfolio's or the SF Portfolio's  statement of assets
              and    liabilities    determined    immediately    preceding   the
              Reorganization);

o             the  liquidation  of the Cova  Portfolio  or the SF  Portfolio  by
              distribution  of Class A shares of the Met  Portfolio  to the Cova
              Portfolio's or the SF Portfolio's shareholders, as applicable; and

     o    the structuring of each  Reorganization  as a tax-free  reorganization
          for federal income tax purposes.

         The  Reorganizations  are expected to be completed on or about February
5, 2001.

         After the Reorganizations, what shares of the Met Portfolio will I own?

         If you own shares of Cova Quality Bond or SF Bond, you will own Class A
shares of Met JPM Quality Bond.

         The new  shares  you  receive  will have the same  total  value as your
shares  of Cova  Quality  Bond or SF  Bond,  respectively,  as of the  close  of
business on the day immediately prior to the Reorganizations.

         How will a Reorganization affect me?

         It is anticipated that the Reorganizations  will benefit you as well as
the Record Holders as follows:

o             COST SAVINGS:  The operating expenses of the portfolios offered by
              Met Investors Series Trust may potentially  decrease over the long
              term in  comparison  to  those of the  Cova  Portfolio  and the SF
              Portfolio  due to the  spreading of fixed costs over a larger pool
              of assets in the Met Investors Series Trust.

o             OPERATING EFFICIENCIES: Upon the combination of the Cova Portfolio
              and the SF Portfolio,  operating  efficiencies  may be achieved by
              the Met Portfolio  because it will have a greater level of assets.
              As of September  30, 2000,  Cova Quality  Bond's total assets were
              approximately  $92  million,  and  SF  Bond's  total  assets  were
              approximately $25 million.

o             MORE INVESTMENT  CHOICES:  It is anticipated that on the effective
              date of the Reorganizations, Met Investors Series Trust will offer
              more investment  portfolios than are currently  available  through
              Cova Series Trust or Security First Trust.  Your Insurance Company
              may choose to make these  additional  portfolios  available  under
              your Contract.

         The Reorganizations  will not affect your Contract rights. The value of
your Contract will remain the same immediately  following a Reorganization.  Met
Investors  Series Trust will sell its shares on a continuous  basis at net asset
value  only to  insurance  companies  and to  employee  benefit  plans  that are
qualified plans under federal tax law. Your Insurance Company will keep the same
separate  account.  Your Contract  values will be allocated to the same separate
account and that  separate  account will invest in the Met  Portfolio  after the
Reorganizations.  After the Reorganizations  your Contract values will depend on
the performance of the Met Portfolio  rather than that of your Cova Portfolio or
SF  Portfolio.  Neither  Cova Series  Trust,  Security  First Trust nor Contract
Owners will bear any costs of the Meeting,  any additional proxy solicitation or
any adjourned session.  All of the costs of the Reorganizations  will be paid by
MetLife or one of its affiliates.

         Like the Cova  Portfolio and the SF Portfolio,  the Met Portfolio  will
declare and pay dividends  from net  investment  income and will  distribute net
realized capital gains, if any, to the Insurance  Company separate accounts (not
to you) at least once a year. These dividends and distributions will continue to
be reinvested by your Insurance  Company in additional Class A shares of the Met
Portfolio.   Dividends   and   distributions   paid  on  the  SF  Portfolio  are
automatically  reinvested  in  additional  shares  of the  Portfolio,  unless  a
shareholder elects to have dividends and/or distributions paid in cash.

         How do the Trustees recommend that I vote?

         The Trustees of Cova Series  Trust,  including the Trustees who are not
"interested persons" (the "Disinterested  Trustees"), as such term is defined in
the  1940  Act,  have  concluded  that the  Reorganization  would be in the best
interest of the shareholders of Cova Quality Bond, and that their interests will
not be diluted as a result of the Reorganization. Accordingly, the Trustees have
submitted the Plan for the approval of the shareholders of Cova Quality Bond.

         The  Trustees of Security  First  Trust,  including  the  Disinterested
Trustees,  have concluded that the Reorganization  would be in the best interest
of the shareholders of SF Bond and that their interests will not be diluted as a
result of the Reorganization.  Accordingly, the Trustees have submitted the Plan
for the approval of the shareholders of SF Bond.

             THE TRUSTEES RECOMMEND THAT YOU VOTE FOR THE PROPOSED
           REORGANIZATION WHICH APPLIES TO YOUR COVA PORTFOLIO OR SF
                                   PORTFOLIO.

The  Trustees of Met  Investors  Series  Trust have also  approved  the Plans on
behalf of the Met Portfolio.

         How do the  Portfolios'  investment  objectives,  principal  investment
strategies and risks compare?

         The Met Portfolio is a new portfolio organized  specifically to receive
all the assets and carry on the business of Cova Quality Bond. Consequently, the
investment  objective of each such  Portfolio is identical,  and the  investment
strategies of each such Portfolio are  substantially  identical.  The investment
objectives of SF Bond are  substantially  similar to that of the Met  Portfolio,
and the  investment  strategies of such  Portfolio are similar.  The  investment
objective of the Cova Portfolio and the Met Portfolio is non-fundamental,  which
means that it may be changed by vote of the  Trustees  and  without  shareholder
approval,  while the investment  objectives of the SF Portfolio are fundamental,
which means that they cannot be changed without shareholder approval.

         The following tables summarize a comparison of the Cova Portfolio,  the
SF Portfolio and the Met Portfolio with respect to their  investment  objectives
and  principal  investment  strategies,  as set  forth in the  Prospectuses  and
Statement  of  Additional  Information  relating  to  the  Cova  Portfolio,  the
Prospectus and Statement of Additional Information relating to the SF Portfolio,
and in the "Additional  Information" section of this Prospectus/Proxy  Statement
relating to the Met Portfolio.
<TABLE>
<CAPTION>

   ------------------ -------------------------------------------------------------------------------
                      Cova Quality Bond and Met JPM Quality Bond

   ------------------ -------------------------------------------------------------------------------
   <S>                 <C>
   ------------------ -------------------------------------------------------------------------------
   Investment           To provide a high total return  consistent  with moderate risk of
   Objective            capital and  maintenance of liquidity.

   ------------------ -------------------------------------------------------------------------------
   ------------------ -------------------------------------------------------------------------------
   Principal            Under normal  circumstances  invest at least 65% of total assets in
   Investment           investment   grade fixed income  securities rated at least A, or if
   Strategies           unrated  are of   comparable  quality;  fixed  income  investments
                        include U.S. government and agency securities,  corporate  securities including bonds,
                        debentures   and   notes,    non-mortgage    asset-backed,
                        mortgage-backed and mortgage-related securities.

                        Invest in securities believed to be undervalued.

                        Currently  average  duration and average maturity of their
                        debt  securities  are  approximately  5.43 years and 16.10
                        years, respectively.

                      Up to 30% of investments  may be in investment  grade debt
                      securities  rated Baa or BBB or better,  or if unrated are
                      of comparable quality.

                      Up  to  5% of  investments  may  be  in  high  yield  debt securities.

                      Up to 20%  of  assets  may be  invested  in  foreign  debt
                      securities,  including  Eurodollar  bonds,  Yankee  bonds,
                      securities  of  foreign   governments   and   governmental
                      entities; may also invest in securities of issuers located
                      in emerging market countries.

                      Derivatives  such as options  and  futures may be used for
                      hedging and risk  management (to adjust  duration or yield
                      curve  exposure,  or to  establish  or adjust  exposure to
                      particular securities markets or currencies).

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


   ------------------ -------------------------------------------------------------------------------
                      SF Bond

   ------------------ -------------------------------------------------------------------------------
   ------------------ -------------------------------------------------------------------------------
   Investment         To achieve the highest long-term investment income with the preservation of
   Objectives         capital.  The secondary objective is growth of principal and income by
                      investing in common and preferred stocks.
   ------------------ -------------------------------------------------------------------------------
   ------------------ -------------------------------------------------------------------------------
   Principal            Under normal circumstances  invests at least 65% of total assets in
   Investment           investment  grade fixed  income debt  securities  including  U.S.
   Strategies           government  securities,  corporate debt securities,  non-mortgage
                        asset-backed securities and mortgage-backed and mortgage-related securities.

                      Currently  average  duration  and average  maturity of its
                      debt  securities  are  approximately  4.75  years and 9.46
                      years, respectively.

                      Up to 20% of total  assets may be  invested  in high yield
                        debt securities.

                      Invests in residential and commercial  mortgages  (secured
                        by a first lien).

                      U.S. dollar denominated foreign fixed income debt securities (including
                      securities of issuers located in emerging market countries) and Canadian
                      government securities may also be purchased.
   ------------------ -------------------------------------------------------------------------------
</TABLE>


         The  principal  risks of investing in the Met Portfolio are the same as
those of investing in the Cova  Portfolio  and are similar to those of investing
in the SF Portfolio. They include:

         For all Portfolios:

o             Interest rate risk - the value of investments  in debt  securities
              or stocks purchased primarily for dividend income may decline when
              prevailing  interest rates rise or increase when interest rates go
              down;  due to the increasing  difficulty of predicting  changes in
              interest  rates  over  longer   periods  of  time,   fixed  income
              securities  with longer  maturities  are more  volatile than those
              with shorter maturities

o             Credit risk - the value of investments  in debt  securities may be
              adversely  affected  if an  issuer  fails  to  pay  principal  and
              interest on the obligation on a timely basis

o             Foreign  investment  risk  -  investments  in  foreign  securities
              involve  risks   relating  to   political,   social  and  economic
              developments  abroad,  as well as risks resulting from differences
              between the  regulations  to which U.S.  and  foreign  issuers are
              subject

o             Mortgage-related   security  risk  -  changes  in  interest  rates
              generally  affect the value of a  mortgage-backed  security;  some
              mortgage-backed  securities  may be structured so that they may be
              particularly   sensitive  to  changes  in  interest   rates;   and
              investments in mortgage-related  securities are subject to special
              risks if the issuer of the security prepays the principal prior to
              the security's  maturity  (including  increased  volatility in the
              price of the  security  and  wider  fluctuations  in  response  to
              interest rates)

o             Asset-backed   security  risk  -  if   non-mortgage   asset-backed
              securities  fail to pay  interest or repay  principal,  the assets
              backing  these  securities  may not be  sufficient  to support the
              payments on the securities

o             High yield debt  security  risk - high yield debt  securities,  or
              junk bonds,  range from those for which the prospect for repayment
              of principal and interest is  predominantly  speculative  to those
              which are currently in default on principal or interest  payments;
              although these  securities  have a greater  potential  return than
              higher quality bonds,  they may be more susceptible to market risk
              and credit risk because they are less secure  financially and more
              sensitive to market downturns


         For Cova Quality Bond and Met JPM Quality Bond:

o             Emerging  markets risk - investments in emerging  markets  include
              all of the risks of  investments  in  foreign  securities  and are
              subject to severe price declines

o             Derivatives  risk  -  the  use  of  options,   futures  and  other
              derivatives,   although   designed   to  hedge   the   Portfolio's
              investments  against currency exposure,  may not be successful and
              could result in losses to the Portfolio

For a detailed  discussion of the Portfolios'  risks,  see the section  entitled
"Risks" below.

         Each  Portfolio  may invest  some or all of its assets in money  market
instruments  or utilize other  investment  strategies  as a temporary  defensive
measure during, or in anticipation of, adverse market conditions. This strategy,
which would be employed only in seeking to avoid losses,  is  inconsistent  with
the Portfolios' principal investment objectives and strategies, and could result
in lower returns and loss of market opportunities.

         The  Portfolios   have  other   investment   policies,   practices  and
restrictions which, together with their related risks, are also set forth in the
Prospectuses  and  Statement  of  Additional  Information  relating  to the Cova
Portfolio,  the  Prospectus  and Statement of Additional  Information  of the SF
Portfolio,  the "Additional  Information"  section below with respect to the Met
Portfolio  and  the  Statement  of  Additional   Information  relating  to  this
Prospectus/Proxy Statement.

         Because the Cova Portfolio, the SF Portfolio and the Met Portfolio have
either  identical  or similar  investment  objectives  and  identical or similar
investment  strategies,  it is not  anticipated  that the securities held by the
Cova Portfolio or the SF Portfolio will be sold in significant  amounts in order
to comply with the policies  and  investment  practices of the Met  Portfolio in
connection with a Reorganization.

         How do other important features of the Portfolios compare?

o             Cova Investment Advisory  Corporation is the investment adviser of
              the Cova Portfolio;  Met Investors Advisory Corp.,  formerly known
              as  Security  First  Investment  Management  Corporation,  is  the
              investment  adviser  to the SF  Portfolio  and the  Manager of Met
              Investors Series Trust.

o             J.P. Morgan Investment Management Inc., the investment sub-adviser
              of the Cova Portfolio, serves in the same capacity with respect to
              the Met  Portfolio  pursuant  to an  Advisory  Agreement  with Met
              Investors  Advisory  Corp.  and is called  the  Adviser of the Met
              Portfolio.  Unlike the investment  adviser to Cova Series Trust or
              the  previous  investment  adviser to Security  First  Trust,  Met
              Investors Advisory Corp. will have the authority,  upon receipt of
              permission  from  the SEC and with the  approval  of the  Board of
              Trustees  of  Met  Investors  Series  Trust,  to  change  the  Met
              Portfolio's  Adviser  without  shareholder  approval under certain
              conditions.

o             As a result of the Reorganizations, the portfolio managers of Cova
              Quality Bond and the Met Portfolio will be the same.

         The  Met  Portfolio's  Manager,  Adviser  and  portfolio  managers  are
described in more detail below.

         How do the Portfolios' fees and expenses compare?

         The Cova Portfolio and the SF Portfolio offer one class of shares.  The
Met Portfolio currently offers two classes of shares (Classes A and B) but Class
B is not part of the  Reorganizations.  You will not pay any initial or deferred
sales charge in connection with the Reorganizations.

         The following tables allow you to compare the various fees and expenses
that you may pay for buying and holding  shares of the Cova Portfolio and the SF
Portfolio and Class A shares of the Met  Portfolio.  The table entitled "Met JPM
Quality Bond Pro Forma" shows you what the fees and expenses are estimated to be
assuming the Reorganizations take place.

         The amounts for shares of the Cova  Portfolio  and the SF Portfolio set
forth in the following  tables and in the examples are based on the expenses for
the Cova  Portfolio and the SF Portfolio for the fiscal year ended  December 31,
1999 and July 31, 2000,  respectively.  The Met Portfolio is newly organized and
has not commenced  operations to date. The amounts for Class A shares of the Met
Portfolio set forth in the following table and in the examples are based on what
the  expenses  of the Met  Portfolio  would have been for the fiscal  year ended
December 31, 1999.

         The  shares of the Cova  Portfolio,  the SF  Portfolio  and the Class A
shares of the Met  Portfolio  are not  charged  any  initial or  deferred  sales
charge, any 12b-1 fees, or any other transaction fees.

THESE  TABLES DO NOT  REFLECT THE  CHARGES  AND FEES  ASSESSED BY THE  INSURANCE
COMPANY UNDER YOUR CONTRACT.

Fees and Expenses (as a percentage of average daily net assets)

<TABLE>
<CAPTION>

----------------------------- ---------------------- ----------------------- ----------------------
                              Cova Quality Bond      SF Bond                 Met JPM Quality Bond
                                                                             Pro Forma (Class A)
----------------------------- ---------------------- ----------------------- ----------------------
<S>                            <C>                    <C>                    <C>
----------------------------- ---------------------- ----------------------- ----------------------
Management Fees               0.54%                  0.50%                   0.54%
----------------------------- ---------------------- ----------------------- ----------------------
----------------------------- ---------------------- ----------------------- ----------------------
Other Expenses                0.17%                  0.18%                   0.11%
----------------------------- ---------------------- ----------------------- ----------------------
----------------------------- ---------------------- ----------------------- ----------------------
Total Annual Portfolio        0.71%*                 0.68%                   0.65%**
Operating Expenses
----------------------------- ---------------------- ----------------------- ----------------------

</TABLE>

* Since January 1, 1999 Cova  Investment  Advisory  Corporation  has voluntarily
reimbursed  operating  expenses  (exclusive  of  brokerage,  advisory  or  other
portfolio  transaction  expenses,  or expenses of  litigation,  indemnification,
taxes or other  extraordinary  expenses)  in  excess of  approximately  0.10% of
average  daily  net  assets  for  Cova  Quality  Bond.   Including  waivers  and
reimbursements, the total annual portfolio operating expenses for the year ended
December 31, 1999 would have been 0.64% for Cova Quality Bond.

** Met Investors  Advisory Corp. and the Met Investors Series Trust have entered
into an Expense  Limitation  Agreement whereby for a period of at least one year
from commencement of operations the Total Annual Portfolio Operating Expenses of
the Met Portfolio will not exceed 0.65% in any year in which the Agreement is in
effect. Under certain  circumstances,  any fees waived or expenses reimbursed by
the Manager may, with the approval of the Trust's  Board of Trustees,  be repaid
to the Manager.

         The tables below show examples of the total expenses you would pay on a
$10,000 investment over one-, three-,  five- and ten-year periods.  The examples
are intended to help you compare the cost of investing in the Cova Portfolio and
the  SF   Portfolio   versus  the  Met   Portfolio   pro  forma,   assuming  the
Reorganizations take place. The examples assume a 5% average annual return, that
you  redeem  all of your  shares  at the  end of  each  time  period,  that  the
Portfolios'  operating  expenses are before  waiver (if  applicable),  that they
remain the same and that you reinvest all of your dividends.  To the extent that
fees are waived,  the expenses would be lower. The examples are for illustration
only, and your actual costs may be higher or lower.

         THE  EXAMPLES  DO NOT  REFLECT  THE FEES AND  EXPENSES  IMPOSED  BY THE
CONTRACTS FOR WHICH THE PORTFOLIOS SERVE AS INVESTMENT  VEHICLES.  IF THOSE FEES
AND EXPENSES HAD BEEN INCLUDED, YOUR COSTS WOULD BE HIGHER.

         Examples of Portfolio Expenses
<TABLE>
<CAPTION>

----------------------- ------------------------------------- ----------------------------------------
                                                                       Met JPM Quality Bond

                             Cova Quality Bond                          Pro Forma (Class A)
----------------------- ------------------------------------- ----------------------------------------
<S>                      <C>                                   <C>
----------------------- ------------------------------------- ----------------------------------------
After 1 year            $                                     $
----------------------- ------------------------------------- ----------------------------------------
----------------------- ------------------------------------- ----------------------------------------
After 3 years           $                                     $
----------------------- ------------------------------------- ----------------------------------------
----------------------- ------------------------------------- ----------------------------------------
After 5 years           $                                     $
----------------------- ------------------------------------- ----------------------------------------
----------------------- ------------------------------------- ----------------------------------------
After 10 years          $                                     $
----------------------- ------------------------------------- ----------------------------------------


----------------------- ------------------------------------- ---------------------------------------
                                      SF Bond                          Met JPM Quality Bond
                                                                       Pro Forma (Class A)
----------------------- ------------------------------------- ---------------------------------------
----------------------- ------------------------------------- ---------------------------------------
After 1 year            $67                                   $
----------------------- ------------------------------------- ---------------------------------------
----------------------- ------------------------------------- ---------------------------------------
After 3 years           $211                                   $
----------------------- ------------------------------------- ---------------------------------------
----------------------- ------------------------------------- ---------------------------------------
After 5 years           $822                                   $
----------------------- ------------------------------------- ---------------------------------------
----------------------- ------------------------------------- ---------------------------------------
After 10 years          $                                     $
----------------------- ------------------------------------- ---------------------------------------
</TABLE>


         How do the Portfolios' performance records compare?

         The following  charts show how the Cova  Portfolio and the SF Portfolio
have  performed in the past.  Past  performance  is not an  indication of future
results.

         PERFORMANCE  DOES NOT  REFLECT  THE FEES AND  EXPENSES  IMPOSED  BY THE
CONTRACTS FOR WHICH THE PORTFOLIOS SERVE AS INVESTMENT  VEHICLES.  IF THOSE FEES
AND EXPENSES HAD BEEN INCLUDED, PERFORMANCE WOULD BE LOWER.

         The Met Portfolio  has been recently  organized and has not yet engaged
in any  operations;  consequently,  it does not have an  investment  performance
record.  After the  Reorganizations,  Met JPM Quality  Bond, as the successor to
Cova  Quality  Bond  and  SF  Bond,  will  assume  and  publish  the  investment
performance record of Cova Quality Bond.

Year-by-Year Total Return (%)

         The  charts  below show the  percentage  gain or loss for the shares of
Cova  Quality  Bond in each  full  calendar  year  since  the  inception  of the
Portfolio  on May 1, 1996 and for  shares  of SF Bond for the last ten  calendar
years.  The charts  should give you a general  idea of the risks of investing in
the Cova Portfolio and the SF Portfolio by showing how a Portfolio's  return has
varied  from  year-to-year.  These  charts  include  the  effects  of  Portfolio
expenses.  Total  return  amounts  are  based  on the  inception  date  of  each
Portfolio, which may have occurred before your Contract began; accordingly, your
investment results may differ.

------------ -----------------------------------------------------------------
                                      Cova Quality Bond

------------ ------------------------------------------------------------------
------------ ----------------------- ---------------------- ------------------
             1997                    1998                   1999
------------ ----------------------- ---------------------- -------------------
------------ ----------------------- ---------------------- ------------------
15%

------------ ----------------------- ---------------------- -------------------
------------ ----------------------- ---------------------- -------------------
10%

------------ ----------------------- ---------------------- -------------------
------------ ----------------------- ---------------------- --------------------
5%           9.06%                   8.37%
------------ ----------------------- ---------------------- -------------------
------------ ----------------------- ---------------------- -------------------
0%

------------ ----------------------- ---------------------- ------------------
------------ ----------------------- ---------------------- ------------------
-5%                                                         -1.54%
------------ ----------------------- ---------------------- ------------------

       Best Quarter:   ______ Quarter 199_    +____% [Must be in 1997, 8 or 9]
       Worst Quarter:  2nd  Quarter 1999   -1.46%



<PAGE>
<TABLE>
<CAPTION>

---------------------------------------------------------------------------------------------------------------
                                                   SF Bond

---------------------------------------------------------------------------------------------------------------
<S>          <C>        <C>        <C>       <C>       <C>      <C>      <C>       <C>       <C>      <C>
------------ --------- --------- --------- --------- --------- --------- --------- -------- --------- ---------
             1990      1991      1992      1993      1994      1995      1996      1997     1998      1999
------------ --------- --------- --------- --------- --------- --------- --------- -------- --------- ---------
------------ --------- --------- --------- --------- --------- --------- --------- -------- --------- ---------
15%                                                            16.5%

------------ --------- --------- --------- --------- --------- --------- --------- -------- --------- ---------
------------ --------- --------- --------- --------- --------- --------- --------- -------- --------- ---------
10%                    14.8%

------------ --------- --------- --------- --------- --------- --------- --------- -------- --------- ---------
------------ --------- --------- --------- --------- --------- --------- --------- -------- --------- ---------
5%                                6.4%       9.5%                                   9.1%     7.5%

------------ --------- --------- --------- --------- --------- --------- --------- -------- --------- ---------
------------ --------- --------- --------- --------- --------- --------- --------- -------- --------- ---------
0%            4.4%                                                         2.8%

------------ --------- --------- --------- --------- --------- --------- --------- -------- --------- ---------
------------ --------- --------- --------- --------- --------- --------- --------- -------- --------- ---------
-5%                                                   -3.5%                                             -2.6%

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

                Best Quarter:       2 Quarter 1995  +5.61%
                Worst Quarter:      1 Quarter  1994 -2.9%

For the quarter  ended  September  30, 2000,  the  Portfolio's  total return was
2.81%.

         The next set of tables lists Cova Quality  Bond's  average annual total
return over the past one year and since  inception and SF Bond's  average annual
total return over the past one, five and ten years (through  12/31/1999).  These
tables include the effects of Portfolio expenses and are intended to provide you
with some  indication  of the risks of investing in each  Portfolio by comparing
its performance with an appropriate widely recognized index of securities, which
you can find at the  bottom of each  table.  An index does not  reflect  fees or
expenses. It is not possible to invest directly in an index.

Average Annual Total Return (for the period ended 12/31/1999)
<TABLE>
<CAPTION>

         -------------------------------------------------- ------------------ ----------------- ----------------------
                                                             Inception Date           1            Performance Since
                                                                                     year              Inception
         -------------------------------------------------- ------------------ ----------------- ----------------------
         <S>                                                <C>                  <C>               <C>
        -------------------------------------------------- ------------------ ----------------- ----------------------
         Cova Quality Bond                                  5/1/1996           -1.54%            5.79%
         -------------------------------------------------- ------------------ ----------------- ----------------------
         -------------------------------------------------- ------------------ ----------------- ----------------------
         Salomon Brothers Broad Investment Grade Bond
          Index                                                                 -0.84%            6.43%
         -------------------------------------------------- ------------------ ----------------- ----------------------
</TABLE>

         The Salomon  Brothers Broad Investment Grade Bond Index is an unmanaged
         market - capitalized weighted index which includes fixed-rate Treasury,
         government  sponsored,  corporate  (Baa/BBB  or  better)  and  mortgage
         securities.
<TABLE>
<CAPTION>

         -------------------------------------------- ----------------- --------------- ---------------- -----------------
                                                       Inception Date         1                5                10
                                                                             year            years            years
         -------------------------------------------- ----------------- --------------- ---------------- -----------------
         <S>                                           <C>               <C>             <C>              <C>
         -------------------------------------------- ----------------- --------------- ---------------- -----------------
         SF Bond                                          7/24/87       -2.58%           4.53%            6.34%
         -------------------------------------------- ----------------- --------------- ---------------- -----------------
         -------------------------------------------- ----------------- --------------- ---------------- -----------------
         Lehman Gov't/Corp. Bond Index                                  -2.15%           5.54%            7.65%*
         -------------------------------------------- ----------------- --------------- ---------------- -----------------
</TABLE>

         *  From ____, 1987

         The Lehman  Government/Corporate  Bond Index  represents  an  unmanaged
         group of securities regarded by investors as representative of the bond
         market.

         For a detailed  discussion of the manner of  calculating  total return,
please  see  the   Statement  of   Additional   Information   relating  to  this
Prospectus/Proxy  Statement.  Generally, the calculations of total return assume
the  reinvestment  of  all  dividends  and  capital  gain  distributions  on the
reinvestment date.

         Important  information  about Cova  Quality  Bond is also  contained in
management's discussion of Cova Quality Bond's performance,  attached as Exhibit
B to this Prospectus/Proxy  Statement. This information also appears in the most
recent Annual Report of Cova Series Trust relating to Cova Quality Bond.

         Will I be able to  purchase  and redeem  shares,  change my  investment
         options, annuitize and receive distributions the same way?

         A  Reorganization  will not affect  your right to  purchase  and redeem
shares, to change among your Insurance  Company's  separate account options,  to
annuitize, and to receive distributions as permitted by your Contract. After the
Reorganizations,  you will be able  under  your  current  Contract  to  purchase
additional  Class A  shares  of the Met  Portfolio.  For more  information,  see
"Purchase  and  Redemption  Procedures",  "Exchange  Privileges"  and  "Dividend
Policy" below.

         Who will be the Manager,  Adviser and Portfolio Manager of my Portfolio
         after the  Reorganizations?  What will the management and advisory fees
         be after the Reorganizations?

Management of the Portfolios

         The overall management of the Cova Portfolio,  the SF Portfolio and the
Met  Portfolio is the  responsibility  of, and is  supervised  by, the Boards of
Trustees of Cova Series Trust,  Security  First Trust and Met  Investors  Series
Trust, respectively.

Manager

         Met Investors  Advisory Corp. (the "Manager") is the investment manager
for the Met Portfolio.  The Manager selects and pays the fees of the Adviser for
the Met  Portfolio  and  monitors  the  Adviser's  investment  program.  MetLife
Investors  Group, an affiliate of MetLife,  owns all of the  outstanding  common
shares of the Manager.

         Facts about the Manager:


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

         o    The  Manager  was  formerly  known as  Security  First  Investment
              Management Corporation and is an indirect subsidiary of MetLife.

         o    The Manager  manages with its  affiliates the family of investment
              portfolios  sold  to  separate  accounts  of  MetLife's  insurance
              company subsidiaries to fund variable life insurance contracts and
              variable  annuity  certificates  and  contracts,  with  assets  of
              approximately [$_________ as of ___________, 2000].

         o The  Manager is located at 610  Newport  Center  Drive,  Suite  1350,
                Newport Beach, California 92660.

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

Adviser

J.P. Morgan Investment Management Inc. ("the Adviser") is the investment adviser
to the Met Portfolio.  Pursuant to an Advisory  Agreement with the Manager,  the
Adviser  furnishes  continuously  an investment  program for the Met  Portfolio,
makes day-to-day  investment decisions on behalf of the Portfolio,  and arranges
for the execution of Portfolio transactions.

         Facts about the Adviser:


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

     o  The  Adviser  is  a  wholly-owned  subsidiary  of  J.P.  Morgan  &  Co.,
     Incorporated.

     o The Adviser has assets under management of approximately  $373 billion as
     of September 30, 2000.

     o The  Adviser is located at 522 Fifth  Avenue,  New York,  New York 10036.
     ----------------------------------------------------------------------

Portfolio Management

     The  day-to-day  management  of the  Met  Portfolio  is  handled  by Jay A.
Gladieux and James J. Dougherty.

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

          o Jay A. Gladieux,  Vice President of the Adviser.  Mr.  Gladieux is a
          portfolio  manager  in the U.S.  Fixed  Income  Group.  A J.P.  Morgan
          employee for the past three  years,  he  concentrates  on broad market
          strategies.  Prior  to that,  Mr.  Gladieux  spent 15 years at  Morgan
          Stanley  & Co.,  of which the last 13 years  were in the fixed  income
          division  focusing  on  the  mortgage,   derivative,   and  non-dollar
          businesses. He has managed Cova Quality Bond since October 2000.

          o James J.  Dougherty,  Vice President of the Adviser.  Mr.  Dougherty
          joined the Adviser in 1986 and is head of the Fixed Income Trading and
          Strategy  Implementation.   Prior  to  his  current  assignment,   Mr.
          Dougherty  was co-Head of the  mortgage  investment  team with primary
          responsibility  for  asset  backed  and  commercial   mortgage  backed
          securities  investments.  He has managed Cova Quality Bond since April
          2000.
          ---------------------------------------------------------------------


Management Fees

         For its management and supervision of the daily business affairs of the
Met  Portfolio,  the  Manager is entitled to receive a monthly fee at the annual
rate of 0.55% of the Portfolio's average daily net assets up to $75 million, and
0.50% of such net assets in excess of $75 million.

         The  Manager  may,  at its  discretion,  reduce  or  waive  its  fee or
reimburse the Portfolio for certain of its other expenses in order to reduce the
expense  ratios.  Unless  otherwise  agreed upon, the Manager may also reduce or
cease these voluntary waivers and  reimbursements  at any time. In addition,  as
described above, Met Investors Series Trust and the Manager have entered into an
Expense Limitation Agreement with respect to the Met Portfolio.

Advisory Fee

         Under the terms of the Advisory  Agreement,  the Adviser is paid by the
Manager for providing advisory services to the Met Portfolio.  The Met Portfolio
does not pay a fee to the Adviser.

         What   will  be  the   primary   federal   tax   consequences   of  the
Reorganizations?

         Prior  to or  at  the  completion  of  the  Reorganizations,  the  Cova
Portfolio,  the SF Portfolio and the Met Portfolio will have received an opinion
from the law firm of Sullivan & Worcester LLP that the applicable Reorganization
has been structured so that no gain or loss will be realized by the Portfolio or
its Record  Holders for  federal  income tax  purposes as a result of  receiving
shares  of  voting  stock  of  the  Met   Portfolio  in   connection   with  the
Reorganization.  The holding  period and aggregate tax basis of shares of voting
stock of the Met Portfolio  that are received by the Record  Holders of the Cova
Portfolio  and the SF  Portfolio  will be the  same as the  holding  period  and
aggregate  tax  basis  of  shares  of the  Cova  Portfolio  or the SF  Portfolio
previously  held by such Record  Holders,  provided that such shares of the Cova
Portfolio or SF Portfolio are held as capital assets.  In addition,  the holding
period and tax basis of the assets of the Cova Portfolio and the SF Portfolio in
the hands of the Met  Portfolio as a result of the  Reorganizations  will be the
same as in the hands of the Cova Portfolio or the SF Portfolio immediately prior
to the  Reorganizations,  and no  gain or loss  will  be  recognized  by the Met
Portfolio  upon  the  receipt  of the  assets  of the Cova  Portfolio  or the SF
Portfolio in exchange for voting stock of the Met Portfolio  and the  assumption
by the Met Portfolio of the Cova  Portfolio's or the SF  Portfolio's  identified
liabilities.  Met Investors  Series Trust believes that the Contract Owners will
have no taxable income as a consequence of a Reorganization.

                                      RISKS

         Are the risk factors for the Portfolios the same?

         Yes. The risk factors are  essentially  the same or very similar due to
the substantial similarities of the investment objectives and policies among the
Cova  Portfolio,  the SF Portfolio and the Met  Portfolio.  The risks of the Met
Portfolio  are  described  in  greater  detail in the  "Additional  Information"
section below.

         What are the primary risks of investing in each Portfolio?

         An investment in each Portfolio is subject to certain  risks.  There is
no assurance that investment performance of the Cova Portfolio, the SF Portfolio
or the Met  Portfolio  will be positive or that the  Portfolios  will meet their
investment  objectives.  The  following  tables and  discussions  highlight  the
primary risks associated with investment in each of the Portfolios.
<TABLE>
<CAPTION>

-------------------------------------------------- -------------------------------------------------------------------
                                                   Each  of  the  Portfolios  is subject to Interest Rate Risk.
-------------------------------------------------- -------------------------------------------------------------------
<S>                                                 <C>
-------------------------------------------------- -------------------------------------------------------------------
Cova Quality Bond/Met JPM Quality Bond             Each normally invests at least 65% of its assets in fixed income
                                                   debt securities; currently average duration and average maturity
                                                   of their debt securities are approximately 5.43 years and 16.10
                                                   years, respectively.
-------------------------------------------------- -------------------------------------------------------------------
-------------------------------------------------- -------------------------------------------------------------------
SF Bond                                            Normally   invests  at
                                                   least 65% of its total assets
                                                   in    fixed    income    debt
                                                   securities; currently average
                                                   duration and average maturity
                                                   of its  debt  securities  are
                                                   approximately  4.75 years and
                                                   9.46 years, respectively.
-------------------------------------------------- -------------------------------------------------------------------


         The values of debt  securities  are subject to change  when  prevailing
interest rates change.  When interest rates go up, the value of debt  securities
and certain  dividend  paying stocks tends to fall. If your Portfolio  invests a
significant  portion  of its  assets  in debt  securities  or  stocks  purchased
primarily for dividend  income and interest  rates rise,  then the value of your
investment may decline. Alternatively, when interest rates go down, the value of
debt securities and certain dividend paying stocks may rise.

         Interest  rate risk will  affect the price of a fixed  income  security
more if the security has a longer maturity because changes in interest rates are
increasingly  difficult  to predict  over longer  periods of time.  Fixed income
securities  with longer  maturities  will  therefore be more volatile than other
fixed  income  securities  with  shorter  maturities.  Conversely,  fixed income
securities with shorter  maturities will be less volatile but generally  provide
lower returns than fixed income securities with longer  maturities.  The average
maturity and duration of a Portfolio's fixed income  investments will affect the
volatility of the Portfolio's share price.

------------------------------------------------ ---------------------------------------------------------------------
                                                 Each  of  the   Portfolios   is subject to Credit Risk.
------------------------------------------------ ---------------------------------------------------------------------
------------------------------------------------ ---------------------------------------------------------------------
Cova Quality Bond/Met JPM Quality Bond           Each may invest in corporate and foreign government debt
                                                 securities, mortgage-backed and mortgage-related securities, and in
                                                 non-mortgage asset-backed securities.
------------------------------------------------ ---------------------------------------------------------------------
------------------------------------------------ ---------------------------------------------------------------------
SF Bond                                          Invests in corporate  debt
                                                 securities, mortgage-backed and
                                                 mortgage-related    securities,
                                                 non-mortgage       asset-backed
                                                 securities     and     Canadian
                                                 government securities.
------------------------------------------------ ---------------------------------------------------------------------

         The  value of debt  securities  is  directly  affected  by an  issuer's
ability to pay principal and interest on time.  Since your Portfolio  invests in
debt securities,  the value of your investment may be adversely affected when an
issuer fails to pay an  obligation  on a timely  basis.  A Portfolio may also be
subject  to  credit  risk to the  extent it  engages  in  transactions,  such as
securities loans, repurchase agreements or certain derivatives,  which involve a
promise by a third party to honor an  obligation  to the  Portfolio.  Such third
party may be unwilling or unable to honor its financial obligations.

---------------------------------------- ------------------------------------------------------------------------
                                         Each  of the  following  Portfolios  is
                                         subject to Foreign Investment Risk.
---------------------------------------- ------------------------------------------------------------------------
---------------------------------------- ------------------------------------------------------------------------
Cova Quality Bond/Met JPM Quality Bond   May invest up to 20% of their total assets in foreign debt securities.
---------------------------------------- ------------------------------------------------------------------------
---------------------------------------- ------------------------------------------------------------------------
SF Bond                                  May invest in U.S. dollar denominated foreign fixed income debt
                                         securities and Canadian government securities.
---------------------------------------- ------------------------------------------------------------------------

         Investments in foreign  securities involve risks relating to political,
social and economic  developments  abroad,  as well as risks  resulting from the
differences  between  the  regulations  to which U.S.  and  foreign  issuers and
markets are subject.  These risks may include the seizure by the  government  of
company assets, excessive taxation, withholding taxes on dividends and interest,
limitations on the use or transfer of portfolio assets,  and political or social
instability. Enforcing legal rights may be difficult, costly and slow in foreign
countries,  and there may be special  problems  enforcing claims against foreign
governments.  Foreign  companies may not be subject to  accounting  standards or
governmental  supervision  comparable to U.S.  companies,  and there may be less
public  information about their  operations.  Foreign markets may be less liquid
and  more  volatile  than  U.S.  markets.  Foreign  securities  often  trade  in
currencies  other than the U.S.  dollar,  and the  Portfolio  may directly  hold
foreign currencies and purchase and sell foreign currencies. Changes in currency
exchange  rates  will  affect  the  Portfolio's  net asset  value,  the value of
dividends  and  interest  earned,  and gains and losses  realized on the sale of
foreign  securities.  An increase in the strength of the U.S. dollar relative to
these other currencies may cause the value of the Portfolio to decline.  Certain
foreign  currencies may be particularly  volatile,  and foreign  governments may
intervene  in the currency  markets,  causing a decline in value or liquidity of
the  Portfolio's  foreign  currency  or  securities  holdings.  Costs of buying,
selling and holding foreign  securities,  including  brokerage,  tax and custody
costs, may be higher than those involved in domestic transactions.

------------------------------------------------ ---------------------------------------------------------------------
                                                 Each    of    the     following
                                                 Portfolios    is   subject   to
                                                 Mortgage-Related Security Risk.

------------------------------------------------ ---------------------------------------------------------------------
------------------------------------------------ ---------------------------------------------------------------------
Cova  Quality  Bond/Met  JPM  Quality Bond       Each   may   invest   in
                                                 mortgage-related    securities,
                                                 mortgage-backed      securities
                                                 including GNMA certificates and
                                                 mortgage-backed    bonds    and
                                                 collateralized         mortgage
                                                 obligations ("CMOs").
------------------------------------------------ ---------------------------------------------------------------------
------------------------------------------------ ---------------------------------------------------------------------
SF Bond                                          Invests         in
                                                 mortgage-related            and
                                                 mortgage-backed      securities
                                                 including CMOs.
------------------------------------------------ ---------------------------------------------------------------------


         Like other debt securities,  changes in interest rates generally affect
the value of a  mortgage-backed  security.  Additionally,  some  mortgage-backed
securities  may be  structured  so that they may be  particularly  sensitive  to
interest rates.

         Investments in mortgage-related  securities are also subject to special
risks of  prepayment.  Prepayment  risk occurs when the issuer of a security can
prepay the principal  prior to the security's  maturity.  Securities  subject to
prepayment risk, including the CMOs and other  mortgage-related  securities that
the Portfolio can buy,  generally offer less potential for gains when prevailing
interest rates decline,  and have greater potential for loss when interest rates
rise.  The impact of  prepayments on the price of a security may be difficult to
predict  and may  increase  the  volatility  of the price.  In  addition,  early
repayment of mortgages underlying these securities may expose the Portfolio to a
lower rate of return when it reinvests the principal. Further, the Portfolio may
buy mortgage-related  securities at a premium.  Accelerated prepayments on those
securities  could  cause  the  Portfolio  to  lose a  portion  of its  principal
investment represented by the premium the Portfolio paid.

         If interest rates rise rapidly,  prepayments  may occur at slower rates
than expected,  which could have the effect of lengthening the expected maturity
of a short- or  medium-term  security.  That could cause its value to  fluctuate
more widely in response to changes in interest  rates. In turn, this could cause
the value of the Portfolio's shares to fluctuate more.

---------------------------------------- ------------------------------------------------------------------------
                                         Each  of the  following  Portfolios  is
                                         subject to Asset-Backed Security Risk.

---------------------------------------- ------------------------------------------------------------------------
---------------------------------------- ------------------------------------------------------------------------
Cova Quality Bond/Met JPM Quality Bond   Each  may  invest  in  non-mortgage asset-backed securities.

---------------------------------------- ------------------------------------------------------------------------
---------------------------------------- ------------------------------------------------------------------------
SF Bond                                  Invests in non-mortgage asset-backed securities.
---------------------------------------- ------------------------------------------------------------------------

         Non-mortgage  asset-backed  securities  are not issued or guaranteed by
the U.S.  government or its agencies or  government-sponsored  entities.  In the
event of a failure of these securities to pay interest or repay  principal,  the
assets backing these  securities such as automobiles or credit card  receivables
may be insufficient to support the payments on the securities.

---------------------------------------- -----------------------------------------------------------------------------
                                         Each of the following Portfolios is subject to High Yield Debt Security
                                         Risk.
---------------------------------------- -----------------------------------------------------------------------------
---------------------------------------- -----------------------------------------------------------------------------
Cova Quality Bond/Met JPM Quality Bond   Up to 5% of investments may be in high yield debt securities.
---------------------------------------- -----------------------------------------------------------------------------
---------------------------------------- -----------------------------------------------------------------------------
SF Bond                                  May invest up to 20% of its total assets in high yield debt securities.
---------------------------------------- -----------------------------------------------------------------------------

         High yield debt  securities,  or junk bonds,  are securities  which are
rated below "investment grade" or are not rated, but are of equivalent  quality.
High yield debt securities range from those for which the prospect for repayment
of  principal  and  interest  is  predominantly  speculative  to those which are
currently in default on principal or interest  payments.  A Portfolio  with high
yield debt  securities  may be more  susceptible  to credit risk and market risk
than a Portfolio  that invests only in higher  quality debt  securities  because
these lower-rated debt securities are less secure financially and more sensitive
to  downturns  in the  economy.  In  addition,  the  secondary  market  for such
securities  may not be as liquid as that for more highly rated debt  securities.
As a result,  the  Portfolio's  Adviser may find it more difficult to sell these
securities or may have to sell them at lower prices.

         High yield securities are not generally meant for short-term investing.
When the  Portfolio  invests  in high yield  securities  it  generally  seeks to
receive a  correspondingly  higher return to  compensate  it for the  additional
credit risk and market risk it has assumed.

---------------------------------------- -----------------------------------------------------------------------------
                                         Each of the following Portfolios is subject to Emerging Markets Risk
---------------------------------------- -----------------------------------------------------------------------------
---------------------------------------- -----------------------------------------------------------------------------
Cova Quality Bond/Met JPM Quality Bond   May invest in  securities  of issuers located in emerging market countries.

---------------------------------------- -----------------------------------------------------------------------------
---------------------------------------- -----------------------------------------------------------------------------
SF Bond                                  May  invest in dollar  denominated
                                         securities   of   issuers   located  in
                                         emerging market countries.

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

         Investments in emerging markets include all of the risks of investments
in foreign securities and are subject to severe price declines. The economic and
political  structures  of  developing  nations,  in most  cases,  do not compare
favorably  with the U.S.  or other  developed  countries  in terms of wealth and
stability, and their financial markets often lack liquidity.  Such countries may
have relatively unstable  governments,  immature economic  structures,  national
policies restricting investments by foreigners and economies based on only a few
industries.  For  these  reasons,  all of the  risks  of  investing  in  foreign
securities  are  heightened  by investing  in emerging  markets  countries.  The
markets of  developing  countries  have been more  volatile  than the markets of
developed  countries  with more  mature  economies.  These  markets  often  have
provided  significantly  higher or lower rates of return than developed markets,
and significantly greater risks, to investors.

---------------------------------------- -----------------------------------------------------------------------------
                                         Each  of the  following  Portfolios  is
                                         subject to Derivatives Risk.
---------------------------------------- -----------------------------------------------------------------------------
---------------------------------------- -----------------------------------------------------------------------------
Cova Quality Bond Met/JPM Quality Bond   Derivatives such as options and futures
                                         may  be  used  for   hedging  and  risk
                                         management  (including  to establish or
                                         adjust     exposure    to    particular
                                         securities markets or currencies).

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

         A Portfolio's  investments in derivatives to manage  currency  exposure
can  significantly  increase the Portfolio's  exposure to market risk or risk of
non-performance  of the  counterparty.  Derivatives  also  involve  the  risk of
mispricing  or  improper  valuation  and the risks that  changes in value of the
derivative  may not  correlate  perfectly  with the relevant  assets,  rates and
indices.

         Are there any other risks of investing in each Portfolio?

         As of the fiscal year ended July 31, 2000, the portfolio  turnover rate
for the SF  Portfolio  was 177%  and the  portfolio  turnover  rate for the Cova
Portfolio for the year ended December 31, 1999 was  approximately  370%.  Annual
turnover  rate of  100%  or more is  considered  high  and  results  in  greater
brokerage  and other  transaction  costs which are borne by a Portfolio  and its
shareholders.

                      INFORMATION ABOUT THE REORGANIZATIONS

Reasons for the Reorganizations

         The  purposes  of the  Reorganizations  are to merge SF Bond  into Cova
Quality Bond and to  reorganize  Cova  Quality Bond into a separate  series of a
Delaware   business  trust.   The   Reorganizations   are  part  of  an  overall
restructuring  designed to (1) reduce the number of portfolios with  overlapping
investment  objectives  and policies,  and (2) provide the enhanced  flexibility
afforded by a Delaware  business trust in comparison to the Cova Portfolio's and
to the SF  Portfolio's  previous form of  organization,  operating  efficiencies
which will result from maintaining a single trust of investment portfolios to be
offered in connection with the Insurance  Companies'  insurance  products and to
employee  benefit  plans,  and  consistency  across  the  entire  group of those
investment  portfolios.   To  accomplish  the  restructuring,   the  holders  of
beneficial  interests  in shares of other  portfolios  of Cova Series  Trust and
Security  First Trust are also being asked to approve  reorganizations  of those
portfolios into portfolios of Met Investors Series Trust.

         At a special  meeting held on November 1, 2000,  all of the Trustees of
Cova Series Trust, including the Disinterested Trustees, considered and approved
the  Reorganization;  they  determined that the  Reorganization  was in the best
interests  of  shareholders  of Cova  Quality  Bond,  and that the  interests of
existing  shareholders  of Cova  Quality Bond will not be diluted as a result of
the transactions contemplated by the respective Reorganization.

         At a special  meeting held on November 2, 2000,  all of the Trustees of
Security  First Trust,  including the  Disinterested  Trustees,  considered  and
approved the Reorganization;  they determined that the Reorganization was in the
best interest of shareholders of SF Bond, and that the interests of the existing
shareholders  of SF Bond will not be  diluted  as a result  of the  transactions
contemplated by the Reorganization.

         Cova Series  Trust and  Security  First Trust are each  organized  as a
Massachusetts  business  trust and Met Investors  Series Trust is organized as a
Delaware business trust. The primary purpose of the Reorganization of SF Bond is
to merge  this  Portfolio  with Cova  Quality  Bond.  The  principal  reason for
reorganizing  Cova Quality Bond as a series of a Delaware  business trust is the
availability  of certain  advantages  of Delaware  law with  respect to business
trusts.   The  Delaware  Business  Trust  Act  (the  "Delaware  Act")  has  been
specifically  drafted to accommodate the unique  governance  needs of investment
companies and provides that its policy is to give maximum freedom of contract to
the trust instrument of a Delaware business trust.

         Under the Delaware Act, a shareholder  of a Delaware  business trust is
entitled to the same limitation of personal  liability  extended to stockholders
of Delaware  corporations.  No similar  statutory  or other  authority  limiting
business  trust  shareholder  liability  exists in  Massachusetts.  As a result,
Delaware law is generally considered to afford more protection against potential
shareholder liability than is afforded to shareholders of Massachusetts business
trusts.  See  "Comparative  Information  on  Shareholders'  Rights - Shareholder
Liability". Similarly, Delaware law provides that, should a Delaware trust issue
multiple  series of  shares,  each  series  will not be liable  for the debts of
another  series,  another  potential  though  remote  risk in the  case of other
business trusts,  including those,  such as Cova Series Trust and Security First
Trust, that are organized under Massachusetts law.

         Delaware has obtained a favorable national  reputation for its business
laws and business environment.  The Delaware courts, which may be called upon to
interpret  the Delaware  Act, are among the nation's  most highly  respected and
have an expertise in corporate  matters  which in part grew out of the fact that
Delaware legal issues are  concentrated in the Court of Chancery where there are
no juries and where judges issue written  opinions  explaining  their decisions.
Accordingly, there is a well established body of precedent which may be relevant
in deciding issues pertaining to a Delaware business trust.

         There are other advantages that may be afforded by a Delaware  business
trust.  Under  Delaware  law, the Met  Portfolio  will have the  flexibility  to
respond to future  business  contingencies.  For  example,  the  Trustees of Met
Investors Series Trust will have the power to incorporate the Trust, to merge or
consolidate  it with another  entity,  to cause each series to become a separate
trust,  and to change the Trust's  domicile  without a  shareholder  vote.  This
flexibility  could help to assure that Met Investors Series Trust operates under
the most  advanced  form of  organization  and  could  reduce  the  expense  and
frequency of future shareholder meetings for non-investment related issues.

         Before   approving  the  Plans,   the  Trustees   evaluated   extensive
information  provided by the  management  of Cova Series Trust,  Security  First
Trust and Met  Investors  Series  Trust,  as  applicable,  and reviewed  various
factors  about the  Portfolios  and the proposed  Reorganizations.  The Trustees
noted that the  historical  performance  of Cova Quality Bond for the last three
years has exceeded that of SF Bond.  In addition,  the Trustees  considered  the
relative  size of each Cova and SF  Portfolio,  including  the  benefits of each
Portfolio  being  associated with a larger entity,  as well as their  investment
styles.  As of  September  30,  2000,  Cova  Quality  Bond's  total  assets were
approximately  $92 million,  and SF Bond's total assets were  approximately  $25
million.  The  relatively  small asset size of Cova Quality Bond and SF Bond may
significantly  impair  each  Portfolio's  ability to achieve  maximum  operating
efficiency.  Moreover,  the offering of two Portfolios with essentially  similar
investment  styles could result in each  Portfolio  being  disadvantaged  due to
inability to achieve optimum size,  performance levels and the greatest possible
economies of scale.

         In addition, the Trustees considered, among other things:

o                 the   advantages   which  apply  to  operating   the  combined
                  Portfolios  as  a  series  of a  Delaware  business  trust  as
                  compared   to   operating   each   Portfolio   as   series  of
                  Massachusetts business trusts;

o        the terms and conditions of each Reorganization;

o the fact  that  the  Reorganizations  would  not  result  in the  dilution  of
shareholders' interests;

o                 the effect of the  Reorganizations  on the Contract Owners and
                  the value of their Contracts, and the anticipated availability
                  of a broader array of investment choices to Contract Owners of
                  portfolios in the Met Investors Series Trust;

o the  expense  ratios,  fees  and  expenses  of the Cova  Portfolio  and the SF
Portfolio  and the  anticipated  expense  ratios,  fees and  expenses of the Met
Portfolio;

o the fact that the Manager has  contractually  agreed to limit the total annual
operating expenses of the Met Portfolio;

o                 the fact that the Cova Portfolio, the SF Portfolio and the Met
                  Portfolio have identical or similar investment  objectives and
                  principal investment strategies;

o                 the  investment  personnel,  expertise  and  resources  of Met
                  Investors  Advisory Corp.,  the Manager for the Met Portfolio,
                  including  the fact that it will have access to the  resources
                  and personnel of Cova  Investment  Advisory  Corporation,  the
                  investment  adviser to the Cova Portfolio and would manage the
                  Portfolio in essentially the same manner;

o                 the fact that the Cova Portfolio  Reorganization  will provide
                  continuity of money  management for  shareholders  because the
                  sub-adviser  for the Cova Portfolio will be the sub-adviser of
                  the Met  Portfolio  and the same  individuals  who manage Cova
                  Quality Bond will  continue as  portfolio  managers of the Met
                  Portfolio;

o                 the fact that MetLife or one of its  affiliates  will bear the
                  expenses incurred by the Cova Portfolio,  the SF Portfolio and
                  the Met Portfolio in connection with the Reorganizations;

o                 the   benefits   to    shareholders,    including    operating
                  efficiencies,   to  be  achieved  from  participating  in  the
                  restructuring  of the  investment  portfolios to be offered in
                  connection with the Insurance  Companies'  insurance  products
                  and to employee benefit plans;

o the fact that the Met Portfolio will assume the identified  liabilities of the
Cova Portfolio and the SF Portfolio;

o the fact that  each  Reorganization  is  expected  to be tax free for  federal
income tax purposes; and

o  alternatives  available  to  shareholders  of the Cova  Portfolio  and the SF
Portfolio, including the ability to redeem their shares.

         During their consideration of the Reorganizations, the Trustees of Cova
Series  Trust met with Trust  counsel  and counsel to the  Independent  Trustees
regarding the legal issues  involved.  The Trustees of Security First Trust also
met with Trust counsel.

         After  consideration  of the factors  noted above,  together with other
factors and information  considered to be relevant,  and recognizing  that there
can be no assurance  that any operating  efficiencies  or other benefits will in
fact be realized,  the Trustees of Cova Series Trust and of Security First Trust
each concluded that the proposed Reorganizations, as applicable, would be in the
best interests of the Cova  Portfolio and the SF Portfolio and their  respective
shareholders.  Consequently,  they  approved  the  Plans and  directed  that the
respective  Plans be submitted to  shareholders of the Cova Portfolio and the SF
Portfolio for approval.

         The Trustees of Met Investors Series Trust have also approved the Plans
on behalf of the Met Portfolio.

Agreements and Plans of Reorganization

         The following  summary is qualified in its entirety by reference to the
Plans  (the  forms  of which  are  attached  as  Exhibits  A-1,  and A-2 to this
Prospectus/Proxy Statement).

         Each Plan provides that all of the assets of the Cova  Portfolio or the
SF  Portfolio  will be acquired  by the Met  Portfolio  in exchange  for Class A
shares of the Met  Portfolio  and the  assumption  by the Met  Portfolio  of the
identified  liabilities  of the Cova  Portfolio  or the SF Portfolio on or about
February 5, 2001 or such other date as may be agreed  upon by the  parties  (the
"Closing  Date").  Prior to the  Closing  Date,  the Cova  Portfolio  and the SF
Portfolio  will  endeavor  to  discharge  all  of  its  known   liabilities  and
obligations. The Met Portfolio will not assume any liabilities or obligations of
the Cova  Portfolio  and the SF  Portfolio  other  than  those  reflected  in an
unaudited  statement of assets and  liabilities  of the Cova Portfolio or the SF
Portfolio  prepared  as of the close of  regular  trading  on the New York Stock
Exchange  ("NYSE"),  normally  4:00  p.m.  Eastern  Time,  on the  business  day
immediately prior to the Closing Date (the "Valuation Time").

         At or prior to the  Closing  Date,  the SF  Portfolio  will  declare  a
dividend or dividends and distribution or distributions which, together with all
previous dividends and  distributions,  shall have the effect of distributing to
the Portfolio's  shareholders all of the Portfolio's  investment company taxable
income for the taxable  period  ending on the  Closing  Date  (computed  without
regard to any  deduction  for  dividends  paid) and all of its net capital gains
realized in all taxable periods ending on the Closing Date (after reductions for
any capital loss carry forward).

         The number of full and  fractional  Class A shares of the Met Portfolio
to be received by the  shareholders  of the Cova  Portfolio and the SF Portfolio
will be determined by multiplying the number of outstanding  full and fractional
shares of the Cova  Portfolio  or the SF  Portfolio  by a factor  which shall be
computed by dividing the net asset value per share of the Cova  Portfolio or the
SF  Portfolio  by the net asset value per share of the Class A shares of the Met
Portfolio.  These computations will take place as of the Valuation Time. The net
asset value per share will be determined by dividing assets,  less  liabilities,
in each case  attributable  to the  respective  class,  by the  total  number of
outstanding shares.

         Investors  Bank & Trust  Company,  the custodian for the Met Portfolio,
will compute the value of the Cova Portfolio's and the SF Portfolio's respective
portfolio of  securities.  The method of valuation  employed  will be consistent
with the  procedures  set forth in the  "Additional  Information"  section below
relating  to the Met  Portfolio,  Rule  22c-1  under the 1940 Act,  and with the
interpretations of that Rule by the SEC's Division of Investment Management.

         As soon after the Closing Date as  conveniently  practicable,  the Cova
Portfolio  and the SF  Portfolio  will  liquidate  and  distribute  pro  rata to
shareholders  of record as of the close of business on the Closing Date the full
and fractional shares of voting stock of the Met Portfolio  received by the Cova
Portfolio  and  the SF  Portfolio.  The  liquidation  and  distribution  will be
accomplished  by the  establishment  of  accounts  in  the  names  of  the  Cova
Portfolio's and the SF Portfolio's  shareholders  on the Met  Portfolio's  share
records of its transfer  agent.  Each account will  represent the respective pro
rata number of full and  fractional  shares of voting stock of the Met Portfolio
due to the Cova Portfolio's and the SF Portfolio's shareholders.  All issued and
outstanding  shares of the Cova Portfolio and the SF Portfolio will be canceled.
The  shares  of voting  stock of the Met  Portfolio  to be  issued  will have no
preemptive or conversion rights and no share certificates will be issued.  After
these  distributions  and the winding up of its affairs,  the Cova Portfolio and
the SF Portfolio will be terminated.

         The  consummation of each  Reorganization  is subject to the conditions
set forth in the respective Plan, including approval, as applicable, by the Cova
Portfolio's   and  the  SF   Portfolio's   shareholders,   accuracy  of  various
representations  and  warranties  and receipt of opinions of counsel,  including
opinions  with  respect to those  matters  referred  to in  "Federal  Income Tax
Consequences" below.  Notwithstanding approval of the Cova Portfolio's or the SF
Portfolio's  shareholders,  a Plan may be terminated (a) by the mutual agreement
of the Cova  Portfolio or the SF Portfolio and the Met  Portfolio;  or (b) at or
prior to the Closing  Date by either  party (1) because of a breach by the other
party of any representation,  warranty, or agreement contained in the Plan to be
performed at or prior to the Closing  Date if not cured  within 30 days,  or (2)
because a condition to the obligation of the terminating  party has not been met
and it reasonably appears that it cannot be met.

         Whether or not a Reorganization  is consummated,  MetLife or one of its
affiliates  will  pay  the  expenses  incurred  by the  Cova  Portfolio,  the SF
Portfolio  and  the  Met  Portfolio  in  connection  with  that   Reorganization
(including the cost of any  proxy-soliciting  agent). No portion of the expenses
will be borne  directly or indirectly by the Cova  Portfolio,  the SF Portfolio,
the Met Portfolio or their shareholders.

         If the  Cova  Portfolio's  or the SF  Portfolio's  shareholders  do not
approve the respective Reorganization, the Trustees will consider other possible
courses of action which may be in the best interests of shareholders.

Federal Income Tax Consequences

         Each  Reorganization  is intended  to qualify  for  federal  income tax
purposes  as a tax free  reorganization  under  section  368(a) of the  Internal
Revenue  Code of 1986,  as amended  (the  "Code").  Met  Investors  Series Trust
believes that the Contract  Owners will have no taxable  income as a consequence
of a Reorganization. As a condition to the closing of a Reorganization,  the Met
Portfolio, the Cova Portfolio or the SF Portfolio, as applicable, the respective
Record  Holders and the Met Portfolio  will receive an opinion from the law firm
of Sullivan & Worcester  LLP to the effect  that,  on the basis of the  existing
provisions of the Code, U.S. Treasury  regulations  issued  thereunder,  current
administrative rules, pronouncements and court decisions, for federal income tax
purposes, upon consummation of the Reorganization:

         (1)    The  transfer of all of the assets of the Cova  Portfolio or the
                SF  Portfolio  solely in  exchange  for  shares of voting  stock
                ("voting  stock") of the Met Portfolio and the assumption by the
                Met  Portfolio  of  the  identified   liabilities  of  the  Cova
                Portfolio or the SF Portfolio  followed by the  distribution  of
                the Met  Portfolio's  voting stock to the Record  Holders of the
                Cova   Portfolio  or  the  SF  Portfolio  in   dissolution   and
                liquidation  of the Cova  Portfolio  or the SF  Portfolio,  will
                constitute  a  "reorganization"  within  the  meaning of section
                368(a)(1)(F)  (368  (a)(1)(C))  in the  case of SF  Bond) of the
                Code,  and the Met  Portfolio  and the Cova  Portfolio or the SF
                Portfolio will each be a "party to a reorganization"  within the
                meaning of section 368(b) of the Code;

         (2)    No gain or loss will be recognized by the Met Portfolio upon the
                receipt of the assets of the Cova  Portfolio or the SF Portfolio
                solely in exchange for the voting stock of the Met Portfolio and
                the   assumption  by  the  Met   Portfolio  of  the   identified
                liabilities of the Cova Portfolio or the SF Portfolio;

         (3)    No gain or loss will be recognized by the Cova  Portfolio or the
                SF Portfolio on the transfer of its assets to the Met  Portfolio
                in  exchange  for  the  Met  Portfolio's  voting  stock  and the
                assumption by the Met Portfolio of the identified liabilities of
                the Cova Portfolio or the SF Portfolio or upon the  distribution
                (whether actual or constructive)  of the Met Portfolio's  voting
                stock  to the  Cova  Portfolio's  or the SF  Portfolio's  Record
                Holders in exchange  for their  shares of the Cova  Portfolio or
                the SF Portfolio;

         (4)    No gain or loss will be  recognized by the Cova  Portfolio's  or
                the SF  Portfolio's  Record  Holders  upon the exchange of their
                shares of the Cova  Portfolio  or the SF  Portfolio  for  voting
                stock of the Met Portfolio in  liquidation of the Cova Portfolio
                or the SF Portfolio;

         (5)    The aggregate tax basis of the voting stock of the Met Portfolio
                received by each Record  Holder of the Cova  Portfolio or the SF
                Portfolio pursuant to the Reorganization will be the same as the
                aggregate  tax basis of the shares of the Cova  Portfolio or the
                SF Portfolio held by such Record Holder immediately prior to the
                Reorganization,  and the holding  period of the voting  stock of
                the Met  Portfolio  received by each  Record  Holder of the Cova
                Portfolio  or the SF Portfolio  will  include the period  during
                which  the  shares  of the Cova  Portfolio  or the SF  Portfolio
                exchanged  therefor  were held by such Record  Holder  (provided
                that the shares of the Cova  Portfolio or the SF Portfolio  were
                held as a capital asset on the date of the Reorganization); and

(6)             The tax  basis of the  assets  of the Cova  Portfolio  or the SF
                Portfolio  acquired by the Met Portfolio will be the same as the
                tax  basis  of  such  assets  to the  Cova  Portfolio  or the SF
                Portfolio  immediately  prior  to the  Reorganization,  and  the
                holding  period of such assets in the hands of the Met Portfolio
                will include the period during which the assets were held by the
                Cova Portfolio or the SF Portfolio.

         Opinions of counsel are not binding upon the Internal  Revenue  Service
or the courts.  If a Reorganization is consummated but does not qualify as a tax
free reorganization under the Code, a Record Holder of the Cova Portfolio or the
SF  Portfolio  would  recognize a taxable  gain or loss equal to the  difference
between its tax basis in its  Portfolio  shares and the fair market value of the
shares of the Met Portfolio it received.

Pro-forma Capitalization

     The following tables set forth the capitalization of the Cova Portfolio and
the SF Portfolio as of June 30, 2000 and the capitalization of the Met Portfolio
on a pro forma basis as of that date, giving effect to the proposed acquisitions
of assets at net asset value. As a newly created series of Met Investors  Series
Trust,  the Met  Portfolio,  immediately  preceding the Closing Date,  will have
nominal assets and liabilities. The pro forma data reflects an exchange ratio of
approximately  0.3664 Class A shares of the Met Portfolio  issued for each share
of SF Bond,  and an  exchange  ratio of 1.00 Class A share of the Met  Portfolio
issued for each share of Cova Quality  Bond.  It is  anticipated  that as of the
Closing Date, no Class B shares of the Met Portfolio will be outstanding.

                      Capitalization of Cova Quality Bond,

                                     SF Bond

                      and Met JPM Quality Bond (Pro Forma)

<TABLE>
<CAPTION>

       -------------------- -------------------------- -------------------- ------------------------
                                Cova Quality Bond            SF Bond         Met JPM Quality Bond
                                                                               (Class A) (After
                                                                                Reorganization)
        <S>                   <C>                         <C>                  <C>
        -------------------- -------------------------- -------------------- ------------------------
       Total Net Assets     $                          $23,488,233          $


       -------------------- -------------------------- -------------------- ------------------------
       Net Asset Value      $                          $3.81                 $
       Per Share

       -------------------- -------------------------- -------------------- ------------------------
       Shares Outstanding                               6,158,720

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


Distribution of Shares

         All  portfolios  of Cova  Series  Trust and  Security  First Trust sell
shares to the separate accounts of the Insurance  Companies as a funding vehicle
for the Contracts offered by the Insurance  Companies,  and Security First Trust
offers its shares to qualified  pension and retirement plans. The Cova Portfolio
and the SF Portfolio offer only one class of shares.  Expenses of each Trust are
passed through to the Insurance  Companies' separate accounts and are ultimately
borne by Contract Owners.  In addition,  other fees and expenses are assessed by
the  Insurance  Companies at the separate  account  level.  (The Cova  Contracts
Prospectus and the Security  First  Contracts  Prospectus  describe all fees and
charges relating to a Contract.)

         Like Cova Series Trust and Security First Trust,  Met Investors  Series
Trust does not sell its shares  directly to the public.  The Trust  continuously
sells shares of the Met Portfolio only to Insurance  Company  separate  accounts
and to qualified  pension and employee  profit-sharing  plans. It may also offer
shares to other separate  accounts of other insurers if approved by the Board of
Trustees  of  the  Trust.  MetLife  Distributors,   Inc.  ("MDI"),  an  indirect
wholly-owned  subsidiary of MetLife, serves as the distributor for Met Investors
Series Trust's shares.  MDI distributes the Met Portfolio's  shares directly and
through  broker-dealers,  banks,  or  other  financial  intermediaries.  The Met
Portfolio currently offers two classes of shares:  Class A and Class B. (Class B
is not part of the  Reorganizations.)  Each  class has a  separate  distribution
arrangement and bears its own distribution expenses, if any.

         In the proposed Reorganizations, shareholders of the Cova Portfolio and
the SF  Portfolio  will  receive  Class A shares of the Met  Portfolio.  Class A
shares are sold at net asset value without any initial or deferred sales charges
and are not subject to  distribution-related  or  shareholder  servicing-related
fees.  No Rule  12b-1  plan has been  adopted  for the Class A shares of the Met
Portfolio.  Class A shares are only  available to certain  classes of investors,
such  as   shareholders   who  receive  shares  of  the  Met  Portfolio  in  the
Reorganizations  and for additional  purchases  under a  shareholder's  existing
Contract. In connection with each Reorganization,  no sales charges are imposed.
Certain  sales or other  charges are imposed by the  Contracts for which the Met
Portfolio  serves as an investment  vehicle.  More detailed  descriptions of the
Class A shares and the  distribution  arrangements  applicable  to this class of
shares are contained in the "Additional  Information"  section below relating to
the Met Portfolio.

Purchase and Redemption Procedures

         The  Cova  Contracts   Prospectus  and  the  Security  First  Contracts
Prospectus  for your  Contract  describes  the  procedures  for  investing  your
purchase  payments  or  premiums  in  shares of the Cova  Portfolios  and the SF
Portfolio.  No fee is  charged by the Cova  Portfolio  or the SF  Portfolio  for
selling  (redeeming)  shares.  The  Contracts  Prospectus  describes  whether an
Insurance  Company  charges any fees for redeeming  your interest in a Contract.
The Cova  Portfolio  and the SF Portfolio  buy or sell shares at net asset value
per  share  of each  Portfolio  for  orders  received  on a given  day,  and the
Insurance  Companies  use this value to calculate  the value of your interest in
your Contract.

         MDI places  orders for the purchase or  redemption of shares of the Met
Portfolio based on, among other things,  the amount of net Contract  premiums or
purchase payments  transferred to the separate accounts,  transfers to or from a
separate  account  investment  division and benefit payments to be effected on a
given date  pursuant to the terms of the  Contracts.  Orders are effected at the
net  asset  value per share for each  Portfolio  determined  on that same  date,
without the imposition of any sales commission or redemption charge.

Exchange Privileges

         The  Cova  Contracts   Prospectus  and  the  Security  First  Contracts
Prospectus  indicate  whether an Insurance  Company  charges any fees for moving
your assets from one  investment  option to another.  No fees for  exchanges are
charged by Cova Series Trust,  Security  First Trust,  or Met  Investors  Series
Trust.

Dividend Policy

         The Cova  Portfolio,  the SF Portfolio and the Met  Portfolio  have the
same distribution  policy. Each Portfolio declares and distributes its dividends
from net investment  income to the Insurance  Company separate accounts at least
once a year and not to you, the Contract Owner.  These  distributions are in the
form  of  additional  shares  of  stock  and  not  cash.  The  result  is that a
Portfolio's  investment  performance,  including  the  effect of  dividends,  is
reflected  in the  cash  value  of the  Contracts.  All net  realized  long-  or
short-term  capital gains of each  Portfolio  are also declared and  distributed
once a year and reinvested in the Portfolio. Dividends and distributions paid on
the SF  Portfolio  are  automatically  reinvested  in  additional  shares of the
Portfolio  unless a shareholder  elects to have dividends  and/or  distributions
paid in cash.

         The Cova  Portfolio and the SF Portfolio have each qualified and intend
to continue to qualify,  and the Met Portfolio expects to qualify in its initial
year, to be treated as regulated  investment companies under the Code. To remain
qualified as a regulated  investment company, a Portfolio must distribute 90% of
its taxable and tax-exempt  income and diversify its holdings as required by the
1940 Act and the Code. While so qualified, so long as each Portfolio distributes
all of its net  investment  company  taxable and  tax-exempt  income and any net
realized  gains to Record  Holders,  it is expected that a Portfolio will not be
required to pay any federal  income taxes on the amounts  distributed  to Record
Holders.

                 COMPARATIVE INFORMATION ON SHAREHOLDERS' RIGHTS

         As a Delaware  business trust,  the operations of Met Investors  Series
Trust will be governed by its  Agreement and  Declaration  of Trust and By-Laws,
and  applicable  Delaware law,  rather than by the Agreement and  Declaration of
Trust and  By-Laws of Cova  Series  Trust,  or by the  Declaration  of Trust and
By-Laws of Security  First  Trust and  Massachusetts  law.  The  Agreements  and
Declarations  of Trust and  Declaration  of Trust are each  referred  to in this
Prospectus/Proxy  Statement as a  "Declaration  of Trust." As  discussed  below,
certain of the differences  between Cova Series Trust,  Security First Trust and
Met  Investors  Series  Trust derive from  provisions  of Met  Investors  Series
Trust's Declaration of Trust and By-Laws.  Shareholders entitled to instruct the
Insurance  Companies  to vote at the Meeting may obtain a copy of Met  Investors
Series Trust's  Declaration of Trust and By-Laws,  without charge,  upon written
request to Met Investors  Series Trust at the address and  telephone  number set
forth on the cover of this Prospectus/Proxy Statement.

Form of Organization

         As noted above,  Cova Series  Trust and  Security  First Trust are each
organized as a Massachusetts  business trust,  and Met Investors Series Trust is
organized as a Delaware business trust. Cova Series Trust,  Security First Trust
and Met Investors Series Trust are each open-end management investment companies
registered  with the SEC under the 1940 Act,  and each is organized as a "series
company"  as that term is used in Rule 18f-2  under the 1940 Act.  The series of
Cova  Series  Trust  consist of the Cova  Portfolio  and other  mutual  funds of
various  asset  classes;  the series of Security  First Trust  consist of the SF
Portfolio  and other mutual funds of various  asset  classes;  the series of Met
Investors  Series Trust  consist of the Met  Portfolio and other mutual funds of
various asset classes. Cova Series Trust, Security First Trust and Met Investors
Series  Trust  currently  offer  shares of their  portfolios  only to  insurance
company separate accounts to serve as an investment vehicle for variable annuity
contracts  and  variable  life  insurance   policies  issued  by  the  Insurance
Companies. Security First Trust and Met Investors Series Trust also offer shares
of their  portfolios to qualified  pension and retirement  plans.  Each Trust is
governed by its Declaration of Trust,  By-Laws, and a Board of Trustees,  and by
applicable Massachusetts or Delaware and federal law.

         The  Board of  Trustees  of Met  Investors  Series  Trust is  currently
comprised of Stephen M. Alderman,  who serves as a Trustee of Cova Series Trust,
Jack R. Borsting, who serves as a Trustee of Security First Trust, and six other
individuals who do not serve as Trustees of either Cova Series Trust or Security
First Trust. Accordingly,  most of the Trustees who have ultimate responsibility
for the oversight and management of the Met Portfolio are different. Information
with respect to the current  Trustees of Met Investors  Series Trust,  including
compensation  received, is set forth in the Statement of Additional  Information
dated December __, 2000 which relates to this Prospectus/Proxy Statement and the
Reorganizations.

Capitalization

         The  beneficial  interests in Cova Series Trust are  represented  by an
unlimited  number of  transferable  shares of beneficial  interest,  without par
value, and may be divided into two or more series.  The beneficial  interests of
Security  First Trust are  represented  by an unlimited  number of  transferable
shares of  beneficial  interest,  without  par value,  and may be  divided  into
various  series.  The  beneficial  interests in Met  Investors  Series Trust are
represented  by  an  unlimited  number  of  transferable  shares  of  beneficial
interest,  $.001 par value per share, of one or more series.  The Declaration of
Trust of each of Cova  Series  Trust,  Security  First  Trust and Met  Investors
Series Trust  permits the  Trustees to allocate  shares into one or more series,
and  classes  thereof,  with  rights  determined  by the  Trustees,  all without
shareholder approval. Fractional shares may be issued by the Cova Portfolio, the
SF Portfolio and by the Met Portfolio.

         Shares of the Cova  Portfolio  and the SF Portfolio are offered in only
one class and represent an equal proportionate interest in the Portfolio. Shares
of the Met Portfolio  are  currently  offered in Class A and Class B (Class B is
not part of the  Reorganizations).  Shares of the  classes of the Met  Portfolio
represent  an equal  pro rata  interest  in the  Portfolio  and  generally  have
identical voting, dividend, liquidation and other rights, other than the payment
of distribution fees.  Shareholders of the Cova Portfolio,  the SF Portfolio and
the Met  Portfolio  are  entitled  to  receive  dividends  and other  amounts as
determined by the Trustees. Shareholders of the Cova Portfolio, the SF Portfolio
and the Met Portfolio  vote  separately,  by Portfolio,  as to matters,  such as
changes  in  fundamental  investment   restrictions,   that  affect  only  their
particular  Portfolio.  Shareholders  of the Met  Portfolio  vote by class as to
matters,  such as approval of or  amendments to Rule 12b-1  distribution  plans,
that affect only their particular class.

Shareholder Liability

         Shareholders   of  Cova  Series  Trust  and  Security  First  Trust  as
shareholders of Massachusetts  business trusts may, under certain circumstances,
be held personally  liable under the applicable state law for the obligations of
the respective  Trust.  However,  the Declarations of Trust of Cova Series Trust
and Security First Trust contain an express disclaimer of shareholder  liability
and  require  (in the  case of Cova  Series  Trust)  or  permit  (in the case of
Security First Trust) that notice of such  disclaimer be given in each agreement
entered  into or  executed  by Cova Series  Trust,  Security  First Trust or the
Trustees or officers of the Trust, as applicable. Each Declaration of Trust also
provides for shareholder indemnification out of the assets of the Trust.

         Under  Delaware  law,  shareholders  of a Delaware  business  trust are
entitled to the same limitation of personal  liability  extended to stockholders
of Delaware  corporations.  No similar  statutory  or other  authority  limiting
business  trust  shareholder  liability  exists  under  Massachusetts  law. As a
result,  Delaware law is generally  considered to afford  additional  protection
against potential shareholder liability.

         To the extent  that Met  Investors  Series  Trust or a  shareholder  is
subject to the  jurisdiction  of courts in other  states,  it is possible that a
court may not apply  Delaware law and may thereby  subject  shareholders  of Met
Investors Series Trust to liability. To guard against this risk, the Declaration
of Trust of Met Investors Series Trust (a) provides that any written  obligation
of the Trust may contain a statement  that such  obligation may only be enforced
against the assets of the Trust or the  particular  series in  question  and the
obligation  is not binding  upon the  shareholders  of the Trust;  however,  the
omission of such a disclaimer will not operate to create personal  liability for
any shareholder;  and (b) provides for  indemnification out of Trust property of
any  shareholder  held  personally  liable  for the  obligations  of the  Trust.
Accordingly,  the risk of a shareholder of Met Investors  Series Trust incurring
financial  loss  beyond that  shareholder's  investment  because of  shareholder
liability is limited to  circumstances  in which: (1) the court refuses to apply
Delaware law; (2) no contractual  limitation of liability was in effect; and (3)
the Trust itself is unable to meet its  obligations.  In light of Delaware  law,
the nature of the Trust's  business,  and the nature of its assets,  the risk of
personal liability to a shareholder of Met Investors Series Trust is remote.

Shareholder Meetings and Voting Rights

         Neither  Cova Series  Trust on behalf of the Cova  Portfolio,  Security
First Trust on behalf of the SF  Portfolio  nor Met  Investors  Series  Trust on
behalf of the Met Portfolio is required to hold annual meetings of shareholders.
However,  a meeting of shareholders  for the purpose of voting upon the question
of removal of a Trustee must be called when  requested in writing by the holders
of at  least  10%  of the  outstanding  shares  of  each  Trust.  A  meeting  of
shareholders  of Cova Series  Trust or Security  First Trust must also be called
for any proper purpose upon written request of shareholders holding at least 51%
of the  outstanding  shares of the Trust or of a Portfolio.  In  addition,  each
Trust is required to call a meeting of shareholders  for the purpose of electing
Trustees  if, at any time,  less than a majority of the  Trustees  then  holding
office were elected by shareholders.  No Trust currently intends to hold regular
shareholder  meetings.  Cumulative  voting is not  permitted  in the election of
Trustees of any Trust.

         The  Declaration  of Trust of Cova  Series  Trust  and the  By-Laws  of
Security  First Trust provide that the holders of a majority of the  outstanding
shares  constitute  a quorum for  consideration  of a matter at a  shareholders'
meeting.  Except  when a larger  quorum is  required  by  applicable  law or the
applicable governing  documents,  with respect to Met Investors Series Trust, 33
1/3% of the shares issued and outstanding constitutes a quorum for consideration
of a matter at a  shareholders'  meeting but any lesser number is sufficient for
adjourned  sessions.  Approval  of a matter by the  shareholders  of Cova Series
Trust  requires  the  affirmative  vote of a majority of the shares  present and
entitled to vote (for Security First Trust,  the affirmative  vote of a majority
of the votes cast at a meeting  duly  called and at which a quorum is  present),
subject to  applicable  law,  the  Declaration  of Trust or with respect to Cova
Series Trust, a Trustee  resolution  specifying a greater or lesser  shareholder
vote  requirement;  a  Trustee  of Cova  Series  Trust  must be  elected  by the
affirmative vote of a plurality of the shares present.  For Met Investors Series
Trust,  when a quorum is present at a meeting,  a majority (greater than 50%) of
the shares voted is  sufficient to act on a matter and a plurality of the shares
voted is required to elect a Trustee (unless otherwise  specifically required by
the  applicable  governing  documents or other law,  including  the 1940 Act). A
Trustee of Cova Series Trust may be removed  with cause by a vote of  two-thirds
of the  shareholders  or by a vote of two-thirds of the  remaining  Trustees.  A
Trustee  of  Security  First  Trust  may  be  removed  by a  vote  or a  written
declaration of two-thirds of the shares outstanding and entitled to vote, or for
cause by a vote of  two-thirds  of the  remaining  Trustees.  A  Trustee  of Met
Investors  Series Trust may be removed at a meeting of shareholders by a vote of
two-thirds of the  outstanding  shares of the Trust, or with or without cause by
the vote of two-thirds of the number of Trustees prior to removal.

         Under the  Declaration  of Trust of each  Trust,  each  whole  share of
beneficial  interest of a Portfolio is entitled to one vote, and each fractional
share is entitled to a  proportionate  vote. In particular,  with respect to the
Cova Portfolio, this means that each full share of a Portfolio attributable to a
variable  annuity  contract is entitled to one vote and any fractional  share is
entitled to a fractional vote; each $100 of the account value of a variable life
insurance  policy allocated to a Portfolio on the record date is entitled to one
vote,  and  fractional  votes are counted.  With  respect to the Met  Portfolio,
similar voting  provisions  apply regarding the account value of a variable life
insurance policy allocated to the Portfolio.

         The Declarations of Trust of Cova Series Trust and Security First Trust
require  shareholder  approval to (1) change the Trust to a corporation or other
organization,  (2)  terminate  the Trust or in the case of Cova  Series  Trust a
Portfolio,  or (3) merge the Trust into another entity,  or merge or consolidate
(with  respect to Cova Series Trust  only),  or sell or exchange the assets of a
Portfolio.  The  Trustees of Security  First Trust may abolish a series or class
only if no shares  of that  series or class are  outstanding.  The  Trustees  of
Security  First  Trust may,  however,  combine  series or classes of shares with
other series or classes of shares without shareholder approval, provided that in
a combination of series the relative net asset ratios of the affected  shares is
preserved.  The Declaration of Trust of Met Investors Series Trust provides that
unless otherwise  required by applicable law (including the 1940 Act), the Board
of Trustees may, without  obtaining a shareholder vote: (1) reorganize the Trust
as a corporation or other entity,  (2) merge the Trust into another  entity,  or
merge,  consolidate  or transfer  the assets and  liabilities  of a Portfolio or
class of shares to another  entity,  and (3) combine the assets and  liabilities
held with respect to two or more series or classes  into assets and  liabilities
held with respect to a single  series or class.  The  Trustees of Met  Investors
Series Trust may also  terminate  the Trust,  a Portfolio,  or a class of shares
upon written notice to the shareholders.

         The  Declaration  of Trust of Cova Series Trust provides that advisory,
administrative  or  management   agreements  may  be  entered  into  subject  to
shareholder  approval.  Under the  Declarations of Trust of Security First Trust
and Met Investors Series Trust, there is no specific requirement for shareholder
approval.  Under  the 1940  Act,  absent  exemptive  relief  from  the SEC,  all
investment  advisory  contracts  must be  approved by  shareholders.  As further
described in "Additional  Information - Management of the Trust",  Met Investors
Series Trust and the Manager have filed an  application  with the SEC seeking an
order, which among other things, would permit the Manager to retain or terminate
an  unaffiliated  Adviser  to  a  Portfolio  without  shareholder  approval.  No
assurances  can be  given  that the  Trust  and the  Manager  will  receive  the
requested order.

Liquidation

         After  paying all  liabilities,  the  Trustees of Cova Series Trust and
Security  First  Trust  may  distribute  the  remaining  Trust  property  of any
liquidated  Portfolio among the shareholders of the Portfolio according to their
respective  rights.  In the event of the  liquidation  of Met  Investors  Series
Trust, the Met Portfolio, or a class of shares, the shareholders are entitled to
receive,  when  and as  declared  by the  Trustees,  the  excess  of the  assets
belonging  to the Trust,  the  Portfolio or  attributable  to the class over the
liabilities  belonging to the Trust, the Portfolio or attributable to the class.
In either case, the assets so  distributable  to  shareholders  of the Portfolio
will be distributed among the shareholders in proportion to the number of shares
of a class of the Portfolio held by them on the date of distribution.

Liability and Indemnification of Trustees

         Under the Declaration of Trust of Met Investors Series Trust, a Trustee
is liable to any person in connection with the assets or affairs of the Trust or
any Portfolio only for such Trustee's own willful misfeasance,  bad faith, gross
negligence,  or reckless  disregard of the duties involved in the conduct of the
office of Trustee or the discharge of such Trustee's  functions.  As provided in
the  Declaration  of  Trust,  each  Trustee  of  the  Trust  is  entitled  to be
indemnified  against all liabilities  against him or her, including the costs of
litigation,  unless it is  determined  that the  Trustee (1) did not act in good
faith in the reasonable  belief that such Trustee's action was in or not opposed
to the best interests of the Trust; (2) had acted with willful misfeasance,  bad
faith,  gross negligence or reckless disregard of such Trustee's duties; and (3)
in a criminal  proceeding,  had reasonable  cause to believe that such Trustee's
conduct was unlawful  (collectively,  "disabling conduct"). A determination that
the Trustee did not engage in disabling conduct and is,  therefore,  entitled to
indemnification   may  be  based  upon  the   outcome  of  a  court   action  or
administrative  proceeding  or by (a) a vote of a majority  of a quorum of those
Trustees who are neither "interested persons" within the meaning of the 1940 Act
nor parties to the proceeding or (b) an  independent  legal counsel in a written
opinion.  A  Portfolio  may also  advance  money  for such  litigation  expenses
provided  that the  Trustee  undertakes  to repay  the  Portfolio  if his or her
conduct is later  determined  to  preclude  indemnification  and  certain  other
conditions are met. The  Declarations of Trust of Cova Series Trust and Security
First Trust contain similar provisions.

         The  foregoing  is only a summary  of  certain  characteristics  of the
operations  of the  Declarations  of Trust of Met Investors  Series Trust,  Cova
Series  Trust  and  Security   First  Trust,   their  By-Laws  and  Delaware  or
Massachusetts  law and is not a complete  description of those documents or law.
Shareholders  should  refer to the  provisions  of such  Declarations  of Trust,
By-Laws  and  Delaware  or   Massachusetts   law  directly  for  more   complete
information.

                    VOTING INFORMATION CONCERNING THE MEETING

         This  Prospectus/Proxy  Statement is being sent to shareholders of Cova
Quality Bond in connection  with a solicitation  of voting  instructions  by the
Trustees of Cova Series Trust, and to shareholders of SF Bond in connection with
a solicitation  of voting  instructions by the Trustees of Security First Trust,
to be used at the Special Meeting of  shareholders  (the "Meeting) to be held at
10:00  a.m.  Pacific  Time for the Cova  Portfolio  and  10:30  a.m.  for the SF
Portfolio,  January 26, 2001, at the offices of Met Investors  Series Trust, 610
Newport Center Drive,  Suite 1350,  Newport Beach,  California 92660, and at any
adjournments thereof. This  Prospectus/Proxy  Statement,  along with a Notice of
the  Meeting  and  a  voting   instructions  form,  is  first  being  mailed  to
shareholders  of the Cova  Portfolio and the SF Portfolio on or about December ,
2000.

         The Boards of Trustees of Cova Series  Trust and  Security  First Trust
have fixed the close of  business  on  November  , 2000 as the record  date (the
"Record Date") for determining the shareholders of the Cova Portfolio and the SF
Portfolio  entitled  to  receive  notice  of  the  Meeting  and to  give  voting
instructions,   and  for  determining  the  number  of  shares  for  which  such
instructions  may be given,  with  respect  to the  Meeting  or any  adjournment
thereof.  The Insurance  Companies,  through certain of their separate accounts,
own all or  substantially  all of the  shares of the Cova  Portfolio  and the SF
Portfolio,  as  applicable,  and are the  shareholders  of  record  of each such
Portfolio at the close of business on the Record Date.  The Insurance  Companies
are  entitled to be present and vote at the Meeting  with respect to such shares
of the  Cova  Portfolio  and  the  SF  Portfolio.  Each  Insurance  Company  has
undertaken to vote its shares of the Cova  Portfolio or the SF Portfolio for the
Contract  Owners  of that  Portfolio  in  accordance  with  voting  instructions
received on a timely basis from those Contract  Owners.  In connection  with the
solicitation of such voting instructions, the Insurance Companies will furnish a
copy of this Prospectus/Proxy Statement to Contract Owners.

         The number of shares as to which voting instructions may be given under
a Contract is determined by the number of full and fractional shares of the Cova
Portfolio  or the SF Portfolio  held in a separate  account with respect to that
particular Contract.  In voting for a Reorganization,  each full share of the SF
Portfolio,  and each full share of the Cova Portfolio attributable to a variable
annuity,  is  entitled  to one vote and any  fractional  share is  entitled to a
fractional  vote.  Each $100 of the account value of a variable  life  insurance
policy  allocated  to the Cova  Portfolio  on the Record Date is entitled to one
vote and fractional votes are counted.

         The close of  business  on  January  19,  2001 is the last day on which
voting instructions for the Meeting will be accepted by the Insurance Companies.
Voting  instructions  may be revoked by  executing  and  delivering  later-dated
signed voting  instructions  to your Insurance  Company at any time prior to the
close of business on January 19, 2001, or by attending the Meeting in person and
instructing the Insurance Company how to vote your shares.  Unless revoked,  all
valid voting  instructions  will be voted in accordance with the  specifications
thereon or, in the absence of such specifications,  FOR approval of the Plan and
the Reorganization contemplated thereby.

         If you wish to  participate  in the Meeting,  you may submit the voting
instructions form included with this Prospectus/Proxy  Statement,  transmit your
voting  instructions  by  telephone  or fax or attend in person and provide your
voting  instructions to the Insurance  Company.  (Guidelines on providing voting
instructions are immediately after the Notice of Special Meeting.)

         If the  enclosed  voting  instructions  form is properly  executed  and
returned in time to be voted at the Meeting,  the shares of beneficial  interest
represented by the voting instructions form will be voted in accordance with the
instructions marked on the returned voting instructions form.

o             Unless  instructions  to the  contrary  are  marked on the  voting
              instructions form, it will be voted FOR a proposed  Reorganization
              and FOR any other matters deemed appropriate.

o             Voting instructions forms which are properly executed and returned
              but are not marked  with voting  instructions  will be voted FOR a
              proposed   Reorganization   and  FOR  any  other  matters   deemed
              appropriate.

         Interests  in Contracts  for which no timely  voting  instructions  are
received  will be voted in the same  proportion  as an Insurance  Company  votes
shares for which it has received voting instructions from other Contract Owners.
An Insurance  Company will also vote any shares in its general account which are
not  attributable to Contracts in the same proportion as it votes shares held in
all of the insurer's registered separate accounts, in the aggregate.

         Shares  which  represent  interests  in the  Cova  Portfolio  or the SF
Portfolio vote  separately on the  Reorganization  and those matters  pertaining
only  to  that  Portfolio.   Approval  of  a  Reorganization  will  require  the
affirmative  vote of a majority of the shares of Cova Quality  Bond,  present in
person or by proxy and  entitled  to vote,  assuming  a quorum is  present  (the
presence  in person or by proxy of a  majority,  i.e.  greater  than 50%, of the
Portfolio's outstanding shares). Approval of the Reorganization will require the
affirmative  vote of a majority of the shares of SF Bond cast at a shareholders'
meeting duly called and at which a quorum is present (the  presence in person or
by  proxy  of  holders  entitled  to  cast  a  majority  of  the  votes  at  any
shareholders'  meeting).  As of the Record Date, the sole shareholders of record
or  substantially  all of the  shareholders  of record of Cova Series  Trust and
Security First Trust were the Insurance Companies. Since the Insurance Companies
are the legal owners of all or  substantially  all of the shares,  attendance by
the  Insurance  Companies  at the Meeting  will  constitute  a quorum  under the
Declarations of Trust of Cova Series Trust and Security First Trust.

         Voting  instructions  solicitations will be made primarily by mail, but
beginning on or about December ___, 2000 voting  instructions  solicitations may
also be made by  telephone,  through  the  Internet  or  personal  solicitations
conducted by officers and employees of Cova Investment Advisory Corporation, the
investment  adviser of Cova Series Trust, and Met Investors  Advisory Corp., the
investment   adviser  of  Security  First  Trust,   their  affiliates  or  other
representatives of the Cova Portfolio and the SF Portfolio (who will not be paid
for their soliciting activities). In addition, voting instructions solicitations
may be made by ___________________,  the Cova Portfolio's and the SF Portfolio's
proxy solicitor.  The estimated cost of the voting instructions  solicitation is
approximately  $__________.  The costs of solicitation and the expenses incurred
in connection with preparing this Prospectus/Proxy  Statement and its enclosures
will be paid by MetLife or one of its affiliates. Neither the Cova Series Trust,
the Security First Trust nor the Contract Owners will bear any costs  associated
with the Meeting, any additional proxy solicitation or any adjourned session.

         If  shareholders  of the Cova  Portfolio  or of the SF Portfolio do not
vote to approve the applicable Reorganization, the Trustees of Cova Series Trust
or Security First Trust will consider  other  possible  courses of action in the
best interests of shareholders.  If sufficient votes to approve a Reorganization
are not received,  the persons named as proxies on the voting  instructions form
may  propose  one  or  more  adjournments  of  the  Meeting  to  permit  further
solicitation  of voting  instructions.  In  determining  whether to adjourn  the
Meeting,  the  following  factors may be  considered:  the  percentage  of votes
actually cast, the percentage of negative votes actually cast, the nature of any
further  solicitation  and the information to be provided to  shareholders  with
respect to the reasons for the  solicitation.  Any  adjournment  will require an
affirmative  vote of a majority of those  shares  represented  at the Meeting in
person or by proxy. The persons named as proxies will vote upon such adjournment
after  consideration  of all  circumstances  which may bear upon a  decision  to
adjourn the Meeting.

         A shareholder  of the Cova Portfolio or the SF Portfolio who objects to
the proposed Reorganization will not be entitled under Massachusetts law or with
respect to the SF Portfolio,  the  Declaration of Trust of Security First Trust,
to  demand  payment  for,  or an  appraisal  of,  his  or her  shares.  However,
shareholders  should  be aware  that  each  Reorganization  as  proposed  is not
expected  to result in  recognition  of gain or loss to the  Record  Holders  or
Contract   Owners  for  federal   income  tax  purposes.   In  addition,   if  a
Reorganization  is  consummated,  the rights of  shareholders  to transfer their
account  balances among investment  options  available under the Contracts or to
make withdrawals under the Contracts will not be affected.

         Neither  Cova  Series  Trust nor  Security  First  Trust  holds  annual
shareholder meetings. If a Reorganization is not approved,  shareholders wishing
to submit  proposals to be considered  for inclusion in a proxy  statement for a
subsequent  shareholder  meeting  should  send their  written  proposals  to the
Secretary of Cova Series Trust or the  Secretary of Security  First Trust at the
addresses set forth on the cover of this Prospectus/Proxy Statement so that they
will be  received  by the Trust in a  reasonable  period  of time  prior to that
meeting.

         The  votes  of the  shareholders  of the Met  Portfolio  are not  being
solicited by this  Prospectus/Proxy  Statement and are not required to carry out
the Reorganizations.

Shareholder Information

         The Record  Holders of the Cova  Portfolio  and the SF Portfolio at the
close of business  on  November , 2000 (the Record  Date) will be entitled to be
present and vote at the Meeting with respect to shares of the Cova Portfolio and
the SF Portfolio  owned as of the Record Date. As of the Record Date,  the total
number of shares of the Cova  Portfolio  and the SF  Portfolio  outstanding  and
entitled to vote was as follows:

----------------------------------- ----------------------------------
                                    Number of Shares

----------------------------------- ----------------------------------
Cova Quality Bond

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


----------------------------------- ----------------------------------
                                    Number of Shares

----------------------------------- ----------------------------------
SF Bond

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


         As of ________,  2000,  the officers and Trustees of Cova Series Trust,
of Security First Trust and of Met Investors Series Trust  beneficially owned as
a group less than 1% of the  outstanding  shares of the Cova  Portfolio,  the SF
Portfolio and the Met Portfolio, respectively.

Control Persons and Principal Holders of Securities

                   On  _______,  2000  to  the  knowledge  of the  Trustees  and
management of Cova Series Trust, the following entities together owned of record
over 99% of shares of Cova Quality Bond:
<TABLE>
<CAPTION>

     ------------------------------------------------------ ----------------------------------------------
     <S>                                                     <C>
     Cova Variable Annuity Account One                      (Separate accounts of Cova Financial
                                                            Services Life Insurance Company)
     Cova Variable Life Account One

     Cova Variable Life Account Eight

     ------------------------------------------------------ ----------------------------------------------
     ------------------------------------------------------ ----------------------------------------------
     Cova Variable Annuity Account Five                     (Separate accounts of Cova Financial Life
                                                            Insurance Company)
     Cova Variable Life Account Five

     ------------------------------------------------------ ----------------------------------------------
     ------------------------------------------------------ ----------------------------------------------
     First Cova Variable Annuity Account One                (Separate account of First Cova Life
                                                            Insurance Company)
     ------------------------------------------------------ ----------------------------------------------
</TABLE>


         On ___________, 2000 to the knowledge of the Trustees and management of
Security First Trust,  Security First Separate  Account A owned of record 99.58%
of the shares of SF Bond,  and the Security  First Group  Employees  401(k) Plan
owned 0.42% of the shares of SF Bond.

         The  Insurance  Companies  have  advised Cova Series Trust and Security
First Trust that as of  ________,  2000 there were no persons  owning  Contracts
which would  entitle them to instruct the  Insurance  Companies  with respect to
more than 5% of the voting securities of either Trust.

         As of  __________,  2000  MetLife  Investors  Group  owned  100% of the
outstanding  shares of Met Investors  Series Trust and as a result may be deemed
to be a control person with respect to the Trust.

                        FINANCIAL STATEMENTS AND EXPERTS

         The Annual  Report of Cova Series Trust  relating to Cova Quality Bond,
for the year ended as of December 31, 1999,  and the  financial  statements  and
financial highlights for the periods indicated therein, has been incorporated by
reference herein and in the  Registration  Statement in reliance upon the report
of KPMG LLP,  independent  auditors,  incorporated by reference herein, and upon
the authority of said firm as experts in accounting and auditing.

         The Annual Report of Security  First Trust relating to the SF Bond, for
the year ended as of July 31, 2000,  and the financial  statements and financial
highlights for the periods indicated therein, has been incorporated by reference
herein and in the Registration Statement in reliance upon the report of Deloitte
&  Touche  LLP,  independent  certified  public  accountants,   incorporated  by
reference  herein,  and upon the authority of said firm as experts in accounting
and auditing.

                                  LEGAL MATTERS

         Certain  legal  matters  concerning  the  issuance of shares of Met JPM
Quality Bond will be passed upon by Sullivan & Worcester LLP, Washington, D.C.

                             ADDITIONAL INFORMATION

         Cova Series  Trust and  Security  First  Trust are each  subject to the
informational  requirements of the Securities  Exchange Act of 1934 and the 1940
Act, and in accordance  therewith file reports and other  information  including
proxy material and charter  documents with the SEC. These items can be inspected
and copied at the Public Reference Facilities maintained by the SEC at 450 Fifth
Street, N.W., Washington,  D.C. 20549, and at the SEC's Regional Offices located
at  Northwest  Atrium  Center,  500  West  Madison  Street,  Chicago,   Illinois
60661-2511  and Seven World Trade Center,  Suite 1300, New York, New York 10048.
Copies of such  materials  can also be  obtained  at  prescribed  rates from the
Public Reference  Branch,  Office of Consumer Affairs and Information  Services,
Securities and Exchange Commission, Washington, D.C. 20549.

Met JPM Quality Bond

         The following additional information  supplements information about Met
JPM Quality Bond contained elsewhere in the Prospectus/Proxy Statement.

Principal Investment Strategy

         The Met Portfolio in this Prospectus/Proxy  Statement is a mutual fund:
a pooled  investment  that is  professionally  managed  and that  gives  you the
opportunity to participate in financial markets.  The Portfolio strives to reach
its  stated  investment  objective,  which can be  changed  without  shareholder
approval.  As with all mutual  funds,  there is no guarantee  that the Portfolio
will achieve its investment objective.

         The  Adviser  may  sell a  portfolio  security  when  the  value of the
investment  reaches or exceeds its estimated  fair value,  to take  advantage of
more attractive fixed income yield  opportunities,  when the issuer's investment
fundamentals begin to deteriorate,  when the Portfolio must meet redemptions, or
for other investment reasons.

         Met JPM Quality  Bond will  invest at least 65% of its total  assets in
investment grade fixed income securities under normal circumstances.

         The  Portfolio  invests in broad  sectors of the fixed  income  market,
including U.S. Government and agency securities,  corporate securities including
bonds,  debentures and notes,  asset-backed  securities and  mortgage-backed and
mortgage  related  securities.  The Adviser  actively  manages  the  Portfolio's
duration,  the allocation of securities across market sectors, and the selection
of specific  securities  within  sectors.  Based on  fundamental,  economic  and
capital markets  research,  the Adviser adjusts the duration of the Portfolio in
light of market conditions and the Adviser's interest rate outlook. For example,
if interest  rates are expected to fall,  the duration may be lengthened to take
advantage  of the  expected  associated  increase  in bond  prices.  The Adviser
selects  specific  securities  which it believes  are  undervalued  for purchase
using:  advanced quantitative tools, analysis of credit risk, the expertise of a
dedicated trading desk, and the judgment of fixed income portfolio  managers and
analysts. A security is considered  undervalued when its price is lower than one
would expect for an  investment  of similar  quality,  duration  and  structural
characteristics.

         Under normal market  conditions,  the  Portfolio's  duration will range
between  one year  shorter  and one year  longer  than the  duration of the U.S.
investment grade fixed income universe, as represented by Salomon Brothers Broad
Investment  Grade  Bond  Index,  the  Portfolio's  benchmark.   Currently,   the
benchmark's  duration is approximately 5 years. The maturities of the individual
securities in the Portfolio may vary widely, however.

         The  Portfolio  may invest in  obligations  issued or guaranteed by the
U.S.  Government  and backed by the full  faith and credit of the United  States
including  Treasury  securities  and GNMA  certificates  as well as  obligations
issued or guaranteed by U.S. Government agencies or instrumentalities  where the
Portfolio  must look  principally  to the  issuing  or  guaranteeing  agency for
ultimate repayment. Some examples of agencies or instrumentalities issuing these
obligations are the Federal Farm Credit System,  the Federal Home Loan Banks and
the Federal National Mortgage Association.

         The Portfolio may also invest in municipal  obligations  that have been
issued  on a  taxable  basis or that  have an  attractive  yield  excluding  tax
considerations.

         It is a current policy of the Portfolio that under normal circumstances
at least 65% of its total assets will  consist of  investment  grade  securities
that are rated at least A by Standard & Poor's  Ratings  Services  ("Standard  &
Poor's")  or that are  unrated and in the  Adviser's  opinion are of  comparable
quality.  In the case of 30% of the Portfolio's  investments,  the Portfolio may
purchase  investment  grade  securities  that are rated Baa or better by Moody's
Investors  Services,  Inc.  ("Moody's") or BBB or better by Standard & Poor's or
are unrated and in the Adviser's opinion are of comparable quality.

         The  Portfolio  may  invest  up to 20% of its  assets in  foreign  debt
securities,  including  Eurodollar  bonds and  Yankee  bonds and  securities  of
foreign governments and governmental  entities. The Portfolio may also invest in
debt securities of issuers located in emerging market countries.

         The  Portfolio  may  keep a  portion  of its  assets  in  cash  or cash
equivalents such as high quality short-term debt obligations  including bankers'
acceptances,  commercial paper, certificates of deposit, Eurodollar obligations,
variable  amount master demand notes and money market mutual funds.  Investments
in cash or similar liquid securities (cash  equivalents)generally do not provide
as high a return as would assets invested in other types of securities.

         The  Adviser  may,  when  consistent  with the  Portfolio's  investment
objective,  use options or futures for hedging and for risk management (i.e., to
adjust duration or yield curve  exposure,  or to establish or adjust exposure to
particular  securities  markets,  or  currencies);  risk  management may include
management of the Portfolio's exposure relative to its benchmark.

Additional Investment Strategies

         In addition to its principal investment strategies discussed above, Met
JPM Quality Bond,  as indicated,  may at times invest a portion of its assets in
the  investment  strategies and may engage in certain  investment  techniques as
described  below.  The  Statement  of  Additional  Information  relating to this
Prospectus/Proxy  Statement  provides a more  detailed  discussion of certain of
these and other  securities  and  indicates  if the  Portfolio is subject to any
limitations with respect to a particular  investment strategy.  These strategies
and techniques may involve risks. (Please note that some of these strategies may
be a principal  investment  strategy for the Portfolio and consequently are also
described above.)

         The Portfolio is not limited by this discussion and may invest in other
types of securities  not precluded by the policies  discussed  elsewhere in this
Prospectus/Proxy Statement.

         Brady Bonds. Brady Bonds are  collateralized or  uncollaterlized  fixed
income securities created through the exchange of existing commercial bank loans
to public and  private  entities  in certain  emerging  markets for new bonds in
connection with debt restructurings.  Brady Bonds have been issued only recently
and,  accordingly  do not have a long  payment  history.  These  securities  are
subject to credit risk and interest rate risk.

         Convertible Securities.  Convertible securities are preferred stocks or
bonds that pay a fixed  dividend or interest  payment and are  convertible  into
common stock at a specified price or conversion ratio.

         Traditionally,  convertible  securities have paid dividends or interest
rates higher than common stocks but lower than nonconvertible  securities.  They
generally  participate in the  appreciation  or  depreciation  of the underlying
stock into which they are convertible,  but to a lesser degree. These securities
are also subject to market risk, and interest rate risk and credit risk.

         Direct  Participation  in Corporate  Loans.  By purchasing a loan,  the
Portfolio  acquires  some  or all of the  interest  of a bank or  other  lending
institution in a loan to a corporate borrower.  Many such loans are secured, and
most impose restrictive covenants which must be met by the borrower. These loans
are made generally to finance  internal  growth,  mergers,  acquisitions,  stock
repurchases,  leveraged buy-outs and other corporate activities.  such loans may
be in default at the time of purchase.  The Portfolio may also purchase trade or
other claims against  companies,  which  generally  represent  money owed by the
company to a supplier of goods or  services.  These claims may also be purchased
at a time when the company is in default.  Certain of the loans  acquired by the
Portfolio may involve  revolving  credit  facilities or other standby  financing
commitments  which obligate the Portfolio to pay additional cash on certain date
or on demand.

         The  highly  leveraged  nature of many such  loans may make such  loans
especially vulnerable to adverse changes in economic or market conditions. Loans
and other  direct  investments  may not be in the form of  securities  or may be
subject to restrictions on transfer, and only limited opportunities may exist to
resell such instruments.  As a result,  the Portfolio may be unable to sell such
investments  at an  opportune  time or may have to resell them at less than fair
market value.

         Dollar Roll Transactions. Dollar roll transactions are comprised of the
sale by the  Portfolio  of  mortgage-based  or other  fixed  income  securities,
together with a commitment to purchase similar, but not identical, securities at
a future date.  In addition,  the Portfolio is paid a fee as  consideration  for
entering into the commitment to purchase. Dollar rolls may be renewed after cash
settlement  and  initially may involve only a firm  commitment  agreement by the
Portfolio to buy a security.  Dollar roll transactions are treated as borrowings
for purposes of the 1940 Act, and the  aggregate  of such  transactions  and all
other borrowings of the Portfolio (including reverse repurchase agreements) will
be subject to the requirement that the Portfolio maintain asset coverage of 300%
for all borrowings.

         If the  broker-dealer  to whom the Portfolio sells the security becomes
insolvent,  the Portfolio's  right to purchase or repurchase the security may be
restricted;  the value of the security may change adversely over the term of the
dollar roll;  the security that the  Portfolio is required to repurchase  may be
worth less than the security that the Portfolio  originally held; and the return
earned  by the  Portfolio  with the  proceeds  of a dollar  roll may not  exceed
transaction costs.

         Foreign  Currency  Transactions.   Foreign  currency  transactions  are
entered into for the purpose of hedging  against  foreign  exchange risk arising
from  the  Portfolio's   investment  or  anticipated  investment  in  securities
denominated  in  foreign  currencies.  The  Portfolio  also may enter into these
contracts for purposes of increasing  exposure to a foreign currency or to shift
exposure to foreign currency  fluctuations from one country to another.  Foreign
currency  transactions  include the  purchase of foreign  currency on a spot (or
cash) basis,  contracts to purchase or sell foreign  currencies at a future date
(forward  contracts),   the  purchase  and  sale  of  foreign  currency  futures
contracts, and the purchase of exchange traded and over-the-counter call and put
options on foreign currency futures contracts and on foreign currencies.

         These  hedging  transactions  do  not  eliminate  fluctuations  in  the
underlying  prices of the  securities  which the  Portfolio  owns or  intends to
purchase or sell. They simply establish a rate of exchange which can be achieved
at some future point in time.

         Foreign currency exchange rates may fluctuate  significantly over short
periods of time.  A forward  foreign  currency  exchange  contract  reduces  the
Portfolio's exposure to changes in the value of the currency it will deliver and
increases  its exposure to changes in the value of the currency it will exchange
into.  Contracts to sell foreign  currency will limit any  potential  gain which
might  be  realized  by the  Portfolio  if the  value  of  the  hedged  currency
increases.  In the case of forward  contracts  entered  into for the  purpose of
increasing  return, the Portfolio may sustain losses which will reduce its gross
income.  Forward foreign currency exchange  contracts also involve the risk that
the party with which the  Portfolio  enters the contract may fail to perform its
obligations to the Portfolio.  The purchase and sale of foreign currency futures
contracts and the purchase of call and put options on foreign  currency  futures
contracts  and on foreign  currencies  involve  certain  risks  associated  with
derivatives.

         Forward  Commitments,  When-Issued  and  Delayed  Delivery  Securities.
Forward  commitments,  when-issued  and delayed  delivery  securities  generally
involve the purchase of a security with payment and delivery at some time in the
future - i.e., beyond normal settlement. The Portfolio does not earn interest on
such securities until settlement and bears the risk of market value fluctuations
in between the purchase and  settlement  dates.  New issues of stocks and bonds,
private placements and U.S. Government securities may be sold in this manner.

         Hybrid  Instruments.  Hybrid  instruments  were recently  developed and
combine  the  elements  of  futures  contracts  or  options  with those of debt,
preferred equity or a depositary instrument. They are often indexed to the price
of a  commodity,  particular  currency,  or a domestic or foreign debt or equity
security index.  Examples of hybrid  instruments  include debt  instruments with
interest or principal  payments or redemption  terms  determined by reference to
the value of a currency or  commodity or  securities  index at a future point in
time or preferred stock with dividend rates determined by reference to the value
of a currency.

         Hybrids may bear  interest or pay  dividends  at below  market (or even
relatively nominal) rates. Under certain conditions, the redemption value of the
instrument could be zero. Hybrids can have volatile prices and limited liquidity
and their use by the Portfolio may not be successful.

         Illiquid and Restricted Securities.  The Portfolio may invest a portion
of its assets in restricted and illiquid securities,  which are investments that
the  Portfolio  cannot  easily resell within seven days at current value or that
have contractual or legal restriction on resale.

         If the Portfolio  buys illiquid  securities it may be unable to quickly
resell them or may be able to sell them only at a price below  current  value or
could have difficulty valuing these holdings precisely.

         Interest  Rate  Transactions.  Interest rate  transactions  are hedging
transactions  such as interest  rate swaps and the  purchase or sale of interest
rate caps and floors.  They are used by the  Portfolio  in an attempt to protect
the value of its  investments  from  interest rate  fluctuations.  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.  The  purchase of an interest  rate cap
entitles  the  purchaser,  to  the  extent  that a  specified  index  exceeds  a
predetermined  interest  rate,  to receive  payments  of  interest on a notional
principal  amount from the party selling such interest rate cap. The purchase of
an interest rate floor  entitles the  purchaser,  to the extent that a specified
index falls below a predetermined interest rate, to receive payments of interest
on a notional  principal amount from the party selling such interest rate floor.
The Adviser enters into these transactions on behalf of the Portfolio  primarily
to  preserve  a return or spread on a  particular  investment  or portion of its
portfolio  or to protect  against any  increase in the price of  securities  the
Portfolio  anticipates  purchasing at a later date.  The Portfolio will not sell
interest rate caps or floors that it does not own.

         There  is the  risk  that  the  Adviser  may  incorrectly  predict  the
direction of interest rates resulting in losses to the Portfolio.

         Municipal Securities.  Municipal securities are debt obligations issued
by local,  state and regional  governments  that provide interest income that is
exempt from federal  income tax.  These  securities are subject to interest rate
risk and credit risk.

         PIK  (pay-in-kind)  Debt  Securities and  Zero-Coupon  Bonds.  PIK debt
securities  are debt  obligations  which  provide  that the issuer  may,  at its
option,  pay  interest on such bonds in cash or in the form of  additional  debt
obligations. Such investments benefit the issuer by mitigating its need for cash
to meet  debt  service,  but also  require a higher  rate of  return to  attract
investors who are willing to defer receipt of such cash.

         Zero-coupon  bonds are  bonds  that  provide  for no  current  interest
payment and are sold at a discount. These investments pay no interest in cash to
its holder  during its life and usually trade at a deep discount from their face
or par value.  These  investments  may experience  greater  volatility in market
value due to changes in interest rates than debt obligations  which make regular
payments of interest.  The Portfolio will accrue income on such  investments for
tax accounting purposes, as required, which is distributable to shareholders and
which,  because no cash is  received  at the time of  accrual,  may  require the
liquidation   of  other   portfolio   securities  to  satisfy  the   Portfolio's
distribution obligations.

         These securities are subject to credit risk and interest rate risk.

         Preferred Stocks. Preferred stocks are equity securities that generally
pay dividends at a specified rate and have  preference  over common stock in the
payment of dividends and  liquidation.  Preferred stock generally does not carry
voting rights.

         Preferred  stocks are  subject to market  risk.  In  addition,  because
preferred  stocks pay fixed  dividends,  an increase in interest rates may cause
the price of a preferred stock to fall.

         Repurchase Agreements.  Repurchase agreements involve the purchase of a
security by the Portfolio and a simultaneous  agreement by the seller (generally
a bank or dealer) to  repurchase  the security from the Portfolio at a specified
date or upon demand.  This  technique  offers a method of earning income on idle
cash.

         Repurchase  agreements  involve  credit  risk,  i.e.  the risk that the
seller  will fail to  repurchase  the  security,  as agreed.  In that case,  the
Portfolio will bear the risk of market value fluctuations until the security can
be sold and may encounter delays and incur costs in liquidating the security.

         Reverse Repurchase  Agreements.  Reverse repurchase  agreements involve
the sale of a security by the  Portfolio to another  party  (generally a bank or
dealer) in return for cash and an agreement by the Portfolio to buy the security
back at a specified price and time.

         Reverse repurchase agreements will be used primarily to provide cash to
satisfy  unusually high redemption  requests or for other temporary or emergency
purposes.  Reverse  repurchase  agreements are considered a form of borrowing by
the Portfolio  and,  therefore,  are a form of leverage.  Leverage may cause any
gains or losses of the Portfolio to be magnified.

         Securities Loans. The Portfolio may make secured loans of its portfolio
securities.  The risks in lending Portfolio securities, as with other extensions
of secured credit, consist of possible delay in receiving additional collateral,
or in the  recovery  of the  securities  or  possible  loss of  rights  in their
collateral should the borrower fail financially.

         Downgrades in Fixed Income Debt Securities

         Unless  required by  applicable  law, the  Portfolio is not required to
sell or dispose of any debt  security  that  either  loses its rating or has its
rating reduced after the Portfolio purchases the security.

Management

         Met  Investors  Series  Trust's  Board of Trustees is  responsible  for
managing the business  affairs of the Trust.  The Trustees meet  periodically to
review the affairs of the Trust and to establish  certain  guidelines  which the
Manager and  Adviser  are  expected  to follow in  implementing  the  investment
policies and objectives of the Trust. The Trustees also review the management of
the  Portfolio's  assets by the  Adviser.  Information  about the  Trustees  and
executive  officers of the Trust is  contained in the  Statement  of  Additional
Information relating to this Prospectus/Proxy Statement.

Expense Limitation Agreement

         In the  interest of limiting  expenses of Met JPM Quality Bond at least
until  February,  2002,  the  Manager  has  entered  into an expense  limitation
agreement with Met Investor Series Trust with respect to the Portfolio ("Expense
Limitation  Agreement").  Pursuant to that  Expense  Limitation  Agreement,  the
Manager  has agreed to waive or limit its fees and to assume  other  expenses so
that the total annual  operating  expenses of the Portfolio other than interest,
taxes,  brokerage  commissions,  other  expenditures  which are  capitalized  in
accordance with generally accepted  accounting  principles,  other extraordinary
expenses  not incurred in the ordinary  course of the  Portfolio's  business and
amounts  payable  pursuant to a plan adopted in accordance with Rule 12b-1 under
the 1940 Act, are limited to 0.65% of the Portfolio's daily net assets.

         The  Portfolio  may  at a  later  date  reimburse  to the  Manager  the
management  fees  waived or limited and other  expenses  assumed and paid by the
Manager pursuant to the Expense Limitation  Agreement provided the Portfolio has
reached a sufficient asset size to permit such  reimbursement to be made without
causing the total annual expense ratio of the Portfolio to exceed the percentage
limits stated above.  Consequently,  no  reimbursement  by the Portfolio will be
made  unless:  (i)  the  Portfolio's  assets  exceed  $100  million;   (ii)  the
Portfolio's  total annual expense ratio is less than the respective  percentages
stated above; and (iii) the payment of such  reimbursement  has been approved by
Met Investor Series Trust's Board of Trustees on a quarterly basis.

         The total amount of  reimbursement to which the Manager may be entitled
will  equal,  at any  time,  the  sum  of (i)  all  investment  management  fees
previously  waived  or  reduced  by the  Manager  and  (ii) all  other  payments
previously  remitted by the Manager to the Portfolio  during any of the previous
five fiscal years, less any reimbursement that the Portfolio has previously paid
to the Manager with respect to (a) such  investment  management  fees previously
waived or reduced and (b) such other payments previously remitted by the Manager
to the Portfolio.

The Adviser

         Met  Investors  Series  Trust and the Manager  have filed an  exemptive
application  requesting  an  exemptive  order from the SEC that will  permit the
Manager, subject to certain conditions, and without the approval of shareholders
to: (a) employ a new unaffiliated  investment adviser for the Portfolio pursuant
to the terms of a new investment  advisory  agreement,  in each case either as a
replacement for the existing Adviser or as an additional investment adviser; (b)
change the terms of the  investment  advisory  agreement;  and (c)  continue the
employment of the existing  Adviser on the same advisory  contract terms where a
contract has been  assigned  because of a change in control of the  Adviser.  In
such circumstances,  shareholders would receive notice of such action, including
the  information  concerning  the Adviser  that  normally is provided in a proxy
statement.  The  exemptive  order would also permit  disclosure  of fees paid to
multiple unaffiliated investment advisers of the Portfolio on an aggregate basis
only.  There is no assurance  that the SEC will grant the Met  Investors  Series
Trust's and the Manager's application.

         The  Manager  pays the Adviser a fee based on the  Portfolio's  average
daily net assets.  The  Portfolio  is not  responsible  for the fees paid to the
Adviser.

Taxes

         Met JPM Quality Bond expects to qualify and to continue to qualify as a
regulated  investment company under Subchapter M of the Code. As qualified,  the
Portfolio  is not  subject  to federal  income  tax on that part of its  taxable
income that it distributes  to you.  Taxable  income  consists  generally of net
investment  income,  and any capital gains. It is the  Portfolio's  intention to
distribute all such income and gains.

         Shares of the  Portfolio  are  currently  offered  only to the separate
accounts of the  Insurance  Companies  and to qualified  pension and  retirement
plans.  Separate  accounts are insurance company separate accounts that fund the
policies and the annuity contracts. Under the Code, an insurance company pays no
tax with respect to income of a qualifying  separate  account when the income is
properly  allocable to the value of eligible  variable  annuity or variable life
insurance  contracts.  For a  discussion  of  the  taxation  of  life  insurance
companies  and the  separate  accounts,  as well  as the  tax  treatment  of the
policies and annuity  contracts and the holders  thereof,  see the discussion of
federal income tax  considerations  included in the respective  prospectuses for
the Contracts.

         Section  817(h)  of the  Code  and the  regulations  thereunder  impose
"diversification" requirements of the portfolio. The Portfolio intends to comply
with the diversification requirements. These requirements are in addition to the
diversification  requirements  imposed on the  Portfolio by Subchapter M and the
1940 Act. The section  817(h)  requirements  place  certain  limitations  on the
assets of each  separate  account that may be invested in securities of a single
issuer. Specifically, the regulations provide that, except as permitted by "safe
harbor," rules described below, as of the end of each calendar quarter or within
30 days  thereafter,  no more than 55% of the  Portfolio's  total  assets may be
represented by any one investment,  no more than 70% by any two investments,  no
more  than  80% by any  three  investments,  and no more  than  90% by any  four
investments.

         Section 817(h) also provides, as a safe harbor, that a separate account
will  be  treated  as  being  adequately   diversified  if  the  diversification
requirements  under Subchapter M are satisfied and no more than 55% of the value
of the account's  total assets are cash and cash items,  government  securities,
and securities of other regulated investment companies.  For purposes of section
817(h),  all  securities  of the same  issuer,  all  interests  in the same real
property,  and all  interests  in the same  commodity  are  treated  as a single
investment.  In addition,  each U.S.  Government  agency or  instrumentality  is
treated as a separate  issuer,  while the  securities  of a  particular  foreign
government and its agencies,  instrumentalities,  and political subdivisions all
will be considered  securities  issued by the same issuer. If the Portfolio does
not  satisfy  the  section  817(h)  requirements,  the  separate  accounts,  the
Insurance Companies and the Contracts may be taxable.

         The foregoing is only a summary of some of the important federal income
tax considerations  generally affecting the Portfolio and its shareholders;  see
the  Statement  of  Additional  Information  relating  to this  Prospectus/Proxy
Statement  for a more  detailed  discussion.  Shareholders  are urged to consult
their tax advisers.

Report to Policyholders

         The fiscal year of the Portfolio  ends on December 31 of each year. Met
Investor  Series  Trust  will  send its  shareholders,  at least  semi-annually,
reports which show the Portfolio's composition and other information.  An annual
report, with audited information, will be sent to shareholders each year.

Sales and Purchases of Shares

         Met  Investors  Series  Trust does not sell its shares  directly to the
public.  Met Investors Series Trust  continuously  sells shares of the Portfolio
only to the  separate  accounts  of the  Insurance  Companies  and to  qualified
pension and  profit-sharing  plans. It could also offer shares to other separate
accounts of other insurers if approved by the Board of Trustees.

Purchase and Redemption of Shares

         MDI is the principal underwriter and distributor of the Contracts.  MDI
places orders for the purchase or  redemption  of shares of the Portfolio  based
on, among other things, the amount of net Contract premiums or purchase payments
transferred to the separate  accounts,  transfers to or from a separate  account
investment division and benefit payments to be effected on a given date pursuant
to the terms of the Contracts.  Such orders are effected,  without sales charge,
at the net asset value per share for the Portfolio determined on that same date.

         Shares  are sold and  redeemed  at their net asset  value  without  the
imposition of any sales commission or redemption charge.  Class A shares are not
subject to a Rule 12b-1 fee. (However,  certain sales or other charges may apply
to the Contracts, as described in the respective Contract prospectuses.)

Right to Restrict Transfers

         Neither Met Investor  Series Trust nor the  Contracts  are designed for
professional market timing  organizations,  other entities, or individuals using
programmed,  large  and/or  frequent  transfers.  The  Insurance  Companies,  in
coordination  with the Trust's  Manager,  the  Adviser,  and the  Trust's  other
investment  advisers,  reserve the right to temporarily  or  permanently  refuse
exchange  requests if, in its judgment,  the Portfolio would be unable to invest
effectively in accordance with its investment  objectives and policies, or would
otherwise  potentially  be  adversely  affected.  In  particular,  a pattern  of
exchanges that coincides  with a "market  timing"  strategy may be disruptive to
the  Portfolio  and therefore  may be refused.  Investors  should  consult their
Contract  prospectus  for  information  on  other  specific  limitations  on the
transfer privilege.

Valuation of Shares

         Met JPM  Quality  Bond's  net  asset  value  per  share  is  ordinarily
determined once daily, as of the close of the regular session of business on the
New York Stock Exchange (NYSE) (usually at 4:00 p.m., Eastern Time), on each day
the Exchange is open.

         Net asset value of a Met JPM Quality Bond share is computed by dividing
the value of the net  assets  of the  Portfolio  by the  total  number of shares
outstanding in the Portfolio.  Share prices for any  transaction  are those next
calculated after receipt of an order.

         Except  for  money  market  instruments  maturing  in 60 days or  less,
securities  held by the Portfolio  are valued at market value.  If market values
are not readily available,  securities are valued at fair value as determined by
the Valuation Committee of Met Investor Series Trust's Board of Trustees.

     Money  market  instruments  maturing in 60 days or less,  are valued on the
amortized cost basis


                                 OTHER BUSINESS

         The  Trustees  of Cova  Series  Trust and  Security  First Trust do not
intend to present any other  business at the  Meeting.  If,  however,  any other
matters are  properly  brought  before the  Meeting,  the  persons  named in the
accompanying form of proxy will vote thereon in accordance with their judgment.

    THE TRUSTEES OF COVA SERIES TRUST RECOMMEND APPROVAL OF THE PLAN AND ANY
UNMARKED VOTING INSTRUCTIONS WITHOUT INSTRUCTIONS TO THE CONTRARY WILL BE VOTED
                       IN FAVOR OF APPROVAL OF THE PLAN.

  THE TRUSTEES OF SECURITY FIRST TRUST RECOMMEND APPROVAL OF THE PLAN AND ANY
UNMARKED VOTING INSTRUCTIONS WITHOUT INSTRUCTIONS TO THE CONTRARY WILL BE VOTED
                       IN FAVOR OF APPROVAL OF THE PLAN.

December          , 2000
         ---------
<PAGE>


                                                                 Exhibit A - 1

                                     FORM OF

                      AGREEMENT AND PLAN OF REORGANIZATION

         THIS AGREEMENT AND PLAN OF REORGANIZATION  (the "Agreement") is made as
of this th day of November,  2000, by and between Met Investors  Series Trust, a
Delaware  business  trust,  with its principal  place of business at 610 Newport
Center Drive,  Suite 1350, Newport Beach,  California 92660 (the "Trust"),  with
respect to its J.P. Morgan Quality Bond Portfolio series (the "Acquiring Fund"),
and Security  First Trust,  a  Massachusetts  business  trust with its principal
place of business at 11365 West Olympic Boulevard,  Los Angeles California 90064
("Security  First"),  with  respect to its  Neuberger  Berman  Bond  Series (the
"Selling Fund").

         This  Agreement  is  intended  to be,  and is  adopted  as,  a plan  of
reorganization and liquidation within the meaning of Section 368(a)(1)(C) of the
United  States  Internal  Revenue  Code of 1986,  as amended (the  "Code").  The
reorganization (the "Reorganization") will consist of (i) the transfer of all of
the  assets  of the  Selling  Fund in  exchange  solely  for  Class A shares  of
beneficial  interest,  $.001 par value per  share,  of the  Acquiring  Fund (the
"Acquiring  Fund  Shares");  (ii) the  assumption by the  Acquiring  Fund of the
identified  liabilities of the Selling Fund; and (iii) the  distribution,  after
the Closing Date  hereinafter  referred to, of the Acquiring  Fund Shares to the
shareholders  of the Selling Fund in liquidation of the Selling Fund as provided
herein,  all  upon  the  terms  and  conditions  hereinafter  set  forth in this
Agreement.

         WHEREAS,  the Selling Fund and the  Acquiring  Fund are each a separate
investment  series  of  an  open-end,   registered  investment  company  of  the
management  type and the Selling Fund owns  securities that generally are assets
of the character in which the Acquiring Fund is permitted to invest;

     WHEREAS,  both Funds are  authorized  to issue their  shares of  beneficial
interest;

         WHEREAS, the Trustees of the Trust have determined that the exchange of
all of the  assets  of the  Selling  Fund  for  Acquiring  Fund  Shares  and the
assumption of the  identified  liabilities  of the Selling Fund by the Acquiring
Fund on the terms and conditions hereinafter set forth are in the best interests
of the Acquiring Fund's shareholders;

         WHEREAS,  the  Trustees  of  Security  First have  determined  that the
Selling Fund should  exchange all of its assets and the  identified  liabilities
for Acquiring Fund Shares and that the interests of the existing shareholders of
the  Selling  Fund  will  not  be  diluted  as  a  result  of  the  transactions
contemplated herein;

         NOW,  THEREFORE,  in consideration of the premises and of the covenants
and agreements  hereinafter set forth,  the parties hereto covenant and agree as
follows:

                                    ARTICLE I

             TRANSFER OF ASSETS OF THE SELLING FUND IN EXCHANGE FOR
            THE ACQUIRING FUND SHARES AND ASSUMPTION OF SELLING FUND
                 LIABILITIES AND LIQUIDATION OF THE SELLING FUND

         1.1 THE EXCHANGE.  Subject to the terms and conditions herein set forth
and on the basis of the  representations  and warranties  contained herein,  the
Selling Fund agrees to transfer all of the Selling Fund's assets as set forth in
paragraph  1.2 to the  Acquiring  Fund.  The  Acquiring  Fund agrees in exchange
therefor (i) to deliver to the Selling Fund the number of Acquiring Fund Shares,
including fractional Acquiring Fund Shares, computed in the manner and as of the
time and date  set  forth in  paragraphs  2.2 and 2.3;  and (ii) to  assume  the
identified  liabilities of the Selling Fund, as set forth in paragraph 1.3. Such
transactions shall take place on the Closing Date provided for in paragraph 3.1.

         1.2  ASSETS  TO BE  ACQUIRED.  The  assets  of the  Selling  Fund to be
acquired by the Acquiring Fund shall consist of all property, including, without
limitation,  all  cash,  securities,   commodities,  interests  in  futures  and
dividends  or interest  receivables,  that is owned by the Selling  Fund and any
deferred or prepaid  expenses shown as an asset on the books of the Selling Fund
on the Closing Date.

         The Selling Fund has provided the  Acquiring  Fund with its most recent
audited  financial  statements,  which  contain a list of all of Selling  Fund's
assets as of the date thereof. The Selling Fund hereby represents that as of the
date of the  execution  of this  Agreement  there  have been no  changes  in its
financial  position as reflected in said financial  statements  other than those
occurring in the ordinary course of its business in connection with the purchase
and sale of securities  and the payment of its normal  operating  expenses.  The
Selling Fund  reserves the right to sell any of such  securities,  but will not,
without the prior written approval of the Acquiring Fund, acquire any additional
securities  other than  securities  of the type in which the  Acquiring  Fund is
permitted to invest.

         The Acquiring Fund will,  within a reasonable time prior to the Closing
Date,  furnish the Selling  Fund with a list of the  securities,  if any, on the
Selling Fund's list referred to in the second sentence of this paragraph that do
not  conform  to the  Acquiring  Fund's  investment  objectives,  policies,  and
restrictions.  The Selling Fund will,  within a  reasonable  period of time (not
less than 30 days) prior to the Closing Date,  furnish the Acquiring Fund with a
list of its portfolio  securities and other  investments.  In the event that the
Selling Fund holds any  investments  that the Acquiring  Fund may not hold,  the
Selling  Fund,  if  requested  by the  Acquiring  Fund,  will  dispose  of  such
securities prior to the Closing Date. In addition,  if it is determined that the
Selling Fund and the Acquiring Fund portfolios,  when aggregated,  would contain
investments exceeding certain percentage  limitations imposed upon the Acquiring
Fund with  respect to such  investments,  the Selling  Fund if  requested by the
Acquiring Fund will dispose of a sufficient amount of such investments as may be
necessary  to  avoid  violating  such   limitations  as  of  the  Closing  Date.
Notwithstanding  the foregoing,  nothing herein will require the Selling Fund to
dispose of any  investments or securities if, in the reasonable  judgment of the
Selling Fund, such disposition would adversely affect the tax-free nature of the
Reorganization  or  would  violate  the  Selling  Fund's  fiduciary  duty to its
shareholders.

         1.3  LIABILITIES  TO BE  ASSUMED.  The  Selling  Fund will  endeavor to
discharge  all of its known  liabilities  and  obligations  prior to the Closing
Date. The Acquiring Fund shall assume only those liabilities,  expenses,  costs,
charges and reserves  reflected on a Statement of Assets and  Liabilities of the
Selling Fund prepared on behalf of the Selling  Fund,  as of the Valuation  Date
(as defined in paragraph 2.1), in accordance with generally accepted  accounting
principles  consistently  applied from the prior audited  period.  The Acquiring
Fund shall assume only those  liabilities  of the Selling Fund reflected in such
Statement of Assets and Liabilities and shall not assume any other  liabilities,
whether absolute or contingent,  known or unknown,  accrued or unaccrued, all of
which shall remain the obligation of the Selling Fund.

         1.4 LIQUIDATION AND DISTRIBUTION.  On or as soon after the Closing Date
as is conveniently  practicable (the "Liquidation  Date"),  (a) the Selling Fund
will liquidate and distribute  pro rata to the Selling  Fund's  shareholders  of
record,  determined  as of the  close of  business  on the  Valuation  Date (the
"Selling Fund Shareholders"),  the Acquiring Fund Shares received by the Selling
Fund pursuant to paragraph 1.1; and (b) the Selling Fund will thereupon  proceed
to  dissolve  as  set  forth  in  paragraph  1.8  below.  Such  liquidation  and
distribution  will be  accomplished by the transfer of the Acquiring Fund Shares
then  credited to the account of the Selling Fund on the books of the  Acquiring
Fund to open accounts on the share records of the Acquiring Fund in the names of
the Selling Fund Shareholders and representing the respective pro rata number of
the  Acquiring  Fund Shares due such  shareholders.  All issued and  outstanding
shares of the Selling Fund will  simultaneously  be canceled on the books of the
Selling Fund. The Acquiring Fund shall not issue  certificates  representing the
Acquiring Fund Shares in connection with such exchange.

         1.5  OWNERSHIP OF SHARES.  Ownership  of Acquiring  Fund Shares will be
shown  on the  books of the  Acquiring  Fund's  transfer  agent.  Shares  of the
Acquiring  Fund will be issued in the manner  described in the  Prospectus/Proxy
Statement on Form N-14 which has been distributed to shareholders of the Selling
Fund as described in paragraph 4.1(o).

         1.6 TRANSFER  TAXES.  Any transfer  taxes  payable upon issuance of the
Acquiring Fund Shares in a name other than the registered  holder of the Selling
Fund  shares  on the  books of the  Selling  Fund as of that  time  shall,  as a
condition  of such  issuance  and  transfer,  be paid by the person to whom such
Acquiring Fund Shares are to be issued and transferred.

     1.7 REPORTING  RESPONSIBILITY.  Any reporting responsibility of the Selling
Fund is and  shall  remain  the  responsibility  of the  Selling  Fund up to and
including  the  Closing  Date and such later date on which the  Selling  Fund is
terminated.

     1.8 TERMINATION.  The Selling Fund shall be terminated  promptly  following
the Closing Date and the making of all distributions pursuant to paragraph 1.4.

                                   ARTICLE II

                                    VALUATION

         2.1 VALUATION OF ASSETS.  The value of the Selling  Fund's assets to be
acquired  by the  Acquiring  Fund  hereunder  shall be the value of such  assets
computed  as of the close of  business  on the New York  Stock  Exchange  on the
business  day next  preceding  the  Closing  Date  (such  time  and  date  being
hereinafter  called the "Valuation  Date"),  using the valuation  procedures set
forth in the Trust's Agreement and Declaration of Trust and the Acquiring Fund's
then current  prospectus  and statement of additional  information or such other
valuation procedures as shall be mutually agreed upon by the parties.

         2.2 VALUATION OF SHARES. The net asset value per share of the Acquiring
Fund Shares  shall be the net asset value per share  computed as of the close of
business  on the New York  Stock  Exchange  on the  Valuation  Date,  using  the
valuation procedures set forth in the Trust's Agreement and Declaration of Trust
and the  Acquiring  Fund's then current  prospectus  and statement of additional
information.

         2.3 SHARES TO BE ISSUED.  The number of the Acquiring Fund Shares to be
issued (including  fractional shares, if any) in exchange for the Selling Fund's
assets shall be determined by multiplying the outstanding  shares of the Selling
Fund by the ratio  computed  by  dividing  the net asset  value per share of the
Selling Fund by the net asset value per share of the Acquiring  Fund  determined
in accordance with paragraph 2.2.

     2.4  DETERMINATION  OF VALUE.  All  computations  of value shall be made by
Investors  Bank & Trust  Company in  accordance  with its  regular  practice  in
pricing the shares and assets of the Acquiring Fund.

                                   ARTICLE III

                            CLOSING AND CLOSING DATE

         3.1 CLOSING DATE.  The closing of the  Reorganization  (the  "Closing")
shall take place on or about  February 5, 2001 or such other date as the parties
may agree to in writing  (the  "Closing  Date").  All acts  taking  place at the
Closing shall be deemed to take place  simultaneously  immediately  prior to the
opening of business on the Closing Date unless otherwise  provided.  The Closing
shall be held as of 9:00 a.m.  Eastern  time at the offices of the Trust,  or at
such other time and/or place as the parties may agree.

         3.2 EFFECT OF SUSPENSION IN TRADING. In the event that on the Valuation
Date (a) the New York Stock  Exchange  or  another  primary  trading  market for
portfolio  securities of the Acquiring  Fund or the Selling Fund shall be closed
to  trading  or  trading  thereon  shall be  restricted;  or (b)  trading or the
reporting of trading on said  Exchange or  elsewhere  shall be disrupted so that
accurate  appraisal of the value of the net assets of the Acquiring  Fund or the
Selling Fund is  impracticable,  the Valuation Date shall be postponed until the
first  business day after the day when trading shall have been fully resumed and
reporting shall have been restored.

         3.3 TRANSFER  AGENT'S  CERTIFICATE.  The Bank of New York,  as transfer
agent for the Selling Fund at the Closing  Date,  shall deliver at the Closing a
certificate of an authorized  officer stating that its records contain the names
and  addresses of the Selling Fund  Shareholders  and the number and  percentage
ownership of outstanding shares owned by each such shareholder immediately prior
to the Closing.  The Acquiring  Fund shall issue and deliver or cause  Investors
Bank & Trust Company,  its transfer  agent,  to issue and deliver a confirmation
evidencing  the Acquiring  Fund Shares to be credited on the Closing Date to the
Secretary of Security First or provide evidence satisfactory to the Selling Fund
that such Acquiring Fund Shares have been credited to the Selling Fund's account
on the books of the Acquiring Fund. At the Closing,  each party shall deliver to
the other such bills of sale, checks, assignments,  share certificates,  if any,
receipts and other  documents as such other party or its counsel may  reasonably
request.

                                   ARTICLE IV

                         REPRESENTATIONS AND WARRANTIES

     4.1  REPRESENTATIONS  OF THE SELLING FUND. The Selling Fund  represents and
warrants to the Acquiring Fund as follows:

                  (a) The  Selling  Fund is a  separate  investment  series of a
business trust duly organized,  validly existing, and in good standing under the
laws of the Commonwealth of Massachusetts.

                  (b) The  Selling  Fund is a  separate  investment  series of a
Massachusetts  business  trust  that  is  registered  as an  investment  company
classified as a management  company of the open-end type,  and its  registration
with the Securities and Exchange  Commission (the "Commission") as an investment
company under the  Investment  Company Act of 1940, as amended (the "1940 Act"),
is in full force and effect.

                  (c)  The  current   prospectus  and  statement  of  additional
information  of the  Selling  Fund  conform  in  all  material  respects  to the
applicable  requirements  of the  Securities  Act of 1933, as amended (the "1933
Act"),  and the  1940  Act and  the  rules  and  regulations  of the  Commission
thereunder and do not include any untrue statement of a material fact or omit to
state any material fact  required to be stated  therein or necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.

                  (d) The Selling Fund is not, and the execution,  delivery, and
performance of this Agreement (subject to shareholder approval) will not result,
in  violation  of any  provision  of Security  First's  Declaration  of Trust or
By-Laws or of any material agreement, indenture, instrument, contract, lease, or
other undertaking to which the Selling Fund is a party or by which it is bound.

                  (e) The  Selling  Fund  has no  material  contracts  or  other
commitments  (other than this  Agreement) that will be terminated with liability
to it  prior  to the  Closing  Date,  except  for  liabilities,  if  any,  to be
discharged or reflected in the Statement of Assets and  Liabilities  as provided
in paragraph 1.3 hereof.

                  (f) Except as  otherwise  disclosed in writing to and accepted
by  the  Acquiring   Fund,  no   litigation,   administrative   proceeding,   or
investigation of or before any court or governmental  body is presently  pending
or to its knowledge threatened against the Selling Fund or any of its properties
or assets, which, if adversely determined, would materially and adversely affect
its  financial  condition,  the conduct of its  business,  or the ability of the
Selling Fund to carry out the transactions  contemplated by this Agreement.  The
Selling Fund knows of no facts that might form the basis for the  institution of
such  proceedings  and is not a party to or  subject  to the  provisions  of any
order, decree, or judgment of any court or governmental body that materially and
adversely  affects its business or its ability to  consummate  the  transactions
herein contemplated.

                  (g) The  financial  statements of the Selling Fund at July 31,
2000  are  in  accordance   with  generally   accepted   accounting   principles
consistently  applied,  and such statements (copies of which have been furnished
to the Acquiring  Fund) fairly  reflect the  financial  condition of the Selling
Fund as of such  date,  and there  are no known  contingent  liabilities  of the
Selling Fund as of such date not disclosed therein.

                  (h)  Since  July 31,  2000  there  has not  been any  material
adverse change in the Selling Fund's financial condition,  assets,  liabilities,
or business other than changes occurring in the ordinary course of business,  or
any incurrence by the Selling Fund of  indebtedness  maturing more than one year
from the date such indebtedness was incurred,  except as otherwise  disclosed to
and accepted by the Acquiring Fund. For the purposes of this subparagraph (h), a
decline  in the net asset  value of the  Selling  Fund  shall not  constitute  a
material adverse change.

                  (i) At the Closing Date, all federal and other tax returns and
reports of the  Selling  Fund  required  by law to have been filed by such dates
shall have been filed, and all federal and other taxes shown due on said returns
and  reports  shall have been paid,  or  provision  shall have been made for the
payment thereof. To the best of the Selling Fund's knowledge,  no such return is
currently under audit,  and no assessment has been asserted with respect to such
returns.

                  (j) For each fiscal year of its  operation,  the Selling  Fund
has met the  requirements  of  Subchapter  M of the Code for  qualification  and
treatment as a regulated  investment company,  has distributed in each such year
all  net  investment   income  and  realized  capital  gains  and  has  met  the
diversification  requirements  of  Section  817 (h) of the  Code  and the  rules
thereunder.

                  (k) All issued and outstanding shares of the Selling Fund are,
and at the Closing Date will be, duly and validly issued and outstanding,  fully
paid and  non-assessable  by the Selling Fund. All of the issued and outstanding
shares of the Selling Fund will, at the time of the Closing Date, be held by the
persons and in the amounts  set forth in the  records of the  transfer  agent as
provided in  paragraph  3.3.  The  Selling  Fund does not have  outstanding  any
options,  warrants,  or other  rights to  subscribe  for or purchase  any of the
Selling Fund shares, nor is there outstanding any security  convertible into any
of the Selling Fund shares.

                  (l) At the Closing  Date,  the Selling Fund will have good and
marketable title to the Selling Fund's assets to be transferred to the Acquiring
Fund  pursuant to paragraph  1.2 and full right,  power,  and authority to sell,
assign,  transfer,  and deliver such assets  hereunder,  and,  upon delivery and
payment for such assets,  the  Acquiring  Fund will acquire good and  marketable
title  thereto,  subject  to no  restrictions  on  the  full  transfer  thereof,
including  such  restrictions  as might arise under the 1933 Act,  other than as
disclosed to the Acquiring Fund and accepted by the Acquiring Fund.

                  (m) The execution, delivery, and performance of this Agreement
have been duly  authorized  by all  necessary  action on the part of the Selling
Fund and, subject to approval by the Selling Fund's shareholders, this Agreement
constitutes a valid and binding  obligation of the Selling Fund,  enforceable in
accordance with its terms, subject as to enforcement, to bankruptcy, insolvency,
reorganization,  moratorium,  and other laws relating to or affecting creditors'
rights and to general equity principles.

                  (n) The  information  furnished by the Selling Fund for use in
no-action  letters,  applications  for orders,  registration  statements,  proxy
materials,  and other  documents  that may be necessary in  connection  with the
transactions  contemplated  hereby is  accurate  and  complete  in all  material
respects and complies in all material respects with federal securities and other
laws and regulations thereunder applicable thereto.

                  (o) The Selling  Fund has  provided  the  Acquiring  Fund with
information  reasonably  necessary for the  preparation  of a prospectus,  which
included  the  proxy  statement  of  the  Selling  Fund  (the  "Prospectus/Proxy
Statement"),  all of which was included in a Registration Statement on Form N-14
of the Acquiring Fund (the  "Registration  Statement"),  in compliance  with the
1933 Act, the  Securities  Exchange Act of 1934, as amended (the "1934 Act") and
the 1940 Act in connection  with the meeting of the  shareholders of the Selling
Fund to approve this Agreement and the  transactions  contemplated  hereby.  The
Prospectus/Proxy  Statement  included in the Registration  Statement (other than
information  therein  that  relates  to the  Acquiring  Fund and any other  fund
described  therein  other than the  Selling  Fund) does not  contain  any untrue
statement  of a material  fact or omit to state a material  fact  required to be
stated  therein or necessary  to make the  statements  therein,  in light of the
circumstances under which such statements were made, not misleading.

     4.2  REPRESENTATIONS  OF THE ACQUIRING  FUND. The Acquiring Fund represents
and warrants to the Selling Fund as follows:

                  (a) The Acquiring  Fund is a separate  investment  series of a
Delaware  business trust duly organized,  validly  existing and in good standing
under the laws of the State of Delaware.

                  (b) The Acquiring  Fund is a separate  investment  series of a
Delaware business trust that is registered as an investment  company  classified
as a management  company of the open-end  type,  and its  registration  with the
Commission  as an  investment  company  under the 1940 Act is in full  force and
effect.

                  (c) At the Closing Date, the current  prospectus and statement
of additional  information  of the  Acquiring  Fund will conform in all material
respects to the applicable requirements of the 1933 Act and the 1940 Act and the
rules and  regulations  of the  Commission  thereunder  and will not include any
untrue  statement of a material fact or omit to state any material fact required
to be stated  therein or necessary to make the statements  therein,  in light of
the circumstances under which they were made, not misleading.

                  (d) The Acquiring Fund is not, and the execution, delivery and
performance  of this  Agreement  will not result,  in  violation  of the Trust's
Agreement  and  Declaration  of Trust or By-Laws or of any  material  agreement,
indenture,  instrument,  contract,  lease,  or other  undertaking  to which  the
Acquiring Fund is a party or by which it is bound.

                  (e) Except as  otherwise  disclosed  in writing to the Selling
Fund and accepted by the Selling Fund, no litigation,  administrative proceeding
or  investigation  of or before  any  court or  governmental  body is  presently
pending or to its knowledge  threatened against the Acquiring Fund or any of its
properties or assets,  which,  if adversely  determined,  would  materially  and
adversely affect its financial  condition and the conduct of its business or the
ability of the Acquiring Fund to carry out the transactions contemplated by this
Agreement.  The  Acquiring  Fund knows of no facts that might form the basis for
the  institution  of such  proceedings  and is not a party to or  subject to the
provisions of any order,  decree,  or judgment of any court or governmental body
that materially and adversely  affects its business or its ability to consummate
the transactions contemplated herein.

     (f) The  Acquiring  Fund has no known  liabilities  of a  material  amount,
contingent or otherwise.

                  (g)  At the  Closing  Date,  there  will  not be any  material
adverse change in the Acquiring Fund's financial condition, assets, liabilities,
or business other than changes occurring in the ordinary course of business,  or
any incurrence by the Acquiring Fund of indebtedness maturing more than one year
from the date such indebtedness was incurred,  except as otherwise  disclosed to
and accepted by the Selling Fund. For the purposes of this  subparagraph  (g), a
decline in the net asset  value of the  Acquiring  Fund shall not  constitute  a
material adverse change.

                  (h) At the Closing Date, all federal and other tax returns and
reports of the  Acquiring  Fund  required  by law then to be filed by such dates
shall have been filed, and all federal and other taxes shown due on said returns
and  reports  shall  have been paid or  provision  shall  have been made for the
payment thereof.  To the best of the Acquiring Fund's knowledge,  no such return
is currently  under audit,  and no assessment  has been asserted with respect to
such returns.

                  (i) The  Acquiring  Fund expects to qualify for treatment as a
regulated investment company under subchapter M of the Code, and expects to meet
the  diversification  requirements  of Section  817(h) of the Code and the rules
thereunder, for its taxable year which includes the Closing Date.

                  (j) All issued and outstanding  Acquiring Fund Shares are, and
at the Closing Date will be, duly and validly issued and outstanding, fully paid
and  non-assessable.  The Acquiring Fund does not have  outstanding any options,
warrants,  or other  rights to  subscribe  for or purchase  any  Acquiring  Fund
Shares,  nor is there  outstanding any security  convertible  into any Acquiring
Fund Shares.

                  (k) The execution, delivery, and performance of this Agreement
have been duly  authorized by all necessary  action on the part of the Acquiring
Fund,  and this  Agreement  constitutes  a valid and binding  obligation  of the
Acquiring  Fund  enforceable  in  accordance  with  its  terms,  subject  as  to
enforcement, to bankruptcy,  insolvency,  reorganization,  moratorium, and other
laws  relating  to  or  affecting   creditors'  rights  and  to  general  equity
principles.

                  (l) The  Acquiring  Fund Shares to be issued and  delivered to
the Selling Fund, for the account of the Selling Fund Shareholders,  pursuant to
the terms of this Agreement will, at the Closing Date, have been duly authorized
and, when so issued and  delivered,  will be duly and validly  issued  Acquiring
Fund Shares, and will be fully paid and non-assessable.

                  (m) The information furnished by the Acquiring Fund for use in
no-action  letters,  applications  for orders,  registration  statements,  proxy
materials,  and other  documents  that may be necessary in  connection  with the
transactions  contemplated  hereby is  accurate  and  complete  in all  material
respects and complies in all material respects with federal securities and other
laws and regulations applicable thereto.

                  (n)   The   Prospectus/Proxy   Statement   included   in   the
Registration  Statement  (only insofar as it relates to the Acquiring Fund) does
not contain any untrue  statement of a material fact or omit to state a material
fact required to be stated therein or necessary to make the statements  therein,
in light of the  circumstances  under  which  such  statements  were  made,  not
misleading.

                  (o) The Acquiring Fund agrees to use all reasonable efforts to
obtain the approvals and authorizations  required by the 1933 Act, the 1940 Act,
and such of the state Blue Sky or securities laws as it may deem  appropriate in
order to continue its operations after the Closing Date.

                                    ARTICLE V

              COVENANTS OF THE ACQUIRING FUND AND THE SELLING FUND

         5.1 OPERATION IN ORDINARY  COURSE.  The Acquiring  Fund and the Selling
Fund each will  operate its  business in the  ordinary  course  between the date
hereof and the Closing Date, it being  understood  that such ordinary  course of
business will include customary dividends and distributions.

         5.2 APPROVAL BY SHAREHOLDERS. Security First will call a meeting of the
shareholders  of the Selling Fund to consider and act upon this Agreement and to
take  all  other  action  necessary  to  obtain  approval  of  the  transactions
contemplated herein.

         5.3  INVESTMENT  REPRESENTATION.  The Selling Fund  covenants  that the
Acquiring  Fund Shares to be issued  hereunder  are not being  acquired  for the
purpose of making any  distribution  thereof other than in  accordance  with the
terms of this Agreement.

     5.4 ADDITIONAL INFORMATION. The Selling Fund will assist the Acquiring Fund
in  obtaining  such  information  as  the  Acquiring  Fund  reasonably  requests
concerning the beneficial ownership of the Selling Fund shares.

         5.5 FURTHER ACTION.  Subject to the provisions of this  Agreement,  the
Acquiring  Fund and the Selling Fund will each take,  or cause to be taken,  all
action, and do or cause to be done, all things reasonably  necessary,  proper or
advisable to consummate and make effective the transactions contemplated by this
Agreement, including any actions required to be taken after the Closing Date.

         5.6 STATEMENT OF EARNINGS AND PROFITS. As promptly as practicable,  but
in any case within  sixty days after the Closing  Date,  the Selling  Fund shall
furnish the Acquiring  Fund, in such form as is reasonably  satisfactory  to the
Acquiring  Fund, a statement of the earnings and profits of the Selling Fund for
federal income tax purposes that will be carried over by the Acquiring Fund as a
result of Section  381 of the Code,  and which will be  reviewed  by  Deloitte &
Touche LLP and  certified  by Security  First's  President,  Vice  President  or
Treasurer.

                                   ARTICLE VI

             CONDITIONS PRECEDENT TO OBLIGATIONS OF THE SELLING FUND

         The  obligations  of the Selling Fund to  consummate  the  transactions
provided for herein shall be subject, at its election, to the performance by the
Acquiring  Fund of all the  obligations  to be  performed  by it hereunder on or
before the Closing  Date,  and,  in  addition  thereto,  the  following  further
conditions:

         6.1 All  representations,  covenants,  and  warranties of the Acquiring
Fund contained in this Agreement shall be true and correct as of the date hereof
and as of the  Closing  Date with the same force and effect as if made on and as
of the Closing Date,  and the Acquiring Fund shall have delivered to the Selling
Fund a  certificate  executed  in its  name  by the  Trust's  President  or Vice
President, in form and substance reasonably satisfactory to the Selling Fund and
dated as of the Closing Date, to such effect and as to such other matters as the
Selling Fund shall reasonably request.

         6.2 The Selling Fund shall have received on the Closing Date an opinion
from Sullivan & Worcester LLP,  counsel to the Acquiring  Fund,  dated as of the
Closing Date, in a form reasonably  satisfactory  to the Selling Fund,  covering
the following points:

                  (a) The Acquiring  Fund is a separate  investment  series of a
Delaware  business trust duly organized,  validly  existing and in good standing
under  the laws of the  State of  Delaware  and has the  power to own all of its
properties and assets and to carry on its business as presently conducted.

                  (b) The Acquiring  Fund is a separate  investment  series of a
Delaware business trust registered as an investment  company under the 1940 Act,
and, to such counsel's  knowledge,  such  registration with the Commission as an
investment company under the 1940 Act is in full force and effect.

                  (c) This  Agreement has been duly  authorized,  executed,  and
delivered by the Acquiring Fund and, assuming due  authorization,  execution and
delivery  of  this  Agreement  by the  Selling  Fund,  is a  valid  and  binding
obligation  of the Acquiring  Fund  enforceable  against the  Acquiring  Fund in
accordance with its terms, subject as to enforcement, to bankruptcy, insolvency,
reorganization,  moratorium,  and other laws relating to or affecting creditors'
rights generally and to general equity principles.

                  (d) Assuming that a  consideration  therefor not less than the
net asset value thereof has been paid,  the  Acquiring  Fund Shares to be issued
and delivered to the Selling Fund on behalf of the Selling Fund  Shareholders as
provided by this  Agreement are duly  authorized  and upon such delivery will be
legally  issued  and  outstanding  and  fully  paid and  non-assessable,  and no
shareholder of the Acquiring Fund has any preemptive rights in respect thereof.

                  (e) The Registration  Statement,  to such counsel's knowledge,
has been declared  effective by the  Commission and no stop order under the 1933
Act pertaining thereto has been issued, and to the knowledge of such counsel, no
consent, approval, authorization or order of any court or governmental authority
of the United  States or the State of Delaware is required for  consummation  by
the Acquiring Fund of the transactions  contemplated herein, except such as have
been  obtained  under the 1933 Act, the 1934 Act and the 1940 Act, and as may be
required under state securities laws.

                  (f) The execution and delivery of this  Agreement did not, and
the consummation of the transactions  contemplated  hereby will not, result in a
violation of the Trust's  Agreement and  Declaration  of Trust or By-Laws or any
provision of any material agreement, indenture,  instrument,  contract, lease or
other  undertaking  (in each case known to such  counsel) to which the Acquiring
Fund is a party or by which it or any of its  properties  may be bound or to the
knowledge of such counsel,  result in the  acceleration of any obligation or the
imposition of any penalty, under any agreement, judgment, or decree to which the
Acquiring Fund is a party or by which it is bound.

                  (g) Only  insofar as they relate to the  Acquiring  Fund,  the
descriptions  in  the   Prospectus/Proxy   Statement  of  statutes,   legal  and
governmental proceedings and material contracts, if any, are accurate and fairly
present the information required to be shown.

                  (h) Such  counsel  does not know of any legal or  governmental
proceedings,  only insofar as they relate to the Acquiring Fund,  existing on or
before the  effective  date of the  Registration  Statement  or the Closing Date
required  to be  described  in the  Registration  Statement  or to be  filed  as
exhibits  to the  Registration  Statement  which are not  described  or filed as
required.

                  (i) To  the  knowledge  of  such  counsel,  no  litigation  or
administrative   proceeding  or   investigation   of  or  before  any  court  or
governmental body is presently pending or threatened as to the Acquiring Fund or
any of its  properties  or assets  and the  Acquiring  Fund is not a party to or
subject to the  provisions  of any  order,  decree or  judgment  of any court or
governmental  body, which materially and adversely  affects its business,  other
than as previously disclosed in the Registration Statement.

         Such  counsel  shall  also  state  that  they  have   participated   in
conferences  with officers and other  representatives  of the Acquiring  Fund at
which the contents of the  Prospectus/Proxy  Statement and related  matters were
discussed  and,  although  they  are not  passing  upon  and do not  assume  any
responsibility  for the  accuracy,  completeness  or fairness of the  statements
contained in the  Prospectus/Proxy  Statement (except to the extent indicated in
paragraph (g) of their above opinion), on the basis of the foregoing (relying as
to materiality  to a large extent upon the opinions of the Trust's  officers and
other  representatives  of the  Acquiring  Fund),  no facts  have  come to their
attention  that lead them to believe that the  Prospectus/Proxy  Statement as of
its date, as of the date of the meeting of the shareholders of the Selling Fund,
and as of the Closing Date,  contained an untrue statement of a material fact or
omitted to state a material  fact  required to be stated  therein  regarding the
Acquiring Fund or necessary,  in the light of the circumstances under which they
were made, to make the  statements  therein  regarding  the  Acquiring  Fund not
misleading.  Such  opinion  may state that such  counsel  does not  express  any
opinion or belief as to the financial statements or any financial or statistical
data, or as to the  information  relating to the Selling Fund,  contained in the
Prospectus/Proxy  Statement or the Registration Statement, and that such opinion
is solely for the benefit of Security First and the Selling Fund.

         Such opinion shall contain such assumptions and limitations as shall be
in the opinion of Sullivan & Worcester  LLP  appropriate  to render the opinions
expressed therein.

         In this paragraph  6.2,  references to the  Prospectus/Proxy  Statement
include and relate to only the text of such  Prospectus/Proxy  Statement and not
to any  exhibits or  attachments  thereto or to any  documents  incorporated  by
reference therein.

                                   ARTICLE VII

            CONDITIONS PRECEDENT TO OBLIGATIONS OF THE ACQUIRING FUND

         The  obligations  of the  Acquiring  Fund to complete the  transactions
provided for herein shall be subject, at its election, to the performance by the
Selling Fund of all the obligations to be performed by it hereunder on or before
the Closing Date and, in addition thereto, the following conditions:

         7.1 All representations,  covenants, and warranties of the Selling Fund
contained in this Agreement  shall be true and correct as of the date hereof and
as of the  Closing  Date with the same  force and effect as if made on and as of
the Closing  Date,  and the Selling Fund shall have  delivered to the  Acquiring
Fund on the Closing Date a certificate  executed in its name by Security First's
President or Vice President, in form and substance satisfactory to the Acquiring
Fund and dated as of the  Closing  Date,  to such  effect  and as to such  other
matters as the Acquiring Fund shall reasonably request.

         7.2 The  Selling  Fund shall have  delivered  to the  Acquiring  Fund a
statement of the Selling Fund's assets and liabilities,  together with a list of
the Selling Fund's portfolio securities showing the tax costs of such securities
by lot and the  holding  periods of such  securities,  as of the  Closing  Date,
certified by the Treasurer of Security First.

         7.3 The  Acquiring  Fund shall have  received  on the  Closing  Date an
opinion of  Richard  Pearson,  Esq.,  President  of  Security  First,  in a form
satisfactory to the Acquiring Fund covering the following points:

                  (a) The  Selling  Fund is a  separate  investment  series of a
Massachusetts  business  trust  duly  organized,  validly  existing  and in good
standing under the laws of the Commonwealth of  Massachusetts  and has the power
to own  all of its  properties  and  assets  and to  carry  on its  business  as
presently conducted.

                  (b) The  Selling  Fund is a  separate  investment  series of a
Massachusetts  business trust registered as an investment company under the 1940
Act, and, to such counsel's knowledge,  such registration with the Commission as
an investment company under the 1940 Act is in full force and effect.

                  (c) This  Agreement  has been duly  authorized,  executed  and
delivered by the Selling Fund and, assuming due  authorization,  execution,  and
delivery  of this  Agreement  by the  Acquiring  Fund,  is a valid  and  binding
obligation  of  the  Selling  Fund  enforceable  against  the  Selling  Fund  in
accordance with its terms, subject as to enforcement, to bankruptcy, insolvency,
reorganization,  moratorium  and other laws relating to or affecting  creditors'
rights generally and to general equity principles.

                  (d) To the  knowledge of such counsel,  no consent,  approval,
authorization  or order of any court or  governmental  authority  of the  United
States or the  Commonwealth of Massachusetts is required for consummation by the
Selling Fund of the transactions  contemplated herein,  except such as have been
obtained  under  the 1933  Act,  the 1934  Act and the 1940  Act,  and as may be
required under state securities laws.

                  (e) The execution and delivery of this  Agreement did not, and
the consummation of the transactions  contemplated  hereby will not, result in a
violation  of  Security  First's  Declaration  of  Trust or  By-laws,  or to the
knowledge of such counsel,  any provision of any material agreement,  indenture,
instrument,  contract, lease or other undertaking to which the Selling Fund is a
party or by which it or any of its  properties may be bound or, to the knowledge
of such counsel,  result in the acceleration of any obligation or the imposition
of any penalty,  under any agreement,  judgment,  or decree to which the Selling
Fund is a party or by which it is bound.

                  (f) Only  insofar  as they  relate to the  Selling  Fund,  the
descriptions in the Prospectus/Proxy Statement of statutes, legal and government
proceedings and material contracts,  if any, are accurate and fairly present the
information required to be shown.

                  (g) To the  knowledge of such  counsel,  there are no legal or
governmental  proceedings,  only  insofar  as they  relate to the  Selling  Fund
existing on or before the effective  date of the  Registration  Statement or the
Closing Date,  required to be described in the  Registration  Statement or to be
filed as exhibits to the Registration Statement which are not described or filed
as required.

                  (h) To  the  knowledge  of  such  counsel,  no  litigation  or
administrative   proceeding  or   investigation   of  or  before  any  court  or
governmental  body is presently  pending or threatened as to the Selling Fund or
any of its  respective  properties  or assets and the Selling  Fund is neither a
party to nor subject to the  provisions of any order,  decree or judgment of any
court or governmental  body, which materially and adversely affects its business
other than as previously disclosed in the Prospectus/Proxy Statement.

                  (i) Assuming  that a  consideration  therefor of not less than
the net asset value  thereof has been paid,  and assuming  that such shares were
issued  in  accordance  with  the  terms  of  the  Selling  Fund's  registration
statement, or any amendment thereto, in effect at the time of such issuance, all
issued and  outstanding  shares of the Selling Fund are legally issued and fully
paid and non-assessable.

         Richard  Pearson,  Esq.  shall also state that he has  participated  in
conferences with officers and other representatives of the Selling Fund at which
the  contents  of  the  Prospectus/Proxy  Statement  and  related  matters  were
discussed  and,  although  he is not  passing  upon  and  does  not  assume  any
responsibility  for the  accuracy,  completeness  or fairness of the  statements
contained in the  Prospectus/Proxy  Statement (except to the extent indicated in
paragraph (f) of his above opinion),  on the basis of the foregoing  (relying as
to materiality to a large extent upon the opinions of Security  First's officers
and  other  representatives  of the  Selling  Fund),  no facts  have come to his
attention that lead him to believe that the Prospectus/Proxy Statement as of its
date, as of the date of the meeting of the shareholders of the Selling Fund, and
as of the Closing  Date,  contained an untrue  statement  of a material  fact or
omitted to state a material  fact  required to be stated  therein  regarding the
Selling Fund or necessary,  in the light of the  circumstances  under which they
were  made,  to make the  statements  therein  regarding  the  Selling  Fund not
misleading.  Such  opinion  may state that such  counsel  does not  express  any
opinion or belief as to the financial statements or any financial or statistical
data,  or as to  information  relating to the Acquiring  Fund,  contained in the
Prospectus/Proxy  Statement or Registration Statement,  and that such opinion is
solely for the benefit of the Trust and the Acquiring Fund.

         Such opinion shall contain such other  assumptions  and  limitations as
shall be in the  opinion  of Richard  Pearson,  Esq.  appropriate  to render the
opinions  expressed  therein,  and shall  indicate,  with  respect to matters of
Massachusetts  law that as Richard  Pearson,  Esq. is not admitted to the bar of
Massachusetts,  such  opinions  are based  either  upon the review of  published
statutes,  cases and rules and regulations of the  Commonwealth of Massachusetts
or upon an opinion of Massachusetts counsel.

         In this paragraph  7.3,  references to the  Prospectus/Proxy  Statement
include and relate to only the text of such  Prospectus/Proxy  Statement and not
to any  exhibits or  attachments  thereto or to any  documents  incorporated  by
reference therein.

                                  ARTICLE VIII

          FURTHER CONDITIONS PRECEDENT TO OBLIGATIONS OF THE ACQUIRING
                            FUND AND THE SELLING FUND

         If any of the  conditions set forth below do not exist on or before the
Closing Date with respect to the Selling Fund or the Acquiring  Fund,  the other
party to this Agreement shall, at its option,  not be required to consummate the
transactions contemplated by this Agreement:

         8.1 This Agreement and the transactions  contemplated herein shall have
been approved by the requisite vote of the holders of the outstanding  shares of
the  Selling  Fund  in  accordance  with  the  provisions  of  Security  First's
Declaration  of Trust  and  By-Laws  and  certified  copies  of the  resolutions
evidencing  such  approval  shall have been  delivered  to the  Acquiring  Fund.
Notwithstanding  anything herein to the contrary,  neither the Acquiring Fund or
the Selling Fund may waive the conditions set forth in this paragraph 8.1.

         8.2 On the  Closing  Date,  the  Commission  shall  not have  issued an
unfavorable  report  under  Section  25(b) of the 1940 Act, nor  instituted  any
proceeding  seeking to enjoin the consummation of the transactions  contemplated
by this  Agreement  under Section  25(c) of the 1940 Act and no action,  suit or
other proceeding shall be threatened or pending before any court or governmental
agency in which it is sought to restrain or prohibit, or obtain damages or other
relief in  connection  with,  this  Agreement or the  transactions  contemplated
herein.

         8.3 All  required  consents of other  parties  and all other  consents,
orders,  and  permits  of  federal,   state  and  local  regulatory  authorities
(including those of the Commission and of state Blue Sky securities authorities,
including any necessary  "no-action" positions of and exemptive orders from such
federal  and state  authorities)  to  permit  consummation  of the  transactions
contemplated hereby shall have been obtained, except where failure to obtain any
such consent,  order,  or permit would not involve a risk of a material  adverse
effect on the assets or properties  of the  Acquiring  Fund or the Selling Fund,
provided that either party hereto may for itself waive any of such conditions.

         8.4 The  Registration  Statement shall have become  effective under the
1933 Act, and no stop orders  suspending the  effectiveness  of the Registration
Statement  shall have been  issued  and,  to the best  knowledge  of the parties
hereto,  no  investigation  or  proceeding  for that  purpose  shall  have  been
instituted or be pending, threatened or contemplated under the 1933 Act.

         8.5 The Selling Fund shall have declared a dividend or dividends which,
together with all previous such dividends  shall have the effect of distributing
to the Selling Fund  Shareholders all of the Selling Fund's  investment  company
taxable  income for all taxable  periods  ending on the Closing  Date  (computed
without  regard to any deduction for dividends  paid) and all of the net capital
gains  realized  in all  taxable  periods  ending  on the  Closing  Date  (after
reduction for any capital loss carryforward).

         8.6 The parties shall have  received a favorable  opinion of Sullivan &
Worcester LLP addressed to the Acquiring Fund and the Selling Fund substantially
to the effect that for federal income tax purposes:

                  (a) The transfer of all of the Selling Fund assets in exchange
solely for the Acquiring Fund Shares and the assumption by the Acquiring Fund of
the identified  liabilities of the Selling Fund followed by the  distribution of
the Acquiring Fund Shares to the Selling Fund  Shareholders  in dissolution  and
liquidation of the Selling Fund will  constitute a  "reorganization"  within the
meaning of Section  368(a)(1)(C)  of the Code,  and the  Acquiring  Fund and the
Selling  Fund will each be a "party to a  reorganization"  within the meaning of
Section 368(b) of the Code.

                  (b) No gain or loss will be recognized  by the Acquiring  Fund
upon the  receipt of the assets of the Selling  Fund solely in exchange  for the
Acquiring Fund Shares and the assumption by the Acquiring Fund of the identified
liabilities of the Selling Fund.

                  (c) No gain or loss will be  recognized  by the  Selling  Fund
upon the transfer of the Selling Fund assets to the  Acquiring  Fund in exchange
for the Acquiring  Fund Shares and the  assumption by the Acquiring  Fund of the
identified  liabilities  of the Selling Fund or upon the  distribution  (whether
actual  or   constructive)   of  the  Acquiring  Fund  Shares  to  Selling  Fund
Shareholders in exchange for their shares of the Selling Fund.

                  (d) No gain or loss will be  recognized  by the  Selling  Fund
Shareholders  upon the exchange of their  Selling Fund shares for the  Acquiring
Fund Shares in liquidation of the Selling Fund.

                  (e) The  aggregate  tax basis for the  Acquiring  Fund  Shares
received by each Selling Fund Shareholder pursuant to the Reorganization will be
the same as the  aggregate  tax basis of the  Selling  Fund  shares held by such
shareholder  immediately prior to the Reorganization,  and the holding period of
the Acquiring Fund Shares to be received by each Selling Fund  Shareholder  will
include the period during which the Selling Fund shares exchanged  therefor were
held by such shareholder  (provided the Selling Fund shares were held as capital
assets on the date of the Reorganization).

                  (f) The tax basis of the Selling  Fund assets  acquired by the
Acquiring  Fund will be the same as the tax basis of such  assets to the Selling
Fund  immediately  prior to the  Reorganization,  and the holding  period of the
assets of the Selling Fund in the hands of the  Acquiring  Fund will include the
period during which those assets were held by the Selling Fund.

         Notwithstanding anything herein to the contrary,  neither the Acquiring
Fund nor the Selling Fund may waive the  conditions  set forth in this paragraph
8.6.

         8.7 The Acquiring Fund shall have received from Deloitte & Touche LLP a
letter  addressed to the Acquiring  Fund, in form and substance  satisfactory to
the Acquiring Fund, to the effect that:

                  (a) they are independent  certified  public  accountants  with
respect  to the  Selling  Fund  within  the  meaning  of the  1933  Act  and the
applicable published rules and regulations thereunder;

                  (b) on the  basis of  limited  procedures  agreed  upon by the
Acquiring  Fund  and  described  in  such  letter  (but  not an  examination  in
accordance with generally accepted auditing standards), the Capitalization Table
appearing in the Registration Statement and Prospectus/Proxy  Statement has been
obtained from and is consistent with the accounting records of the Selling Fund;

                  (c) on the  basis of  limited  procedures  agreed  upon by the
Acquiring  Fund  and  described  in  such  letter  (but  not an  examination  in
accordance with generally accepted auditing standards),  the pro forma financial
statements that are included in the Registration  Statement and Prospectus/Proxy
Statement agree to the accounting  records of the Acquiring Fund and the Selling
Fund or with  written  estimates  provided by each Fund's  management,  and were
found to be mathematically correct; and

                  (d) on the  basis of  limited  procedures  agreed  upon by the
Acquiring  Fund  and  described  in  such  letter  (but  not an  examination  in
accordance with generally accepted auditing standards), the data utilized in the
calculations  of the pro forma  expense  ratios  appearing  in the  Registration
Statement  and  Prospectus/Proxy  Statement  agree  with  underlying  accounting
records of the Selling  Fund or with  written  estimates  by the Selling  Fund's
management and were found to be mathematically correct.

         In addition,  unless waived by the Acquiring  Fund,  the Acquiring Fund
shall  have  received  from  Deloitte  & Touche  LLP a letter  addressed  to the
Acquiring Fund dated on the Closing Date, in form and substance  satisfactory to
the Acquiring Fund, to the effect that on the basis of limited procedures agreed
upon by the Acquiring Fund (but not an examination in accordance  with generally
accepted auditing standards),  the net asset value per share of the Selling Fund
as of the  Valuation  Date was computed and the  valuation of the  portfolio was
consistent with the valuation practices of the Acquiring Fund.

         8.8 The Selling Fund shall have  received  from Deloitte & Touche LLP a
letter addressed to the Selling Fund, in form and substance  satisfactory to the
Selling Fund, to the effect that:

                  (a) they are independent  certified  public  accountants  with
respect  to the  Acquiring  Fund  within  the  meaning  of the  1933 Act and the
applicable published rules and regulations thereunder;

                  (b) they had performed  limited  procedures agreed upon by the
Selling Fund and described in such letter (but not an  examination in accordance
with generally accepted auditing  standards) which consisted of a reading of any
unaudited pro forma financial statements included in the Registration  Statement
and Prospectus/Proxy Statement, and making inquiries of appropriate officials of
the  Trust  responsible  for  financial  and  accounting  matters  whether  such
unaudited  pro forma  financial  statements  comply  as to form in all  material
respects with the  applicable  accounting  requirements  of the 1933 Act and the
published rules and regulations thereunder;

                  (c) on the  basis of  limited  procedures  agreed  upon by the
Selling Fund and described in such letter (but not an  examination in accordance
with generally accepted auditing standards),  the Capitalization Table appearing
in the Registration  Statement and Prospectus/Proxy  Statement has been obtained
from and is consistent with the accounting records of the Acquiring Fund; and

                  (d) on the  basis of  limited  procedures  agreed  upon by the
Selling Fund (but not an  examination  in  accordance  with  generally  accepted
auditing  standards),  the data  utilized in the  calculations  of the pro forma
expense  ratios  appearing in the  Registration  Statement and  Prospectus/Proxy
Statement agree with written  estimates by each Fund's management and were found
to be mathematically correct.

                                   ARTICLE IX

                                    EXPENSES

         9.1 Except as  otherwise  provided  for  herein,  all  expenses  of the
transactions contemplated by this Agreement incurred by the Selling Fund and the
Acquiring  Fund,  whether  incurred  before or after the date of this Agreement,
will be borne by Metropolitan  Life Insurance  Company or one of its affiliates.
Such expenses include,  without limitation,  (a) expenses incurred in connection
with the entering into and the carrying out of the provisions of this Agreement;
(b) expenses  associated  with the  preparation  and filing of the  Registration
Statement  under the 1933 Act  covering the  Acquiring  Fund Shares to be issued
pursuant to the provisions of this Agreement;  (c) registration or qualification
fees and  expenses of  preparing  and filing such forms as are  necessary  under
applicable  state  securities  laws to qualify the  Acquiring  Fund Shares to be
issued  in  connection  herewith  in  each  state  in  which  the  Selling  Fund
Shareholders are resident as of the date of the mailing of the  Prospectus/Proxy
Statement to such shareholders;  (d) postage; (e) printing; (f) accounting fees;
(g) legal fees; and (h) solicitation  costs of the transaction.  Notwithstanding
the  foregoing,  the  Acquiring  Fund  shall  pay  its  own  federal  and  state
registration fees.

                                    ARTICLE X

                    ENTIRE AGREEMENT; SURVIVAL OF WARRANTIES

         10.1 The  Acquiring  Fund and the Selling Fund agree that neither party
has made any representation,  warranty or covenant not set forth herein and that
this Agreement constitutes the entire agreement between the parties.

         10.2 The representations,  warranties,  and covenants contained in this
Agreement or in any document delivered pursuant hereto or in connection herewith
shall not survive the consummation of the transactions contemplated hereunder.

                                   ARTICLE XI

                                   TERMINATION

         11.1 This  Agreement may be  terminated by the mutual  agreement of the
Acquiring  Fund and the Selling Fund. In addition,  either the Acquiring Fund or
the Selling Fund may at its option  terminate  this Agreement at or prior to the
Closing Date because:

     (a) of a breach by the other of any representation,  warranty, or agreement
contained  herein to be performed at or prior to the Closing  Date, if not cured
within 30 days; or

                  (b) a  condition  herein  expressed  to be  precedent  to  the
obligations of the terminating party has not been met and it reasonably  appears
that it will not or cannot be met.

         11.2 In the event of any such  termination,  in the  absence of willful
default,  there  shall be no  liability  for  damages  on the part of either the
Acquiring  Fund, the Selling Fund,  the Trust,  Security  First,  the respective
Trustees, or officers, to the other party or its Trustees, or officers, but each
shall  bear the  expenses  incurred  by it  incidental  to the  preparation  and
carrying out of this Agreement as provided in paragraph 9.1.

                                   ARTICLE XII

                                   AMENDMENTS

         12.1 This Agreement may be amended,  modified,  or supplemented in such
manner as may be mutually  agreed upon in writing by the authorized  officers of
the Selling Fund and the Acquiring Fund; provided,  however,  that following the
meeting of  shareholders  of the Selling Fund  pursuant to paragraph 5.2 of this
Agreement,  no such amendment may have the effect of changing the provisions for
determining  the number of the Acquiring Fund Shares to be issued to the Selling
Fund  Shareholders  under this  Agreement to the detriment of such  Shareholders
without their further approval.

                                  ARTICLE XIII

               HEADINGS; COUNTERPARTS; GOVERNING LAW; ASSIGNMENT;
                             LIMITATION OF LIABILITY

         13.1 The Article and paragraph headings contained in this Agreement are
for  reference  purposes  only and shall not  affect in any way the  meaning  or
interpretation of this Agreement.

     13.2 This Agreement may be executed in any number of counterparts,  each of
which shall be deemed an original.

         13.3 This  Agreement  shall be governed by and  construed in accordance
with the laws of the State of Delaware,  without  giving effect to the conflicts
of laws  provisions  thereof;  provided,  however,  that the due  authorization,
execution and delivery of this Agreement, in the case of the Selling Fund, shall
be governed and construed in  accordance  with the laws of the  Commonwealth  of
Massachusetts,  without  giving  effect  to the  conflicts  of  laws  provisions
thereof.

         13.4 This Agreement  shall bind and inure to the benefit of the parties
hereto and their respective  successors and assigns,  but, except as provided in
this paragraph, no assignment or transfer hereof or of any rights or obligations
hereunder  shall be made by any party  without the written  consent of the other
party.  Nothing herein expressed or implied is intended or shall be construed to
confer upon or give any person,  firm,  or  corporation,  other than the parties
hereto and their respective successors and assigns, any rights or remedies under
or by reason of this Agreement.

         13.5 With respect to both Security First and the Trust,  the names used
herein  refer  respectively  to the trust  created  and, as the case may be, the
Trustees,  as trustees but not  individually or personally,  acting from time to
time  under  organizational  documents  filed  in  Massachusetts  in the case of
Security First and Delaware, in the case of the Trust, which are hereby referred
to and are also on file at the  principal  offices of Security  First or, as the
case may be,  the  Trust.  The  obligations  of  Security  First or of the Trust
entered  into  in the  name  or on  behalf  thereof  by  any  of  the  Trustees,
representatives  or agents of Security  First or the Trust,  as the case may be,
are made not individually,  but in such capacities, and are not binding upon any
of the Trustees,  shareholders or  representatives  of Security First or, as the
case may be, the Trust  personally,  but bind only the trust  property,  and all
persons  dealing with the Selling Fund or the Acquiring Fund must look solely to
the trust  property  belonging  to the Selling  Fund or, as the case may be, the
Acquiring Fund for the enforcement of any claims against the Selling Fund or, as
the case may be, the Acquiring Fund.


<PAGE>





         IN WITNESS WHEREOF, the parties have duly executed this Agreement,  all
as of the date first written above.

                            SECURITY FIRST TRUST ON BEHALF OF NEUBERGER BERMAN
                            BOND SERIES

                            By:

                            Name: Richard Pearson

                            Title: President

                            MET INVESTORS SERIES TRUST ON BEHALF OF J.P. MORGAN
                            QUALITY BOND PORTFOLIO

                            By:

                            Name: Elizabeth M. Forget

                            Title: President


<PAGE>

                                                                 Exhibit A - 2

                                     FORM OF

                      AGREEMENT AND PLAN OF REORGANIZATION

         THIS AGREEMENT AND PLAN OF REORGANIZATION  (the "Agreement") is made as
of this th day of November,  2000, by and between Met Investors  Series Trust, a
Delaware  business  trust,  with its principal  place of business at 610 Newport
Center Drive,  Suite 1350, Newport Beach,  California 92660 (the "Trust"),  with
respect to its J.P. Morgan Quality Bond Portfolio series (the "Acquiring Fund"),
and Cova Series Trust, a  Massachusetts  business trust with its principal place
of business at One Tower Lane,  Suite 3000,  Oakbrook  Terrace,  Illinois  60181
("Cova"), with respect to its Quality Bond Portfolio (the "Selling Fund").

         This  Agreement  is  intended  to be,  and is  adopted  as,  a plan  of
reorganization and liquidation within the meaning of Section 368(a)(1)(F) of the
United  States  Internal  Revenue  Code of 1986,  as amended (the  "Code").  The
reorganization (the "Reorganization") will consist of (i) the transfer of all of
the  assets  of the  Selling  Fund in  exchange  solely  for  Class A shares  of
beneficial  interest,  $.001 par value per  share,  of the  Acquiring  Fund (the
"Acquiring  Fund  Shares");  (ii) the  assumption by the  Acquiring  Fund of the
identified  liabilities of the Selling Fund; and (iii) the  distribution,  after
the Closing Date  hereinafter  referred to, of the Acquiring  Fund Shares to the
shareholders  of the Selling Fund in liquidation of the Selling Fund as provided
herein,  all  upon  the  terms  and  conditions  hereinafter  set  forth in this
Agreement.

         WHEREAS,  the Selling Fund and the  Acquiring  Fund are each a separate
investment  series  of  an  open-end,   registered  investment  company  of  the
management  type and the Selling Fund owns  securities that generally are assets
of the character in which the Acquiring Fund is permitted to invest;

     WHEREAS,  both Funds are  authorized  to issue their  shares of  beneficial
interest;

         WHEREAS, the Trustees of the Trust have determined that the exchange of
all of the  assets  of the  Selling  Fund  for  Acquiring  Fund  Shares  and the
assumption of the  identified  liabilities  of the Selling Fund by the Acquiring
Fund on the terms and conditions hereinafter set forth are in the best interests
of the Acquiring Fund's shareholders;

         WHEREAS,  the  Trustees of Cova have  determined  that the Selling Fund
should  exchange all of its assets and the identified  liabilities for Acquiring
Fund Shares and that the interests of the existing  shareholders  of the Selling
Fund will not be diluted as a result of the transactions contemplated herein;

         NOW,  THEREFORE,  in consideration of the premises and of the covenants
and agreements  hereinafter set forth,  the parties hereto covenant and agree as
follows:

                                    ARTICLE I

             TRANSFER OF ASSETS OF THE SELLING FUND IN EXCHANGE FOR
            THE ACQUIRING FUND SHARES AND ASSUMPTION OF SELLING FUND
                 LIABILITIES AND LIQUIDATION OF THE SELLING FUND

         1.1 THE EXCHANGE.  Subject to the terms and conditions herein set forth
and on the basis of the  representations  and warranties  contained herein,  the
Selling Fund agrees to transfer all of the Selling Fund's assets as set forth in
paragraph  1.2 to the  Acquiring  Fund.  The  Acquiring  Fund agrees in exchange
therefor (i) to deliver to the Selling Fund the number of Acquiring Fund Shares,
including fractional Acquiring Fund Shares, computed in the manner and as of the
time and date  set  forth in  paragraphs  2.2 and 2.3;  and (ii) to  assume  the
identified  liabilities of the Selling Fund, as set forth in paragraph 1.3. Such
transactions shall take place on the Closing Date provided for in paragraph 3.1.

         1.2  ASSETS  TO BE  ACQUIRED.  The  assets  of the  Selling  Fund to be
acquired by the Acquiring Fund shall consist of all property, including, without
limitation,  all  cash,  securities,   commodities,  interests  in  futures  and
dividends  or interest  receivables,  that is owned by the Selling  Fund and any
deferred or prepaid  expenses shown as an asset on the books of the Selling Fund
on the Closing Date.

         The Selling Fund has provided the  Acquiring  Fund with its most recent
audited  financial  statements,  which  contain a list of all of Selling  Fund's
assets as of the date thereof. The Selling Fund hereby represents that as of the
date of the  execution  of this  Agreement  there  have been no  changes  in its
financial  position as reflected in said financial  statements  other than those
occurring in the ordinary course of its business in connection with the purchase
and sale of securities  and the payment of its normal  operating  expenses.  The
Selling Fund  reserves the right to sell any of such  securities,  but will not,
without the prior written approval of the Acquiring Fund, acquire any additional
securities  other than  securities  of the type in which the  Acquiring  Fund is
permitted to invest.

         The Acquiring Fund will,  within a reasonable time prior to the Closing
Date,  furnish the Selling  Fund with a list of the  securities,  if any, on the
Selling Fund's list referred to in the second sentence of this paragraph that do
not  conform  to the  Acquiring  Fund's  investment  objectives,  policies,  and
restrictions.  The Selling Fund will,  within a  reasonable  period of time (not
less than 30 days) prior to the Closing Date,  furnish the Acquiring Fund with a
list of its portfolio  securities and other  investments.  In the event that the
Selling Fund holds any  investments  that the Acquiring  Fund may not hold,  the
Selling  Fund,  if  requested  by the  Acquiring  Fund,  will  dispose  of  such
securities prior to the Closing Date. In addition,  if it is determined that the
Selling Fund and the Acquiring Fund portfolios,  when aggregated,  would contain
investments exceeding certain percentage  limitations imposed upon the Acquiring
Fund with  respect to such  investments,  the Selling  Fund if  requested by the
Acquiring Fund will dispose of a sufficient amount of such investments as may be
necessary  to  avoid  violating  such   limitations  as  of  the  Closing  Date.
Notwithstanding  the foregoing,  nothing herein will require the Selling Fund to
dispose of any  investments or securities if, in the reasonable  judgment of the
Selling Fund, such disposition would adversely affect the tax-free nature of the
Reorganization  or  would  violate  the  Selling  Fund's  fiduciary  duty to its
shareholders.

         1.3  LIABILITIES  TO BE  ASSUMED.  The  Selling  Fund will  endeavor to
discharge  all of its known  liabilities  and  obligations  prior to the Closing
Date. The Acquiring Fund shall assume only those liabilities,  expenses,  costs,
charges and reserves  reflected on a Statement of Assets and  Liabilities of the
Selling Fund prepared on behalf of the Selling  Fund,  as of the Valuation  Date
(as defined in paragraph 2.1), in accordance with generally accepted  accounting
principles  consistently  applied from the prior audited  period.  The Acquiring
Fund shall assume only those  liabilities  of the Selling Fund reflected in such
Statement of Assets and Liabilities and shall not assume any other  liabilities,
whether absolute or contingent,  known or unknown,  accrued or unaccrued, all of
which shall remain the obligation of the Selling Fund.

         1.4 LIQUIDATION AND DISTRIBUTION.  On or as soon after the Closing Date
as is conveniently  practicable (the "Liquidation  Date"),  (a) the Selling Fund
will liquidate and distribute  pro rata to the Selling  Fund's  shareholders  of
record,  determined  as of the  close of  business  on the  Valuation  Date (the
"Selling Fund Shareholders"),  the Acquiring Fund Shares received by the Selling
Fund pursuant to paragraph 1.1; and (b) the Selling Fund will thereupon  proceed
to  dissolve  as  set  forth  in  paragraph  1.8  below.  Such  liquidation  and
distribution  will be  accomplished by the transfer of the Acquiring Fund Shares
then  credited to the account of the Selling Fund on the books of the  Acquiring
Fund to open accounts on the share records of the Acquiring Fund in the names of
the Selling Fund Shareholders and representing the respective pro rata number of
the  Acquiring  Fund Shares due such  shareholders.  All issued and  outstanding
shares of the Selling Fund will  simultaneously  be canceled on the books of the
Selling Fund. The Acquiring Fund shall not issue  certificates  representing the
Acquiring Fund Shares in connection with such exchange.

         1.5  OWNERSHIP OF SHARES.  Ownership  of Acquiring  Fund Shares will be
shown  on the  books of the  Acquiring  Fund's  transfer  agent.  Shares  of the
Acquiring  Fund will be issued in the manner  described in the  Prospectus/Proxy
Statement on Form N-14 which has been distributed to shareholders of the Selling
Fund as described in paragraph 4.1(o).

         1.6 TRANSFER  TAXES.  Any transfer  taxes  payable upon issuance of the
Acquiring Fund Shares in a name other than the registered  holder of the Selling
Fund  shares  on the  books of the  Selling  Fund as of that  time  shall,  as a
condition  of such  issuance  and  transfer,  be paid by the person to whom such
Acquiring Fund Shares are to be issued and transferred.

     1.7 REPORTING  RESPONSIBILITY.  Any reporting responsibility of the Selling
Fund is and  shall  remain  the  responsibility  of the  Selling  Fund up to and
including  the  Closing  Date and such later date on which the  Selling  Fund is
terminated.

     1.8 TERMINATION.  The Selling Fund shall be terminated  promptly  following
the Closing Date and the making of all distributions pursuant to paragraph 1.4.

                                   ARTICLE II

                                    VALUATION

         2.1 VALUATION OF ASSETS.  The value of the Selling  Fund's assets to be
acquired  by the  Acquiring  Fund  hereunder  shall be the value of such  assets
computed  as of the close of  business  on the New York  Stock  Exchange  on the
business  day next  preceding  the  Closing  Date  (such  time  and  date  being
hereinafter  called the "Valuation  Date"),  using the valuation  procedures set
forth in the Trust's Agreement and Declaration of Trust and the Acquiring Fund's
then current  prospectus  and statement of additional  information or such other
valuation procedures as shall be mutually agreed upon by the parties.

         2.2 VALUATION OF SHARES. The net asset value per share of the Acquiring
Fund Shares  shall be the net asset value per share  computed as of the close of
business  on the New York  Stock  Exchange  on the  Valuation  Date,  using  the
valuation procedures set forth in the Trust's Agreement and Declaration of Trust
and the  Acquiring  Fund's then current  prospectus  and statement of additional
information.

         2.3 SHARES TO BE ISSUED.  The number of the Acquiring Fund Shares to be
issued (including  fractional shares, if any) in exchange for the Selling Fund's
assets shall be determined by multiplying the outstanding  shares of the Selling
Fund by the ratio  computed  by  dividing  the net asset  value per share of the
Selling Fund by the net asset value per share of the Acquiring  Fund  determined
in accordance with paragraph 2.2.

     2.4  DETERMINATION  OF VALUE.  All  computations  of value shall be made by
Investors  Bank & Trust  Company in  accordance  with its  regular  practice  in
pricing the shares and assets of the Acquiring Fund.

                                   ARTICLE III

                            CLOSING AND CLOSING DATE

         3.1 CLOSING DATE.  The closing of the  Reorganization  (the  "Closing")
shall take place on or about  February 5, 2001 or such other date as the parties
may agree to in writing  (the  "Closing  Date").  All acts  taking  place at the
Closing shall be deemed to take place  simultaneously  immediately  prior to the
opening of business on the Closing Date unless otherwise  provided.  The Closing
shall be held as of 9:00 a.m.  Eastern  time at the offices of the Trust,  or at
such other time and/or place as the parties may agree.

         3.2 EFFECT OF SUSPENSION IN TRADING. In the event that on the Valuation
Date (a) the New York Stock  Exchange  or  another  primary  trading  market for
portfolio  securities of the Acquiring  Fund or the Selling Fund shall be closed
to  trading  or  trading  thereon  shall be  restricted;  or (b)  trading or the
reporting of trading on said  Exchange or  elsewhere  shall be disrupted so that
accurate  appraisal of the value of the net assets of the Acquiring  Fund or the
Selling Fund is  impracticable,  the Valuation Date shall be postponed until the
first  business day after the day when trading shall have been fully resumed and
reporting shall have been restored.

         3.3 TRANSFER AGENT'S  CERTIFICATE.  Investors Bank & Trust Company,  as
transfer  agent for the Selling Fund at the Closing  Date,  shall deliver at the
Closing a certificate of an authorized  officer stating that its records contain
the names and  addresses  of the Selling  Fund  Shareholders  and the number and
percentage  ownership  of  outstanding  shares  owned by each  such  shareholder
immediately prior to the Closing.  The Acquiring Fund shall issue and deliver or
cause Investors Bank & Trust Company, its transfer agent, to issue and deliver a
confirmation  evidencing the Acquiring Fund Shares to be credited on the Closing
Date to the Secretary of Cova or provide  evidence  satisfactory  to the Selling
Fund that such  Acquiring  Fund Shares have been credited to the Selling  Fund's
account on the books of the  Acquiring  Fund.  At the Closing,  each party shall
deliver  to  the  other  such  bills  of  sale,   checks,   assignments,   share
certificates,  if any,  receipts and other  documents as such other party or its
counsel may reasonably request.

                                   ARTICLE IV

                         REPRESENTATIONS AND WARRANTIES

     4.1  REPRESENTATIONS  OF THE SELLING FUND. The Selling Fund  represents and
warrants to the Acquiring Fund as follows:

                  (a) The  Selling  Fund is a  separate  investment  series of a
business trust duly organized,  validly existing, and in good standing under the
laws of the Commonwealth of Massachusetts.

                  (b) The  Selling  Fund is a  separate  investment  series of a
Massachusetts  business  trust  that  is  registered  as an  investment  company
classified as a management  company of the open-end type,  and its  registration
with the Securities and Exchange  Commission (the "Commission") as an investment
company under the  Investment  Company Act of 1940, as amended (the "1940 Act"),
is in full force and effect.

                  (c)  The  current   prospectus  and  statement  of  additional
information  of the  Selling  Fund  conform  in  all  material  respects  to the
applicable  requirements  of the  Securities  Act of 1933, as amended (the "1933
Act"),  and the  1940  Act and  the  rules  and  regulations  of the  Commission
thereunder and do not include any untrue statement of a material fact or omit to
state any material fact  required to be stated  therein or necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.

                  (d) The Selling Fund is not, and the execution,  delivery, and
performance of this Agreement (subject to shareholder approval) will not result,
in violation of any provision of Cova's  Agreement and  Declaration  of Trust or
By-Laws or of any material agreement, indenture, instrument, contract, lease, or
other undertaking to which the Selling Fund is a party or by which it is bound.

                  (e) The  Selling  Fund  has no  material  contracts  or  other
commitments  (other than this  Agreement) that will be terminated with liability
to it  prior  to the  Closing  Date,  except  for  liabilities,  if  any,  to be
discharged or reflected in the Statement of Assets and  Liabilities  as provided
in paragraph 1.3 hereof.

                  (f) Except as  otherwise  disclosed in writing to and accepted
by  the  Acquiring   Fund,  no   litigation,   administrative   proceeding,   or
investigation of or before any court or governmental  body is presently  pending
or to its knowledge threatened against the Selling Fund or any of its properties
or assets, which, if adversely determined, would materially and adversely affect
its  financial  condition,  the conduct of its  business,  or the ability of the
Selling Fund to carry out the transactions  contemplated by this Agreement.  The
Selling Fund knows of no facts that might form the basis for the  institution of
such  proceedings  and is not a party to or  subject  to the  provisions  of any
order, decree, or judgment of any court or governmental body that materially and
adversely  affects its business or its ability to  consummate  the  transactions
herein contemplated.

                  (g) The unaudited financial  statements of the Selling Fund at
June 30, 2000 are in accordance with generally  accepted  accounting  principles
consistently  applied,  and such statements (copies of which have been furnished
to the Acquiring  Fund) fairly  reflect the  financial  condition of the Selling
Fund as of such  date,  and there  are no known  contingent  liabilities  of the
Selling Fund as of such date not disclosed therein.

                  (h)  Since  June 30,  2000  there  has not  been any  material
adverse change in the Selling Fund's financial condition,  assets,  liabilities,
or business other than changes occurring in the ordinary course of business,  or
any incurrence by the Selling Fund of  indebtedness  maturing more than one year
from the date such indebtedness was incurred,  except as otherwise  disclosed to
and accepted by the Acquiring Fund. For the purposes of this subparagraph (h), a
decline  in the net asset  value of the  Selling  Fund  shall not  constitute  a
material adverse change.

                  (i) At the Closing Date, all federal and other tax returns and
reports of the  Selling  Fund  required  by law to have been filed by such dates
shall have been filed, and all federal and other taxes shown due on said returns
and  reports  shall have been paid,  or  provision  shall have been made for the
payment thereof. To the best of the Selling Fund's knowledge,  no such return is
currently under audit,  and no assessment has been asserted with respect to such
returns.

                  (j) For each fiscal year of its  operation,  the Selling  Fund
has met the  requirements  of  Subchapter  M of the Code for  qualification  and
treatment as a regulated  investment company,  has distributed in each such year
all  net  investment   income  and  realized  capital  gains  and  has  met  the
diversification  requirements  of  Section  817 (h) of the  Code  and the  rules
thereunder.

                  (k) All issued and outstanding shares of the Selling Fund are,
and at the Closing Date will be, duly and validly issued and outstanding,  fully
paid and  non-assessable  by the Selling Fund. All of the issued and outstanding
shares of the Selling Fund will, at the time of the Closing Date, be held by the
persons and in the amounts  set forth in the  records of the  transfer  agent as
provided in  paragraph  3.3.  The  Selling  Fund does not have  outstanding  any
options,  warrants,  or other  rights to  subscribe  for or purchase  any of the
Selling Fund shares, nor is there outstanding any security  convertible into any
of the Selling Fund shares.

                  (l) At the Closing  Date,  the Selling Fund will have good and
marketable title to the Selling Fund's assets to be transferred to the Acquiring
Fund  pursuant to paragraph  1.2 and full right,  power,  and authority to sell,
assign,  transfer,  and deliver such assets  hereunder,  and,  upon delivery and
payment for such assets,  the  Acquiring  Fund will acquire good and  marketable
title  thereto,  subject  to no  restrictions  on  the  full  transfer  thereof,
including  such  restrictions  as might arise under the 1933 Act,  other than as
disclosed to the Acquiring Fund and accepted by the Acquiring Fund.

                  (m) The execution, delivery, and performance of this Agreement
have been duly  authorized  by all  necessary  action on the part of the Selling
Fund and, subject to approval by the Selling Fund's shareholders, this Agreement
constitutes a valid and binding  obligation of the Selling Fund,  enforceable in
accordance with its terms, subject as to enforcement, to bankruptcy, insolvency,
reorganization,  moratorium,  and other laws relating to or affecting creditors'
rights and to general equity principles.

                  (n) The  information  furnished by the Selling Fund for use in
no-action  letters,  applications  for orders,  registration  statements,  proxy
materials,  and other  documents  that may be necessary in  connection  with the
transactions  contemplated  hereby is  accurate  and  complete  in all  material
respects and complies in all material respects with federal securities and other
laws and regulations thereunder applicable thereto.

                  (o) The Selling  Fund has  provided  the  Acquiring  Fund with
information  reasonably  necessary for the  preparation  of a prospectus,  which
included  the  proxy  statement  of  the  Selling  Fund  (the  "Prospectus/Proxy
Statement"),  all of which was included in a Registration Statement on Form N-14
of the Acquiring Fund (the  "Registration  Statement"),  in compliance  with the
1933 Act, the  Securities  Exchange Act of 1934, as amended (the "1934 Act") and
the 1940 Act in connection  with the meeting of the  shareholders of the Selling
Fund to approve this Agreement and the  transactions  contemplated  hereby.  The
Prospectus/Proxy  Statement  included in the Registration  Statement (other than
information  therein  that  relates  to the  Acquiring  Fund and any other  fund
described  therein  other than the  Selling  Fund) does not  contain  any untrue
statement  of a material  fact or omit to state a material  fact  required to be
stated  therein or necessary  to make the  statements  therein,  in light of the
circumstances under which such statements were made, not misleading.

     4.2  REPRESENTATIONS  OF THE ACQUIRING  FUND. The Acquiring Fund represents
and warrants to the Selling Fund as follows:

                  (a) The Acquiring  Fund is a separate  investment  series of a
Delaware  business trust duly organized,  validly  existing and in good standing
under the laws of the State of Delaware.

                  (b) The Acquiring  Fund is a separate  investment  series of a
Delaware business trust that is registered as an investment  company  classified
as a management  company of the open-end  type,  and its  registration  with the
Commission  as an  investment  company  under the 1940 Act is in full  force and
effect.

                  (c) At the Closing Date, the current  prospectus and statement
of additional  information  of the  Acquiring  Fund will conform in all material
respects to the applicable requirements of the 1933 Act and the 1940 Act and the
rules and  regulations  of the  Commission  thereunder  and will not include any
untrue  statement of a material fact or omit to state any material fact required
to be stated  therein or necessary to make the statements  therein,  in light of
the circumstances under which they were made, not misleading.

                  (d) The Acquiring Fund is not, and the execution, delivery and
performance  of this  Agreement  will not result,  in  violation  of the Trust's
Agreement  and  Declaration  of Trust or By-Laws or of any  material  agreement,
indenture,  instrument,  contract,  lease,  or other  undertaking  to which  the
Acquiring Fund is a party or by which it is bound.

                  (e) Except as  otherwise  disclosed  in writing to the Selling
Fund and accepted by the Selling Fund, no litigation,  administrative proceeding
or  investigation  of or before  any  court or  governmental  body is  presently
pending or to its knowledge  threatened against the Acquiring Fund or any of its
properties or assets,  which,  if adversely  determined,  would  materially  and
adversely affect its financial  condition and the conduct of its business or the
ability of the Acquiring Fund to carry out the transactions contemplated by this
Agreement.  The  Acquiring  Fund knows of no facts that might form the basis for
the  institution  of such  proceedings  and is not a party to or  subject to the
provisions of any order,  decree,  or judgment of any court or governmental body
that materially and adversely  affects its business or its ability to consummate
the transactions contemplated herein.

     (f) The  Acquiring  Fund has no known  liabilities  of a  material  amount,
contingent or otherwise.

                  (g)  At the  Closing  Date,  there  will  not be any  material
adverse change in the Acquiring Fund's financial condition, assets, liabilities,
or business other than changes occurring in the ordinary course of business,  or
any incurrence by the Acquiring Fund of indebtedness maturing more than one year
from the date such indebtedness was incurred,  except as otherwise  disclosed to
and accepted by the Selling Fund. For the purposes of this  subparagraph  (g), a
decline in the net asset  value of the  Acquiring  Fund shall not  constitute  a
material adverse change.

                  (h) At the Closing Date, all federal and other tax returns and
reports of the  Acquiring  Fund  required  by law then to be filed by such dates
shall have been filed, and all federal and other taxes shown due on said returns
and  reports  shall  have been paid or  provision  shall  have been made for the
payment thereof.  To the best of the Acquiring Fund's knowledge,  no such return
is currently  under audit,  and no assessment  has been asserted with respect to
such returns.

                  (i) All issued and outstanding  Acquiring Fund Shares are, and
at the Closing Date will be, duly and validly issued and outstanding, fully paid
and  non-assessable.  The Acquiring Fund does not have  outstanding any options,
warrants,  or other  rights to  subscribe  for or purchase  any  Acquiring  Fund
Shares,  nor is there  outstanding any security  convertible  into any Acquiring
Fund Shares.

                  (j) The execution, delivery, and performance of this Agreement
have been duly  authorized by all necessary  action on the part of the Acquiring
Fund,  and this  Agreement  constitutes  a valid and binding  obligation  of the
Acquiring  Fund  enforceable  in  accordance  with  its  terms,  subject  as  to
enforcement, to bankruptcy,  insolvency,  reorganization,  moratorium, and other
laws  relating  to  or  affecting   creditors'  rights  and  to  general  equity
principles.

                  (k) The  Acquiring  Fund Shares to be issued and  delivered to
the Selling Fund, for the account of the Selling Fund Shareholders,  pursuant to
the terms of this Agreement will, at the Closing Date, have been duly authorized
and, when so issued and  delivered,  will be duly and validly  issued  Acquiring
Fund Shares, and will be fully paid and non-assessable.

                  (l) The information furnished by the Acquiring Fund for use in
no-action  letters,  applications  for orders,  registration  statements,  proxy
materials,  and other  documents  that may be necessary in  connection  with the
transactions  contemplated  hereby is  accurate  and  complete  in all  material
respects and complies in all material respects with federal securities and other
laws and regulations applicable thereto.

                  (m)   The   Prospectus/Proxy   Statement   included   in   the
Registration  Statement  (only insofar as it relates to the Acquiring Fund) does
not contain any untrue  statement of a material fact or omit to state a material
fact required to be stated therein or necessary to make the statements  therein,
in light of the  circumstances  under  which  such  statements  were  made,  not
misleading.

                  (n) The Acquiring Fund agrees to use all reasonable efforts to
obtain the approvals and authorizations  required by the 1933 Act, the 1940 Act,
and such of the state Blue Sky or securities laws as it may deem  appropriate in
order to continue its operations after the Closing Date.

                                    ARTICLE V

              COVENANTS OF THE ACQUIRING FUND AND THE SELLING FUND

         5.1 OPERATION IN ORDINARY  COURSE.  The Acquiring  Fund and the Selling
Fund each will  operate its  business in the  ordinary  course  between the date
hereof and the Closing Date, it being  understood  that such ordinary  course of
business will include customary dividends and distributions.

     5.2 APPROVAL BY SHAREHOLDERS.  Cova will call a meeting of the shareholders
of the Selling  Fund to  consider  and act upon this  Agreement  and to take all
other  action  necessary  to obtain  approval of the  transactions  contemplated
herein.

         5.3  INVESTMENT  REPRESENTATION.  The Selling Fund  covenants  that the
Acquiring  Fund Shares to be issued  hereunder  are not being  acquired  for the
purpose of making any  distribution  thereof other than in  accordance  with the
terms of this Agreement.

     5.4 ADDITIONAL INFORMATION. The Selling Fund will assist the Acquiring Fund
in  obtaining  such  information  as  the  Acquiring  Fund  reasonably  requests
concerning the beneficial ownership of the Selling Fund shares.

         5.5 FURTHER ACTION.  Subject to the provisions of this  Agreement,  the
Acquiring  Fund and the Selling Fund will each take,  or cause to be taken,  all
action, and do or cause to be done, all things reasonably  necessary,  proper or
advisable to consummate and make effective the transactions contemplated by this
Agreement, including any actions required to be taken after the Closing Date.

         5.6 STATEMENT OF EARNINGS AND PROFITS. As promptly as practicable,  but
in any case within  sixty days after the Closing  Date,  the Selling  Fund shall
furnish the Acquiring  Fund, in such form as is reasonably  satisfactory  to the
Acquiring  Fund, a statement of the earnings and profits of the Selling Fund for
federal income tax purposes that will be carried over by the Acquiring Fund as a
result of Section  381 of the Code,  and which will be  reviewed  by  Deloitte &
Touche LLP and certified by Cova's President, Vice President or Treasurer.

                                   ARTICLE VI

             CONDITIONS PRECEDENT TO OBLIGATIONS OF THE SELLING FUND

         The  obligations  of the Selling Fund to  consummate  the  transactions
provided for herein shall be subject, at its election, to the performance by the
Acquiring  Fund of all the  obligations  to be  performed  by it hereunder on or
before the Closing  Date,  and,  in  addition  thereto,  the  following  further
conditions:

         6.1 All  representations,  covenants,  and  warranties of the Acquiring
Fund contained in this Agreement shall be true and correct as of the date hereof
and as of the  Closing  Date with the same force and effect as if made on and as
of the Closing Date,  and the Acquiring Fund shall have delivered to the Selling
Fund a  certificate  executed  in its  name  by the  Trust's  President  or Vice
President, in form and substance reasonably satisfactory to the Selling Fund and
dated as of the Closing Date, to such effect and as to such other matters as the
Selling Fund shall reasonably request.

         6.2 The Selling Fund shall have received on the Closing Date an opinion
from Sullivan & Worcester LLP,  counsel to the Acquiring  Fund,  dated as of the
Closing Date, in a form reasonably  satisfactory  to the Selling Fund,  covering
the following points:

                  (a) The Acquiring  Fund is a separate  investment  series of a
Delaware  business trust duly organized,  validly  existing and in good standing
under  the laws of the  State of  Delaware  and has the  power to own all of its
properties and assets and to carry on its business as presently conducted.

                  (b) The Acquiring  Fund is a separate  investment  series of a
Delaware business trust registered as an investment  company under the 1940 Act,
and, to such counsel's  knowledge,  such  registration with the Commission as an
investment company under the 1940 Act is in full force and effect.

                  (c) This  Agreement has been duly  authorized,  executed,  and
delivered by the Acquiring Fund and, assuming due  authorization,  execution and
delivery  of  this  Agreement  by the  Selling  Fund,  is a  valid  and  binding
obligation  of the Acquiring  Fund  enforceable  against the  Acquiring  Fund in
accordance with its terms, subject as to enforcement, to bankruptcy, insolvency,
reorganization,  moratorium,  and other laws relating to or affecting creditors'
rights generally and to general equity principles.

                  (d) Assuming that a  consideration  therefor not less than the
net asset value thereof has been paid,  the  Acquiring  Fund Shares to be issued
and delivered to the Selling Fund on behalf of the Selling Fund  Shareholders as
provided by this  Agreement are duly  authorized  and upon such delivery will be
legally  issued  and  outstanding  and  fully  paid and  non-assessable,  and no
shareholder of the Acquiring Fund has any preemptive rights in respect thereof.

                  (e) The Registration  Statement,  to such counsel's knowledge,
has been declared  effective by the  Commission and no stop order under the 1933
Act pertaining thereto has been issued, and to the knowledge of such counsel, no
consent, approval, authorization or order of any court or governmental authority
of the United  States or the State of Delaware is required for  consummation  by
the Acquiring Fund of the transactions  contemplated herein, except such as have
been  obtained  under the 1933 Act, the 1934 Act and the 1940 Act, and as may be
required under state securities laws.

                  (f) The execution and delivery of this  Agreement did not, and
the consummation of the transactions  contemplated  hereby will not, result in a
violation of the Trust's  Agreement and  Declaration  of Trust or By-Laws or any
provision of any material agreement, indenture,  instrument,  contract, lease or
other  undertaking  (in each case known to such  counsel) to which the Acquiring
Fund is a party or by which it or any of its  properties  may be bound or to the
knowledge of such counsel,  result in the  acceleration of any obligation or the
imposition of any penalty, under any agreement, judgment, or decree to which the
Acquiring Fund is a party or by which it is bound.

                  (g) Only  insofar as they relate to the  Acquiring  Fund,  the
descriptions  in  the   Prospectus/Proxy   Statement  of  statutes,   legal  and
governmental proceedings and material contracts, if any, are accurate and fairly
present the information required to be shown.

                  (h) Such  counsel  does not know of any legal or  governmental
proceedings,  only insofar as they relate to the Acquiring Fund,  existing on or
before the  effective  date of the  Registration  Statement  or the Closing Date
required  to be  described  in the  Registration  Statement  or to be  filed  as
exhibits  to the  Registration  Statement  which are not  described  or filed as
required.

                  (i) To  the  knowledge  of  such  counsel,  no  litigation  or
administrative   proceeding  or   investigation   of  or  before  any  court  or
governmental body is presently pending or threatened as to the Acquiring Fund or
any of its  properties  or assets  and the  Acquiring  Fund is not a party to or
subject to the  provisions  of any  order,  decree or  judgment  of any court or
governmental  body, which materially and adversely  affects its business,  other
than as previously disclosed in the Registration Statement.

         Such  counsel  shall  also  state  that  they  have   participated   in
conferences  with officers and other  representatives  of the Acquiring  Fund at
which the contents of the  Prospectus/Proxy  Statement and related  matters were
discussed  and,  although  they  are not  passing  upon  and do not  assume  any
responsibility  for the  accuracy,  completeness  or fairness of the  statements
contained in the  Prospectus/Proxy  Statement (except to the extent indicated in
paragraph (g) of their above opinion), on the basis of the foregoing (relying as
to materiality  to a large extent upon the opinions of the Trust's  officers and
other  representatives  of the  Acquiring  Fund),  no facts  have  come to their
attention  that lead them to believe that the  Prospectus/Proxy  Statement as of
its date, as of the date of the meeting of the shareholders of the Selling Fund,
and as of the Closing Date,  contained an untrue statement of a material fact or
omitted to state a material  fact  required to be stated  therein  regarding the
Acquiring Fund or necessary,  in the light of the circumstances under which they
were made, to make the  statements  therein  regarding  the  Acquiring  Fund not
misleading.  Such  opinion  may state that such  counsel  does not  express  any
opinion or belief as to the financial statements or any financial or statistical
data, or as to the  information  relating to the Selling Fund,  contained in the
Prospectus/Proxy  Statement or the Registration Statement, and that such opinion
is solely for the benefit of Cova and the Selling Fund.

         Such opinion shall contain such assumptions and limitations as shall be
in the opinion of Sullivan & Worcester  LLP  appropriate  to render the opinions
expressed therein.

         In this paragraph  6.2,  references to the  Prospectus/Proxy  Statement
include and relate to only the text of such  Prospectus/Proxy  Statement and not
to any  exhibits or  attachments  thereto or to any  documents  incorporated  by
reference therein.

                                   ARTICLE VII

            CONDITIONS PRECEDENT TO OBLIGATIONS OF THE ACQUIRING FUND

         The  obligations  of the  Acquiring  Fund to complete the  transactions
provided for herein shall be subject, at its election, to the performance by the
Selling Fund of all the obligations to be performed by it hereunder on or before
the Closing Date and, in addition thereto, the following conditions:

         7.1 All representations,  covenants, and warranties of the Selling Fund
contained in this Agreement  shall be true and correct as of the date hereof and
as of the  Closing  Date with the same  force and effect as if made on and as of
the Closing  Date,  and the Selling Fund shall have  delivered to the  Acquiring
Fund on the Closing Date a certificate  executed in its name by Cova's President
or Vice President,  in form and substance satisfactory to the Acquiring Fund and
dated as of the Closing Date, to such effect and as to such other matters as the
Acquiring Fund shall reasonably request.

         7.2 The  Selling  Fund shall have  delivered  to the  Acquiring  Fund a
statement of the Selling Fund's assets and liabilities,  together with a list of
the Selling Fund's portfolio securities showing the tax costs of such securities
by lot and the  holding  periods of such  securities,  as of the  Closing  Date,
certified by the Treasurer of Cova.

         7.3 The  Acquiring  Fund shall have  received  on the  Closing  Date an
opinion of Blazzard, Grodd & Hasenauer,  P.C., counsel to the Selling Fund, in a
form satisfactory to the Acquiring Fund covering the following points:

                  (a) The  Selling  Fund is a  separate  investment  series of a
Massachusetts  business  trust  duly  organized,  validly  existing  and in good
standing under the laws of the Commonwealth of  Massachusetts  and has the power
to own  all of its  properties  and  assets  and to  carry  on its  business  as
presently conducted.

                  (b) The  Selling  Fund is a  separate  investment  series of a
Massachusetts  business trust registered as an investment company under the 1940
Act, and, to such counsel's knowledge,  such registration with the Commission as
an investment company under the 1940 Act is in full force and effect.

                  (c) This  Agreement  has been duly  authorized,  executed  and
delivered by the Selling Fund and, assuming due  authorization,  execution,  and
delivery  of this  Agreement  by the  Acquiring  Fund,  is a valid  and  binding
obligation  of  the  Selling  Fund  enforceable  against  the  Selling  Fund  in
accordance with its terms, subject as to enforcement, to bankruptcy, insolvency,
reorganization,  moratorium  and other laws relating to or affecting  creditors'
rights generally and to general equity principles.

                  (d) To the  knowledge of such counsel,  no consent,  approval,
authorization  or order of any court or  governmental  authority  of the  United
States or the  Commonwealth of Massachusetts is required for consummation by the
Selling Fund of the transactions  contemplated herein,  except such as have been
obtained  under  the 1933  Act,  the 1934  Act and the 1940  Act,  and as may be
required under state securities laws.

                  (e) The execution and delivery of this  Agreement did not, and
the consummation of the transactions  contemplated  hereby will not, result in a
violation of Cova's  Agreement and  Declaration  of Trust or By-laws,  or to the
knowledge of such counsel,  any provision of any material agreement,  indenture,
instrument,  contract, lease or other undertaking to which the Selling Fund is a
party or by which it or any of its  properties may be bound or, to the knowledge
of such counsel,  result in the acceleration of any obligation or the imposition
of any penalty,  under any agreement,  judgment,  or decree to which the Selling
Fund is a party or by which it is bound.

                  (f) Only  insofar  as they  relate to the  Selling  Fund,  the
descriptions in the Prospectus/Proxy Statement of statutes, legal and government
proceedings and material contracts,  if any, are accurate and fairly present the
information required to be shown.

                  (g) To the  knowledge of such  counsel,  there are no legal or
governmental  proceedings,  only  insofar  as they  relate to the  Selling  Fund
existing on or before the effective  date of the  Registration  Statement or the
Closing Date,  required to be described in the  Registration  Statement or to be
filed as exhibits to the Registration Statement which are not described or filed
as required.

                  (h) To  the  knowledge  of  such  counsel,  no  litigation  or
administrative   proceeding  or   investigation   of  or  before  any  court  or
governmental  body is presently  pending or threatened as to the Selling Fund or
any of its  respective  properties  or assets and the Selling  Fund is neither a
party to nor subject to the  provisions of any order,  decree or judgment of any
court or governmental  body, which materially and adversely affects its business
other than as previously disclosed in the Prospectus/Proxy Statement.

                  (i) Assuming  that a  consideration  therefor of not less than
the net asset value  thereof has been paid,  and assuming  that such shares were
issued  in  accordance  with  the  terms  of  the  Selling  Fund's  registration
statement, or any amendment thereto, in effect at the time of such issuance, all
issued and  outstanding  shares of the Selling Fund are legally issued and fully
paid and non-assessable.

         Such  counsel  shall  also  state  that  they  have   participated   in
conferences with officers and other representatives of the Selling Fund at which
the  contents  of  the  Prospectus/Proxy  Statement  and  related  matters  were
discussed  and,  although  they  are not  passing  upon  and do not  assume  any
responsibility  for the  accuracy,  completeness  or fairness of the  statements
contained in the  Prospectus/Proxy  Statement (except to the extent indicated in
paragraph (f) of their above opinion), on the basis of the foregoing (relying as
to materiality to a large extent upon the opinions of Cova's  officers and other
representatives of the Selling Fund), no facts have come to their attention that
lead them to believe that the  Prospectus/Proxy  Statement as of its date, as of
the date of the meeting of the  shareholders  of the Selling Fund, and as of the
Closing  Date,  contained an untrue  statement of a material  fact or omitted to
state a material fact required to be stated  therein  regarding the Selling Fund
or necessary,  in the light of the circumstances  under which they were made, to
make the  statements  therein  regarding the Selling Fund not  misleading.  Such
opinion may state that such counsel does not express any opinion or belief as to
the  financial  statements  or  any  financial  or  statistical  data,  or as to
information  relating to the Acquiring Fund,  contained in the  Prospectus/Proxy
Statement  or  Registration  Statement,  and that such opinion is solely for the
benefit of the Trust and the Acquiring Fund.

         Such opinion shall contain such other  assumptions  and  limitations as
shall be in the opinion of Blazzard,  Grodd &  Hasenauer,  P.C.  appropriate  to
render the  opinions  expressed  therein,  and shall  indicate,  with respect to
matters of Massachusetts law that as Blazzard,  Grodd & Hasenauer,  P.C. are not
admitted to the bar of  Massachusetts,  such  opinions are based either upon the
review  of  published   statutes,   cases  and  rules  and  regulations  of  the
Commonwealth of Massachusetts or upon an opinion of Massachusetts counsel.

         In this paragraph  7.3,  references to the  Prospectus/Proxy  Statement
include and relate to only the text of such  Prospectus/Proxy  Statement and not
to any  exhibits or  attachments  thereto or to any  documents  incorporated  by
reference therein.

                                  ARTICLE VIII

          FURTHER CONDITIONS PRECEDENT TO OBLIGATIONS OF THE ACQUIRING
                            FUND AND THE SELLING FUND

         If any of the  conditions set forth below do not exist on or before the
Closing Date with respect to the Selling Fund or the Acquiring  Fund,  the other
party to this Agreement shall, at its option,  not be required to consummate the
transactions contemplated by this Agreement:

         8.1 This Agreement and the transactions  contemplated herein shall have
been approved by the requisite vote of the holders of the outstanding  shares of
the Selling Fund in  accordance  with the  provisions  of Cova's  Agreement  and
Declaration  of Trust  and  By-Laws  and  certified  copies  of the  resolutions
evidencing  such  approval  shall have been  delivered  to the  Acquiring  Fund.
Notwithstanding  anything herein to the contrary,  neither the Acquiring Fund or
the Selling Fund may waive the conditions set forth in this paragraph 8.1.

         8.2 On the  Closing  Date,  the  Commission  shall  not have  issued an
unfavorable  report  under  Section  25(b) of the 1940 Act, nor  instituted  any
proceeding  seeking to enjoin the consummation of the transactions  contemplated
by this  Agreement  under Section  25(c) of the 1940 Act and no action,  suit or
other proceeding shall be threatened or pending before any court or governmental
agency in which it is sought to restrain or prohibit, or obtain damages or other
relief in  connection  with,  this  Agreement or the  transactions  contemplated
herein.

         8.3 All  required  consents of other  parties  and all other  consents,
orders,  and  permits  of  federal,   state  and  local  regulatory  authorities
(including those of the Commission and of state Blue Sky securities authorities,
including any necessary  "no-action" positions of and exemptive orders from such
federal  and state  authorities)  to  permit  consummation  of the  transactions
contemplated hereby shall have been obtained, except where failure to obtain any
such consent,  order,  or permit would not involve a risk of a material  adverse
effect on the assets or properties  of the  Acquiring  Fund or the Selling Fund,
provided that either party hereto may for itself waive any of such conditions.

         8.4 The  Registration  Statement shall have become  effective under the
1933 Act, and no stop orders  suspending the  effectiveness  of the Registration
Statement  shall have been  issued  and,  to the best  knowledge  of the parties
hereto,  no  investigation  or  proceeding  for that  purpose  shall  have  been
instituted or be pending, threatened or contemplated under the 1933 Act.

         8.5 The parties shall have  received a favorable  opinion of Sullivan &
Worcester LLP addressed to the Acquiring Fund and the Selling Fund substantially
to the effect that for federal income tax purposes:

                  (a) The transfer of all of the Selling Fund assets in exchange
solely for the Acquiring Fund Shares and the assumption by the Acquiring Fund of
the identified  liabilities of the Selling Fund followed by the  distribution of
the Acquiring Fund Shares to the Selling Fund  Shareholders  in dissolution  and
liquidation of the Selling Fund will  constitute a  "reorganization"  within the
meaning of Section  368(a)(1)(F)  of the Code,  and the  Acquiring  Fund and the
Selling  Fund will each be a "party to a  reorganization"  within the meaning of
Section 368(b) of the Code.

                  (b) No gain or loss will be recognized  by the Acquiring  Fund
upon the  receipt of the assets of the Selling  Fund solely in exchange  for the
Acquiring Fund Shares and the assumption by the Acquiring Fund of the identified
liabilities of the Selling Fund.

                  (c) No gain or loss will be  recognized  by the  Selling  Fund
upon the transfer of the Selling Fund assets to the  Acquiring  Fund in exchange
for the Acquiring  Fund Shares and the  assumption by the Acquiring  Fund of the
identified  liabilities  of the Selling Fund or upon the  distribution  (whether
actual  or   constructive)   of  the  Acquiring  Fund  Shares  to  Selling  Fund
Shareholders in exchange for their shares of the Selling Fund.

                  (d) No gain or loss will be  recognized  by the  Selling  Fund
Shareholders  upon the exchange of their  Selling Fund shares for the  Acquiring
Fund Shares in liquidation of the Selling Fund.

                  (e) The  aggregate  tax basis for the  Acquiring  Fund  Shares
received by each Selling Fund Shareholder pursuant to the Reorganization will be
the same as the  aggregate  tax basis of the  Selling  Fund  shares held by such
shareholder  immediately prior to the Reorganization,  and the holding period of
the Acquiring Fund Shares to be received by each Selling Fund  Shareholder  will
include the period during which the Selling Fund shares exchanged  therefor were
held by such shareholder  (provided the Selling Fund shares were held as capital
assets on the date of the Reorganization).

                  (f) The tax basis of the Selling  Fund assets  acquired by the
Acquiring  Fund will be the same as the tax basis of such  assets to the Selling
Fund  immediately  prior to the  Reorganization,  and the holding  period of the
assets of the Selling Fund in the hands of the  Acquiring  Fund will include the
period during which those assets were held by the Selling Fund.

         Notwithstanding anything herein to the contrary,  neither the Acquiring
Fund nor the Selling Fund may waive the  conditions  set forth in this paragraph
8.5.

         8.6 The Acquiring Fund shall have received from Deloitte & Touche LLP a
letter  addressed to the Acquiring  Fund, in form and substance  satisfactory to
the Acquiring Fund, to the effect that:

                  (a) they are independent  certified  public  accountants  with
respect  to the  Selling  Fund  within  the  meaning  of the  1933  Act  and the
applicable published rules and regulations thereunder;

                  (b) on the  basis of  limited  procedures  agreed  upon by the
Acquiring  Fund  and  described  in  such  letter  (but  not an  examination  in
accordance with generally accepted auditing standards), the Capitalization Table
appearing in the Registration Statement and Prospectus/Proxy  Statement has been
obtained from and is consistent with the accounting records of the Selling Fund;

                  (c) on the  basis of  limited  procedures  agreed  upon by the
Acquiring  Fund  and  described  in  such  letter  (but  not an  examination  in
accordance with generally accepted auditing standards),  the pro forma financial
statements that are included in the Registration  Statement and Prospectus/Proxy
Statement agree to the accounting  records of the Acquiring Fund and the Selling
Fund or with  written  estimates  provided by each Fund's  management,  and were
found to be mathematically correct; and

                  (d) on the  basis of  limited  procedures  agreed  upon by the
Acquiring  Fund  and  described  in  such  letter  (but  not an  examination  in
accordance with generally accepted auditing standards), the data utilized in the
calculations  of the pro forma  expense  ratios  appearing  in the  Registration
Statement  and  Prospectus/Proxy  Statement  agree  with  underlying  accounting
records of the Selling  Fund or with  written  estimates  by the Selling  Fund's
management and were found to be mathematically correct.

         In addition,  unless waived by the Acquiring  Fund,  the Acquiring Fund
shall  have  received  from  Deloitte  & Touche  LLP a letter  addressed  to the
Acquiring Fund dated on the Closing Date, in form and substance  satisfactory to
the Acquiring Fund, to the effect that on the basis of limited procedures agreed
upon by the Acquiring Fund (but not an examination in accordance  with generally
accepted auditing standards),  the net asset value per share of the Selling Fund
as of the  Valuation  Date was computed and the  valuation of the  portfolio was
consistent with the valuation practices of the Acquiring Fund.

         8.7 The Selling Fund shall have  received  from Deloitte & Touche LLP a
letter addressed to the Selling Fund, in form and substance  satisfactory to the
Selling Fund, to the effect that:

                  (a) they are independent  certified  public  accountants  with
respect  to the  Acquiring  Fund  within  the  meaning  of the  1933 Act and the
applicable published rules and regulations thereunder;

                  (b) they had performed  limited  procedures agreed upon by the
Selling Fund and described in such letter (but not an  examination in accordance
with generally accepted auditing  standards) which consisted of a reading of any
unaudited pro forma financial statements included in the Registration  Statement
and Prospectus/Proxy Statement, and making inquiries of appropriate officials of
the  Trust  responsible  for  financial  and  accounting  matters  whether  such
unaudited  pro forma  financial  statements  comply  as to form in all  material
respects with the  applicable  accounting  requirements  of the 1933 Act and the
published rules and regulations thereunder;

                  (c) on the  basis of  limited  procedures  agreed  upon by the
Selling Fund and described in such letter (but not an  examination in accordance
with generally accepted auditing standards),  the Capitalization Table appearing
in the Registration  Statement and Prospectus/Proxy  Statement has been obtained
from and is consistent with the accounting records of the Acquiring Fund; and

                  (d) on the  basis of  limited  procedures  agreed  upon by the
Selling Fund (but not an  examination  in  accordance  with  generally  accepted
auditing  standards),  the data  utilized in the  calculations  of the pro forma
expense  ratios  appearing in the  Registration  Statement and  Prospectus/Proxy
Statement agree with written  estimates by each Fund's management and were found
to be mathematically correct.

                                   ARTICLE IX

                                    EXPENSES

         9.1 Except as  otherwise  provided  for  herein,  all  expenses  of the
transactions contemplated by this Agreement incurred by the Selling Fund and the
Acquiring  Fund,  whether  incurred  before or after the date of this Agreement,
will be borne by Metropolitan  Life Insurance  Company or one of its affiliates.
Such expenses include,  without limitation,  (a) expenses incurred in connection
with the entering into and the carrying out of the provisions of this Agreement;
(b) expenses  associated  with the  preparation  and filing of the  Registration
Statement  under the 1933 Act  covering the  Acquiring  Fund Shares to be issued
pursuant to the provisions of this Agreement;  (c) registration or qualification
fees and  expenses of  preparing  and filing such forms as are  necessary  under
applicable  state  securities  laws to qualify the  Acquiring  Fund Shares to be
issued  in  connection  herewith  in  each  state  in  which  the  Selling  Fund
Shareholders are resident as of the date of the mailing of the  Prospectus/Proxy
Statement to such shareholders;  (d) postage; (e) printing; (f) accounting fees;
(g) legal fees; and (h) solicitation  costs of the transaction.  Notwithstanding
the  foregoing,  the  Acquiring  Fund  shall  pay  its  own  federal  and  state
registration fees.

                                    ARTICLE X

                    ENTIRE AGREEMENT; SURVIVAL OF WARRANTIES

         10.1 The  Acquiring  Fund and the Selling Fund agree that neither party
has made any representation,  warranty or covenant not set forth herein and that
this Agreement constitutes the entire agreement between the parties.

         10.2 The representations,  warranties,  and covenants contained in this
Agreement or in any document delivered pursuant hereto or in connection herewith
shall not survive the consummation of the transactions contemplated hereunder.

                                   ARTICLE XI

                                   TERMINATION

         11.1 This  Agreement may be  terminated by the mutual  agreement of the
Acquiring  Fund and the Selling Fund. In addition,  either the Acquiring Fund or
the Selling Fund may at its option  terminate  this Agreement at or prior to the
Closing Date because:

     (a) of a breach by the other of any representation,  warranty, or agreement
contained  herein to be performed at or prior to the Closing  Date, if not cured
within 30 days; or

                  (b) a  condition  herein  expressed  to be  precedent  to  the
obligations of the terminating party has not been met and it reasonably  appears
that it will not or cannot be met.

         11.2 In the event of any such  termination,  in the  absence of willful
default,  there  shall be no  liability  for  damages  on the part of either the
Acquiring Fund, the Selling Fund, the Trust, Cova, the respective  Trustees,  or
officers, to the other party or its Trustees,  or officers,  but each shall bear
the expenses  incurred by it incidental to the  preparation  and carrying out of
this Agreement as provided in paragraph 9.1.

                                   ARTICLE XII

                                   AMENDMENTS

         12.1 This Agreement may be amended,  modified,  or supplemented in such
manner as may be mutually  agreed upon in writing by the authorized  officers of
the Selling Fund and the Acquiring Fund; provided,  however,  that following the
meeting of  shareholders  of the Selling Fund  pursuant to paragraph 5.2 of this
Agreement,  no such amendment may have the effect of changing the provisions for
determining  the number of the Acquiring Fund Shares to be issued to the Selling
Fund  Shareholders  under this  Agreement to the detriment of such  Shareholders
without their further approval.

                                  ARTICLE XIII

               HEADINGS; COUNTERPARTS; GOVERNING LAW; ASSIGNMENT;
                             LIMITATION OF LIABILITY

         13.1 The Article and paragraph headings contained in this Agreement are
for  reference  purposes  only and shall not  affect in any way the  meaning  or
interpretation of this Agreement.

     13.2 This Agreement may be executed in any number of counterparts,  each of
which shall be deemed an original.

         13.3 This  Agreement  shall be governed by and  construed in accordance
with the laws of the State of Delaware,  without  giving effect to the conflicts
of laws  provisions  thereof;  provided,  however,  that the due  authorization,
execution and delivery of this Agreement, in the case of the Selling Fund, shall
be governed and construed in  accordance  with the laws of the  Commonwealth  of
Massachusetts,  without  giving  effect  to the  conflicts  of  laws  provisions
thereof.

         13.4 This Agreement  shall bind and inure to the benefit of the parties
hereto and their respective  successors and assigns,  but, except as provided in
this paragraph, no assignment or transfer hereof or of any rights or obligations
hereunder  shall be made by any party  without the written  consent of the other
party.  Nothing herein expressed or implied is intended or shall be construed to
confer upon or give any person,  firm,  or  corporation,  other than the parties
hereto and their respective successors and assigns, any rights or remedies under
or by reason of this Agreement.

         13.5 With  respect  to both Cova and the Trust,  the names used  herein
refer  respectively  to the trust created and, as the case may be, the Trustees,
as trustees but not  individually or personally,  acting from time to time under
organizational  documents  filed  in  Massachusetts  in the  case  of  Cova  and
Delaware, in the case of the Trust, which are hereby referred to and are also on
file at the  principal  offices of Cova or, as the case may be,  the Trust.  The
obligations  of Cova or of the  Trust  entered  into  in the  name or on  behalf
thereof by any of the Trustees,  representatives or agents of Cova or the Trust,
as the case may be, are made not individually,  but in such capacities,  and are
not binding upon any of the Trustees,  shareholders or  representatives  of Cova
or, as the case may be, the Trust personally,  but bind only the trust property,
and all persons  dealing with the Selling Fund or the  Acquiring  Fund must look
solely to the trust  property  belonging to the Selling Fund or, as the case may
be, the Acquiring  Fund for the  enforcement  of any claims  against the Selling
Fund or, as the case may be, the Acquiring Fund.


<PAGE>





     IN WITNESS WHEREOF,  the parties have duly executed this Agreement,  all as
of the date first written above.

                           COVA SERIES TRUST ON BEHALF OF
                           QUALITY BOND PORTFOLIO

                           By:

                           Name: Mark Reynolds

                           Title: President

                           MET INVESTORS SERIES TRUST ON BEHALF OF J.P. MORGAN
                           QUALITY BOND PORTFOLIO

                           By:

                           Name: Elizabeth M. Forget

                           Title: President


<PAGE>


                                                                     Exhibit B

-------------------------------------------------------------------------------
Quality Bond Portfolio                              For the year ended 12/31/99
Managed by J.P. Morgan Investment Management

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

         The Quality  Bond  Portfolio  provided a total return of -1.54% for the
year ending  December  31,  1999.  The Salomon  Broad  Investment  Grade  Index1
returned -0.84% for the same time period.

         Bond yields ended the year sharply  higher as investors  reassessed the
strengthening  economy and  anticipated  tighter  monetary  policy after the Y2K
turn.  Consumption  continued to grow rapidly as third quarter final GDP at 5.7%
was revised  almost a full  percentage  point above the original  estimate.  The
strong equity rally in December  suggests the Fed's  tightening  action thus far
will do  little to stem  economic  growth.  Low  unemployment,  firm wage  laws,
together with the  unprecedented  external  deficit,  imply the need to slow the
economy to a more  sustainable  pace,  even in the  absence  of any  significant
consumer  price  pressures.  The  Salomon  BIG Index  fell 0.2% for the  quarter
bringing the full year decline to -0.8%.

         Earlier in the year,  the  Portfolio was  conservatively  positioned in
corporate bonds and held a heavy  allocation to mortgage backed  securities.  In
addition we  maintained  an  overweight  position in AAA rated agency  debenture
bonds. Towards the end of the year, the Portfolio's largest positions, vis-a-vis
the major  aggregate  indexes,  reflected  our  positive  outlook  on  mortgages
relative to U.S. Treasuries. The corporate sector outperformed Treasuries during
the last  quarter.  This was  primarily due to the abatement of Y2K fears in the
market and the presence of buyers who had built up cash and were  stretching for
yield ahead of the first quarter. The Portfolio was modestly overweighted in the
corporate  sector and we remained  comfortable  with the overweight  position in
anticipation of a strong economic backdrop and light near-term supply.

         Following  the late  October Fed  tightening  and their move to neutral
bias,  Treasury yields fell by approximately 30 basis points. With the view that
this move put  yields  below  justifiable  levels,  we shifted  the  Portfolio's
duration  position  early in November  from neutral to a modest  short  position
relative to the index. We maintained this duration  position  through the end of
the year.

         With little sign of any  material  slowing in U.S.  growth,  aside from
some  moderation  in the  construction  sector,  the  U.S.  bond  market  lacked
fundamental  support at year-end.  Strong  business and consumer  confidence,  a
robust  equity  market  and  very  buoyant  labor  market  suggest  the need for
additional  Fed  policy   tightening.   The  market  continues  to  discount  an
insufficient  amount of tightening  this year in order to slow the economy to an
acceptable  pace. As a result,  we expect to continue to remain defensive in the
first  half of next  year in  terms of the  Portfolio's  duration  positions  as
U.S.Treasury yields should continue to move higher.

Harriet T. Huber
William G. Tennille
Portfolio Managers

J.P. Morgan Investment Management Inc.
------------------------------------------------------------------------------
Asset Allocation (% of portfolio market value)
As of 12/31/99



JPM qual bond pie chart


U.S. Agency and Corporate Mortgage Backed         53.3
Corporate Investment Grade                        24.3
U.S. Treasury and Agency                          13.6
Asset Backed Securities                            6.3
Corporate High Yield                               1.4
Emerging Market Debt                               1.1


      Quality Bond Portfolio, managed by J.P. Morgan Investment Management
             vs. Salomon Brothers Broad Investment-Grade Bond Index
                            Growth Based on $10,000+

                                  [Line Graph]


JPM qual bond vs Salomon plot points
                 JPM Quality Bond          Salomon

                  10000                     10000
"6/96"            10095                     10129
                  10140                     10318
"12/96"           10577                     10629
                  10488                     10574
"6/97"            10845                     10955
                  11190                     11319
"12/97"           11495                     11652
                  11706                     11840
"6/98"            11983                     12114
                  12481                     12617
"12/98"           12469                     12673
                  12390                     12609
"6/99"            12209                     12497
                  12277                     12588
"12/99"           12277                     12566

<TABLE>
<CAPTION>

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

                                                                 Average Annual Return1
------------------------------- -----------------------------------------------------------------------------------------
<S>                               <C>                            <C>                         <C>
------------------------------- ----------------------------- ----------------------------- -----------------------------

                                           1 Year                        3 Year                   Since Inception
------------------------------- ----------------------------- ----------------------------- -----------------------------
------------------------------- ----------------------------- ----------------------------- -----------------------------
Quality Bond Portfolio,
managed by JPMIM

                                           -1.54%                        5.18%                         5.79%
------------------------------- ----------------------------- ----------------------------- -----------------------------
------------------------------- ----------------------------- ----------------------------- -----------------------------
Salomon Brothers BIG Index

                                           -0.84%                        5.74%                         6.43%
------------------------------- ----------------------------- ----------------------------- -----------------------------
</TABLE>

+Performance is shown from date of initial public offering, May 1, 1996.

1. "Average  Annual Return" is calculated  including  reinvestment of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future  results.  The value of an investment in the Quality Bond
Portfolio managed by J.P. Morgan Investment Management (JPMIM) and the return on
the investment  will fluctuate,  and redemption  proceeds may be higher or lower
than an investor's original cost.

         Performance  data is historical and includes changes in share price and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

         Graph  prepared  by Cova.  The index  returns  in the graph  above were
generated by CDA Wiesenberger HySales software. Comparison line graphs chart the
hypothetical  growth of $10,000 over a given historical period of time. Although
data are gathered from reliable  sources,  accuracy and  completeness  cannot be
guaranteed.


--------
         1 The Salomon  Brothers  Broad  Investment-Grade  Bond Index (BIG) is a
market-capitalized weighted index that includes fixed-rate Treasury,  government
sponsored,  corporate (Baa3/BBB or better) and mortgage securities. The Index is
not available for direct investment and does not reflect any expenses.
<PAGE>


                       STATEMENT OF ADDITIONAL INFORMATION

                            Acquisition of Assets of

                             QUALITY BOND PORTFOLIO

                                   a series of

                                COVA SERIES TRUST
                                 One Tower Lane
                                   Suite 3000
                        Oakbrook Terrace, Illinois 60181
                                 (800) 831-5433

                                       and

                          NEUBERGER BERMAN BOND SERIES

                                   a series of

                              SECURITY FIRST TRUST
                          11365 West Olympic Boulevard
                         Los Angeles, California 90064
                                 (800) 283-4536

                        By and In Exchange For Shares of

                       J.P. MORGAN QUALITY BOND PORTFOLIO

                                   a series of

                           MET INVESTORS SERIES TRUST
                            610 Newport Center Drive
                                   Suite 1350
                        Newport Beach, California 92660
                                 (800) 848-3854

         This Statement of Additional Information,  relating specifically to the
proposed  transfer of the assets and  liabilities of Quality Bond Portfolio (the
"Cova  Portfolio"),  a series of Cova Series Trust,  and  Neuberger  Berman Bond
Series (the "SF  Portfolio"),  a series of Security  First Trust to J.P.  Morgan
Quality Bond Portfolio,  (the "Met Portfolio" or the  "Portfolio"),  a series of
Met  Investors  Series  Trust,  in  exchange  for Class A shares  of  beneficial
interest,  $.001 par  value per  share,  of the Met  Portfolio  (to be issued to
holders of shares of the Cova Portfolio and the SF  Portfolio),  consists of the
information  set forth below  pertaining  to the Met Portfolio and the following
described  documents,  each of which is  attached  hereto  and  incorporated  by
reference herein:

     (1)  The Statement of Additional  Information of the Cova  Portfolio  dated
          May 1, 2000;

     (2)  The  Statement of  Additional  Information  of the SF Portfolio  dated
          November 30, 2000 (to be filed by amendment);

     (3)  Annual Report of the Cova  Portfolio  for the year ended  December 31,
          1999;


     (4)  Semi-Annual Report of the Cova Portfolio dated June 30, 2000;


     (5)  Annual Report of the SF Portfolio dated July 31, 2000; and


     (6)  Pro Forma Financial Statements dated as of June 30, 2000.


         This  Statement of Additional  Information,  which is not a prospectus,
supplements,  and  should  be read in  conjunction  with,  the  Prospectus/Proxy
Statement of the Met Portfolio,  the Cova  Portfolio and the SF Portfolio  dated
December  ,  2000.  A copy of the  Prospectus/Proxy  Statement  may be  obtained
without charge by calling or writing to the Met Portfolio, the Cova Portfolio or
the SF Portfolio at the telephone numbers or addresses set forth above.

                       INVESTMENT OBJECTIVES AND POLICIES

         The following information  supplements the discussion of the investment
objectives and policies of the Met Portfolio in the Prospectus/Proxy Statement.

Asset-Backed Securities

         Asset-backed securities include interests in pools of receivables, such
as motor vehicle installment  purchase  obligations and credit card receivables.
Such  securities  are  generally  issued  as  pass-through  certificates,  which
represent  undivided  fractional  ownership interests in the underlying pools of
assets.

         Asset-backed  securities  are not  issued  or  guaranteed  by the  U.S.
government  or its  agencies  or  government-sponsored  entities;  however,  the
payment of principal  and interest on such  obligations  may be guaranteed up to
certain  amounts and for a certain time period by a letter of credit issued by a
financial  institution (such as a bank or insurance  company)  unaffiliated with
the issuers of such securities. In addition, such securities generally will have
remaining  estimated lives at the time of purchase of five years or less. Due to
the possibility that prepayments (on automobile loans and other collateral) will
alter the cash flow on asset-backed securities,  is not possible to determine in
advance the actual final maturity date or average life.  Faster  prepayment will
shorten the average life and shorter prepayments will lengthen it.

         The purchase of asset-backed  securities raises considerations peculiar
to the financing of the  instruments  underlying such  securities.  For example,
most organizations that issue asset-backed  securities relating to motor vehicle
installment  purchase  obligations  perfect their interests in their  respective
obligations  only by filing a financing  statement and by having the servicer of
the obligations,  which is usually the originator, take custody thereof. In such
circumstances,  if the  servicer  were to sell the same  obligations  to another
party,  in  violation  of its duty not to do so, there is a risk that such party
could acquire an interest in the obligations  superior to that of holders of the
asset-backed  securities.  Also, although most such obligations grant a security
interest  in the motor  vehicle  being  financed,  in most  states the  security
interest in a motor vehicle must be noted on the certificate of title to perfect
such security  interest against  competing  claims of other parties.  Due to the
large number of vehicles  involved,  however,  the  certificate of title to each
vehicle  financed,  pursuant  to the  obligations  underlying  the  asset-backed
securities,  usually is not amended to reflect the  assignment  of the  seller's
security interest for the benefit of the holders of the asset-backed securities.
Therefore,  there is the possibility  that recoveries on repossessed  collateral
may not, in some cases, be available to support payments on those securities. In
addition,  various state and federal laws give the motor vehicle owner the right
to assert  against the holder of the owner's  obligation  certain  defenses such
owner would have against the seller of the motor vehicle.  The assertion of such
defenses could reduce payments on the related asset-backed  securities.  Insofar
as credit card  receivables  are concerned,  credit card holders are entitled to
the protection of a number of state and federal  consumer  credit laws,  many of
which give such holders the right to set off certain  amounts  against  balances
owed on the credit card,  thereby reducing the amounts paid on such receivables.
In addition, unlike most other asset-backed securities,  credit card receivables
are unsecured obligations of the card holder.

Brady Bonds

         Brady Bonds are  securities  created  through the  exchange of existing
commercial bank loans to public and private entities in certain emerging markets
for new bonds in connection with debt restructurings  under a debt restructuring
plan introduced by former U.S. Secretary of the Treasury, Nicholas F. Brady (the
"Brady Plan").  Brady Plan debt  restructurings have been implemented to date in
Argentina,  Brazil, Bulgaria, Costa Rica, Croatia, Dominican Republic,  Ecuador,
Jordan,  Mexico,  Morocco,  Nigeria,  Panama,  Peru,  the  Philippines,  Poland,
Slovenia, Uruguay and Venezuela. Brady Bonds have been issued only recently, and
for  that  reason  do not  have a  long  payment  history.  Brady  Bonds  may be
collateralized  or  uncollateralized,  are  issued in  various  currencies  (but
primarily the U.S. dollar) and are actively traded in over-the-counter secondary
markets. U.S. dollar-denominated, collateralized Brady Bonds, which may be fixed
rate bonds or floating-rate  bonds, are generally  collateralized  in full as to
principal by U.S.  Treasury  zero coupon  bonds having the same  maturity as the
bonds.  Brady  Bonds  are  often  viewed  as  having  three  or  four  valuation
components:   the  collateralized   repayment  of  principal  at  maturity;  the
collateralized  interest payments;  the uncollateralized  interest payments; and
any  uncollateralized  repayment of principal at maturity (the  uncollateralized
amounts  constituting  the  "residual  risk").  In light of the residual risk of
Brady Bonds and the history of defaults of  countries  issuing  Brady Bonds with
respect to commercial bank loans by public and private entities,  investments in
Brady Bonds may be viewed as speculative.

Convertible Securities

         The  Portfolio  may invest in  convertible  securities of domestic and,
subject to the Portfolio's investment strategy, foreign issuers. The convertible
securities  in which the  Portfolio  may invest  include any debt  securities or
preferred  stock which may be  converted  into  common  stock or which carry the
right to purchase  common stock.  Convertible  securities  entitle the holder to
exchange  the  securities  for a  specified  number of  shares of common  stock,
usually of the same  company,  at specified  prices  within a certain  period of
time.

         Convertible  securities  may be  converted  at either a stated price or
stated rate into underlying shares of common stock.  Although to a lesser extent
than with fixed-income  securities,  the market value of convertible  securities
tends to decline as interest rates increase and,  conversely,  tends to increase
as interest rates decline. In addition,  because of the conversion feature,  the
market value of convertible  securities  tends to vary with  fluctuations in the
market value of the  underlying  common stock.  A unique  feature of convertible
securities is that as the market price of the underlying  common stock declines,
convertible  securities tend to trade  increasingly on a yield basis, and so may
not experience market value declines to the same extent as the underlying common
stock.  When the market  price of the  underlying  common stock  increases,  the
prices of the  convertible  securities tend to rise as a reflection of the value
of the  underlying  common stock.  While no securities  investments  are without
risk,  investments in  convertible  securities  generally  entail less risk than
investments in common stock of the same issuer.

         Convertible securities are investments that provide for a stable stream
of income with  generally  higher  yields than  common  stocks.  There can be no
assurance of current  income because the issuers of the  convertible  securities
may  default on their  obligations.  A  convertible  security,  in  addition  to
providing fixed income,  offers the potential for capital  appreciation  through
the  conversion  feature,  which enables the holder to benefit from increases in
the market price of the  underlying  common stock.  There can be no assurance of
capital appreciation,  however, because securities prices fluctuate. Convertible
securities,  however,  generally  offer lower  interest or dividend  yields than
non-convertible  securities  of similar  quality  because of the  potential  for
capital appreciation.

         Subsequent to purchase by the  Portfolio,  convertible  securities  may
cease to be rated or a rating  may be reduced  below the  minimum  required  for
purchase  for  the  Portfolio.  Neither  event  will  require  the  sale of such
securities, although the Portfolio's investment adviser will consider such event
in its  determination  of whether  the  Portfolio  should  continue  to hold the
securities.

Dollar Roll Transactions

         The Portfolio may enter into "dollar roll" transactions,  which consist
of the sale by the Portfolio to a bank or broker-dealer (the  "counterparty") of
Government National Mortgage  Association  certificates,  other  mortgage-backed
securities  or other fixed  income  securities  together  with a  commitment  to
purchase  from the  counterparty  similar,  but not  identical,  securities at a
future date.  The  counterparty  receives all principal  and interest  payments,
including  prepayments,  made  on  the  security  while  it is the  holder.  The
Portfolio  receives a fee from the  counterparty as  consideration  for entering
into the  commitment  to purchase.  Dollar rolls may be renewed over a period of
several months with a different  repurchase  price and a cash settlement made at
each renewal without physical delivery of securities.  Moreover, the transaction
may be preceded by a firm commitment  agreement  pursuant to which the Portfolio
agrees to buy a security on a future date.

         The Portfolio will not use such  transactions  for leveraging  purposes
and,  accordingly,  will segregate  cash,  U.S.  government  securities or other
liquid assets in an amount sufficient to meet its purchase obligations under the
transactions.  The Portfolio  will also maintain asset coverage of at least 300%
for all outstanding firm commitments, dollar rolls and other borrowings.

         Dollar rolls are treated for purposes of the Investment  Company Act of
1940, as amended ("1940 Act") as borrowings of a Portfolio  because they involve
the  sale of a  security  coupled  with an  agreement  to  repurchase.  Like all
borrowings,  a dollar roll involves costs to the Portfolio.  For example,  while
the Portfolio  receives a fee as  consideration  for agreeing to repurchase  the
security,  the Portfolio forgoes the right to receive all principal and interest
payments  while the  counterparty  holds the  security.  These  payments  to the
counterparty may exceed the fee received by the Portfolio,  thereby  effectively
charging  the  Portfolio  interest  on  its  borrowing.  Further,  although  the
Portfolio can estimate the amount of expected principal prepayment over the term
of the dollar  roll,  a  variation  in the  actual  amount of  prepayment  could
increase or decrease the cost of the Portfolio's borrowing.

         The entry into dollar rolls involves  potential  risks of loss that are
different from those related to the securities underlying the transactions.  For
example, if the counterparty becomes insolvent,  a Portfolio's right to purchase
from the  counterparty  might be  restricted.  Additionally,  the  value of such
securities may change  adversely  before the Portfolio is able to purchase them.
Similarly,  the Portfolio  may be required to purchase  securities in connection
with a dollar roll at a higher price than may otherwise be available on the open
market.  Since,  as noted  above,  the  counterparty  is  required  to deliver a
similar,  but not identical,  security to the  Portfolio,  the security that the
Portfolio  is  required  to buy under the dollar  roll may be worth less than an
identical security.  Finally, there can be no assurance that the Portfolio's use
of the cash  that it  receives  from a dollar  roll will  provide a return  that
exceeds borrowing costs.

Eurodollar and Yankee Dollar Obligations

     Eurodollar  bank  obligations are U.S.  dollar-denominated  certificates of
deposit and time deposits  issued  outside the U.S.  capital  markets by foreign
branches of U.S. banks and by foreign banks.  Yankee dollar bank obligations are
U.S.  dollar-denominated  obligations  issued  in the U.S.  capital  markets  by
foreign banks.

         Eurodollar and Yankee dollar  obligations are subject to the same risks
that pertain to domestic issues, notably credit risk.  Additionally,  Eurodollar
(and to a limited  extent,  Yankee  dollar)  obligations  are subject to certain
sovereign risks. One such risk is the possibility that a sovereign country might
prevent capital, in the form of dollars, from flowing across its borders.  Other
risks  include  adverse  political  and  economic  developments;  the extent and
quality of government  regulation  of financial  markets and  institutions;  the
imposition   of   foreign   withholding   taxes;   and  the   expropriation   or
nationalization of foreign issuers.

Foreign Currency Transactions

         Foreign  Currency  Exchange  Transactions.  The Portfolio may engage in
foreign  currency  exchange  transactions to protect against  uncertainty in the
level of future  exchange  rates.  The  investment  adviser to the Portfolio may
engage in foreign currency exchange transactions in connection with the purchase
and sale of portfolio  securities  ("transaction  hedging"),  and to protect the
value of specific portfolio positions ("position hedging").

         The Portfolio may engage in "transaction  hedging" to protect against a
change in the  foreign  currency  exchange  rate  between  the date on which the
Portfolio contracts to purchase or sell the security and the settlement date, or
to "lock in" the U.S. dollar  equivalent of a dividend or interest  payment in a
foreign currency. For that purpose, the Portfolio may purchase or sell a foreign
currency on a spot (or cash)  basis at the  prevailing  spot rate in  connection
with the settlement of  transactions in portfolio  securities  denominated in or
exposed to that foreign currency.

         If conditions  warrant,  the Portfolio 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 as a hedge against changes
in foreign  currency  exchange rates between the trade and  settlement  dates on
particular  transactions  and not for  speculation.  A foreign  currency forward
contract is a negotiated  agreement  to exchange  currency at a future time at a
rate or rates that may be higher or lower than the spot rate.  Foreign  currency
futures  contracts are  standardized  exchange-traded  contracts and have margin
requirements.

         For  transaction  hedging  purposes,  the  Portfolio  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 a Portfolio the right to assume a short  position in the futures  contract
until  expiration of the option.  A put option on currency gives a Portfolio the
right to sell a  currency  at an  exercise  price  until the  expiration  of the
option.  A call  option on a futures  contract  gives a  Portfolio  the right to
assume a long  position  in the futures  contract  until the  expiration  of the
option.  A call  option on currency  gives a  Portfolio  the right to purchase a
currency at the exercise price until the expiration of the option.

         The  Portfolio  may engage in "position  hedging" to protect  against a
decline in the value relative to the U.S.  dollar of the currencies in which its
portfolio  securities are  denominated,  or quoted or exposed (or an increase in
the value of currency for securities which the Portfolio intends to buy, when it
holds cash reserves and short-term investments).  For position hedging purposes,
the  Portfolio  may  purchase or sell foreign  currency  futures  contracts  and
foreign  currency  forward  contracts,  and may  purchase put or call options on
foreign  currency  futures  contracts and on foreign  currencies on exchanges or
over-the-counter markets. In connection with position hedging, the Portfolio 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 value 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
portfolio  securities  at the  expiration  or  maturity  of a forward or futures
contract.  Accordingly,  it may be  necessary  for  the  Portfolio  to  purchase
additional  foreign  currency  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 Portfolio 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 if the market value of such security or securities exceeds the amount
of foreign currency the Portfolio is obligated to deliver.

         Hedging  transactions  involve  costs  and may  result in  losses.  The
Portfolio may write covered call options on foreign currencies to offset some of
the  costs  of  hedging  those   currencies.   The  Portfolio   will  engage  in
over-the-counter transactions only when appropriate exchange-traded transactions
are unavailable and when, in the opinion of the Portfolio's  investment adviser,
the pricing  mechanism and liquidity are  satisfactory  and the participants are
responsible   parties  likely  to  meet  their  contractual   obligations.   The
Portfolio's  ability to engage in hedging and related option transactions may be
limited by tax considerations.

         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.

         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 U.S. are designed by and traded on exchanges  regulated
by the  Commodity  Futures  Trading  Commission  ("CFTC"),  such as the New York
Mercantile  Exchange.  The Portfolio would enter into foreign  currency  futures
contracts solely for hedging or other appropriate investment purposes as defined
in CFTC regulations.

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

         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 the Portfolio's  investment 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 foreign
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 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 are buying and selling
various  currencies.  Thus,  a dealer may offer to sell a foreign  currency to a
Portfolio  at one  rate,  while  offering  a lesser  rate of  exchange  should a
Portfolio desire to resell that currency to the dealer.

Foreign Securities

         The Portfolio may invest in foreign equity and debt  securities or U.S.
securities  traded in foreign  markets.  In  addition  to  securities  issued by
foreign  companies,  permissible  investments may also consist of obligations of
foreign  branches  of  U.S.  banks  and of  foreign  banks,  including  European
certificates of deposit, European time deposits,  Canadian time deposits, Yankee
certificates of deposit,  Eurodollar  bonds and Yankee bonds.  The Portfolio may
also invest in Canadian  commercial paper and Europaper.  These  instruments may
subject the  Portfolio  to  additional  investment  risks from those  related to
investments in obligations of U.S.  issuers.  In addition,  foreign  branches of
U.S.  banks  and  foreign  banks  may  be  subject  to  less  stringent  reserve
requirements than those applicable to domestic branches of U.S. banks.

         Foreign  investments  involve  certain  risks  that are not  present in
domestic securities.  For example, foreign securities may be subject to currency
risks or to foreign  government taxes which reduce their  attractiveness.  There
may be less information  publicly  available about a foreign issuer than about a
U.S.  issuer,  and  a  foreign  issuer  is  not  generally  subject  to  uniform
accounting,  auditing and financial reporting standards and practices comparable
to  those in the  U.S.  Other  risks of  investing  in such  securities  include
political or economic  instability  in the country  involved,  the difficulty of
predicting  international  trade  patterns and the  possibility of imposition of
exchange controls. The prices of such securities may be more volatile than those
of domestic  securities.  With respect to certain foreign countries,  there is a
possibility  of  expropriation  of  assets  or  nationalization,  imposition  of
withholding taxes on dividend or interest payments,  difficulty in obtaining and
enforcing  judgments against foreign entities or diplomatic  developments  which
could affect  investment in these  countries.  Losses and other  expenses may be
incurred in converting  between various  currencies in connection with purchases
and sales of foreign securities.

         Foreign  stock  markets are generally not as developed or efficient as,
and may be more volatile than,  those in the U.S. While growing in volume,  they
usually have  substantially  less volume than U.S.  markets and the  Portfolio's
investment  securities  may be less liquid and subject to more rapid and erratic
price movements than securities of comparable U.S. companies.  Equity securities
may trade at price/earnings multiples higher than comparable U.S. securities and
such  levels  may  not  be  sustainable.  There  is  generally  less  government
supervision and regulation of foreign stock exchanges, brokers, banks and listed
companies  abroad  than  in  the  U.S.   Moreover,   settlement   practices  for
transactions  in foreign  markets  may differ from those in U.S.  markets.  Such
differences  may  include  delays  beyond  periods  customary  in the  U.S.  and
practices,  such as delivery of  securities  prior to receipt of payment,  which
increase the likelihood of a "failed settlement",  which can result in losses to
the Portfolio.

         The value of foreign investments and the investment income derived from
them may also be affected  unfavorable by changes in currency  exchange  control
regulations.  Although the Portfolio will invest only in securities  denominated
in foreign  currencies  that are fully  exchangeable  into U.S.  dollars without
legal  restriction  at the time of  investment,  there can be no assurance  that
currency controls will not be imposed  subsequently.  In addition,  the value of
foreign  fixed income  investments  may fluctuate in response to changes in U.S.
and foreign interest rates.

         Foreign brokerage  commissions,  custodial  expenses and other fees are
also generally higher than for securities traded in the U.S.  Consequently,  the
overall  expense ratios of  international  or global funds are usually  somewhat
higher than those of typical domestic stock funds.

         Fluctuations  in exchange  rates may also affect the earning  power and
asset value of the foreign  entity issuing a security,  even one  denominated in
U.S.  dollars.  Dividend and interest  payments will be repatriated based on the
exchange rate at the time of disbursement, and restrictions on capital flows may
be imposed.

         The debt obligations of foreign governments and entities may or may not
be  supported  by the full  faith and  credit  of the  foreign  government.  The
Portfolio may buy securities issued by certain "supra-national"  entities, which
include  entities  designated or supported by  governments  to promote  economic
reconstruction or development,  international  banking organizations and related
government agencies.  Examples are the International Bank for Reconstruction and
Development  (commonly called the "World Bank"),  the Asian Development Bank and
the Inter-American Development Bank.

         The   governmental   members  of  these   supranational   entities  are
"stockholders" that typically make capital contributions and may be committed to
make  additional  capital  contributions  if the  entity  is unable to repay its
borrowings.  A supra-national  entity's  lending  activities may be limited to a
percentage  of its  total  capital,  reserves  and net  income.  There can be no
assurance that the constituent  foreign  governments will continue to be able or
willing to honor their capitalization commitments for those entities.

         The Met Portfolio  does not expect to invest more than 25% of its total
assets in securities of foreign issuers.  Any foreign  commercial paper must not
be subject to foreign withholding tax at the time of purchase.

         Emerging  Market  Securities.  Investments  in emerging  market country
securities involve special risks.  Political and economic  structures in many of
such countries may be undergoing  significant  evolution and rapid  development,
and such  countries  may lack  the  social,  political  and  economic  stability
characteristic of more developed  countries.  Certain of such countries may have
in the past  failed  to  recognize  private  property  rights  and have at times
nationalized or expropriated the assets of private  companies.  As a result, the
risks described above,  including the risks of  nationalization or expropriation
of assets,  may be heightened.  In addition,  unanticipated  political or social
developments  may  affect  the values of the  Portfolio's  investments  in those
countries and the  availability  to the Portfolio of additional  investments  in
those countries.  The small size and  inexperience of the securities  markets in
certain of such  countries  and the limited  volume of trading in  securities in
those countries may make the Portfolio's  investments in such countries illiquid
and more volatile than investment in more developed countries, and the Portfolio
may be required to  establish  special  custodial or other  arrangements  before
making certain investments in those countries.  There may be little financial or
accounting  information  available with respect to issuers located in certain of
such  countries,  and it may be  difficult  as a result to  assess  the value or
prospects of an investment in such issuers.

         Transaction  costs in  emerging  markets may be higher than in the U.S.
and other developed  securities  markets.  As legal systems in emerging  markets
develop,  foreign investors may be adversely affected by new or amended laws and
regulations  or may not be able to obtain  swift and  equitable  enforcement  of
existing law.

         The  Portfolio may make  investments  denominated  in emerging  markets
currencies. Some countries in emerging markets also may have managed currencies,
which are not free  floating  against the U.S.  dollar.  In  addition,  emerging
markets  are subject to the risk of  restrictions  upon the free  conversion  of
their currencies into other  currencies.  Any devaluations  relative to the U.S.
dollar in the  currencies in which the  Portfolio's  securities are quoted would
reduce the Portfolio's net asset value.

         Certain emerging markets limit, or require governmental  approval prior
to,  investments  by foreign  persons.  Repatriation  of  investment  income and
capital  from  certain  emerging  markets is  subject  to  certain  governmental
consents.  Even  where  there is no  outright  restriction  on  repatriation  of
capital,  the  mechanics  of  repatriation  may  affect  the  operation  of  the
Portfolio.

Forward Commitments, When-Issued and Delayed Delivery Securities

         The  Portfolio  may purchase  securities  on a  when-issued  or delayed
delivery  basis and may  purchase  or sell  securities  on a forward  commitment
basis.  Settlement of such  transactions  normally occurs within a month or more
after the purchase or sale commitment is made.

         The Portfolio may purchase  securities  under such conditions only with
the  intention  of  actually  acquiring  them,  but may  enter  into a  separate
agreement to sell the securities  before the settlement date. Since the value of
securities  purchased may fluctuate  prior to  settlement,  the Portfolio may be
required to pay more at settlement than the security is worth. In addition,  the
purchaser is not entitled to any of the interest earned prior to settlement.

         Upon  making a  commitment  to  purchase a security  on a  when-issued,
delayed  delivery or forward  commitment  basis the  Portfolio  will hold liquid
assets in a segregated account at the Portfolio's  custodian bank worth at least
the equivalent of the amount due. The liquid assets will be monitored on a daily
basis and adjusted as necessary to maintain the necessary value.

         Purchases  made under such  conditions may involve the risk that yields
secured at the time of commitment may be lower than  otherwise  available by the
time settlement  takes place,  causing an unrealized  loss to the Portfolio.  In
addition,  when the Portfolio engages in such purchases,  it relies on the other
party  to  consummate  the  sale.  If the  other  party  fails  to  perform  its
obligations,  the Portfolio may miss the  opportunity  to obtain a security at a
favorable  price or yield.  Although the  Portfolio  will  generally  enter into
forward  commitments  to  purchase  securities  with the  intention  of actually
acquiring the security for its  portfolio  (or for delivery  pursuant to options
contracts it has entered into), the Portfolio may dispose of a security prior to
settlement if its investment  adviser deems it advisable to do so. The Portfolio
may realize short-term gains or losses in connection with such sales.

High Yield/High Risk Debt Securities

         Certain  lower rated  securities  purchased by the  Portfolio,  such as
those rated Ba or B by Moody's Investors Service, Inc. ("Moody's") or BB or B by
Standard & Poor's Ratings Services ("Standard & Poor's") (commonly known as junk
bonds),  may be subject to certain  risks with  respect to the issuing  entity's
ability to make  scheduled  payments of  principal  and  interest and to greater
market  fluctuations.  While generally providing greater income than investments
in higher  quality  securities,  lower quality fixed income  securities  involve
greater risk of loss of  principal  and income,  including  the  possibility  of
default or bankruptcy of the issuers of such securities,  and have greater price
volatility,  especially during periods of economic  uncertainty or change. These
lower quality fixed income  securities  tend to be affected by economic  changes
and  short-term  corporate and industry  developments  to a greater  extent than
higher quality securities,  which react primarily to fluctuations in the general
level of interest rates. To the extent that the Portfolio  invests in such lower
quality  securities,  the  achievement of its  investment  objective may be more
dependent on the investment adviser's own credit analysis.

         Lower  quality  fixed  income  securities  are affected by the market's
perception  of  their  credit  quality,   especially  during  times  of  adverse
publicity,  and the  outlook  for  economic  growth.  Economic  downturns  or an
increase  in  interest  rates may cause a higher  incidence  of  default  by the
issuers of these securities,  especially issuers that are highly leveraged.  The
market for these lower quality fixed income  securities is generally less liquid
than the market for  investment  grade fixed income  securities.  It may be more
difficult to sell these lower rated securities to meet redemption  requests,  to
respond to changes in the market, or to value accurately a Portfolio's portfolio
securities for purposes of determining the Portfolio's net asset value.

         In  determining  suitability  of  investment  in a  particular  unrated
security, the investment adviser takes into consideration asset and debt service
coverage,  the purpose of the  financing,  history of the issuer,  existence  of
other rated  securities of the issuer,  and other relevant  conditions,  such as
comparability to other issuers.

Hybrid Instruments

         Although  there are no percentage  limitations  on the amount of assets
that may be  invested  in hybrid  instruments,  the  investment  adviser  to the
Portfolio  does not  anticipate  that such  investments  will  exceed 15% of the
Portfolio's  total assets.  Hybrid  instruments have recently been developed and
combine  the  elements  of  futures  contracts  or  options  with those of debt,
preferred equity or a depository instrument.  Often these hybrid instruments are
indexed to the price of a  commodity,  particular  currency,  or a  domestic  or
foreign debt or equity securities index.  Hybrid  instruments may take a variety
of forms,  including,  but not  limited to, debt  instruments  with  interest or
principal payments or redemption terms determined by reference to the value of a
currency or commodity or securities  index at a future point in time,  preferred
stock with dividend rates determined by reference to the value of a currency, or
convertible  securities  with  the  conversion  terms  related  to a  particular
commodity. Hybrid instruments may bear interest or pay dividends at below market
(or even relatively  nominal) rates.  Under certain  conditions,  the redemption
value of such an instrument could be zero. Hybrid  instruments can have volatile
prices  and  limited  liquidity  and  their  use by  the  Portfolio  may  not be
successful.

Illiquid Securities

         The  Portfolio  may  invest  up to 15% of its net  assets  in  illiquid
securities  and other  securities  which are not readily  marketable,  including
non-negotiable  time deposits,  certain restricted  securities not deemed by the
Trust's Board of Trustees to be liquid and repurchase agreements with maturities
longer than seven days.  Securities  eligible  for resale  pursuant to Rule 144A
under the Securities Act of 1933, which have been determined to be liquid,  will
not be considered by the  Portfolio's  investment  adviser to be illiquid or not
readily  marketable and,  therefore,  are not subject to the  aforementioned 15%
limit.  The  inability  of the  Portfolio  to dispose of illiquid or not readily
marketable  investments  readily  or at a  reasonable  price  could  impair  the
Portfolio's  ability  to raise  cash for  redemptions  or  other  purposes.  The
liquidity of securities purchased by the Portfolio which are eligible for resale
pursuant to Rule 144A will be monitored by the Portfolio's investment adviser on
an ongoing  basis,  subject to the oversight of the Trustees.  In the event that
such a security is deemed to be no longer liquid, the Portfolio's  holdings will
be reviewed to  determine  what  action,  if any, is required to ensure that the
retention of such security does not result in the Portfolio having more than 15%
of its assets invested in illiquid or not readily marketable securities.

Interest Rate Transactions

         Among the strategic transactions into which the Portfolio may enter are
interest  rate swaps and the  purchase or sale of related  caps and floors.  The
Portfolio  expects to 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  the  Portfolio
anticipates  purchasing  at a later  date.  The  Portfolio  intends to 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 and 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 the extent that a specific  index
exceeds a  predetermined  interest  rate,  to receive  payments of interest on a
notional  principal  amount from the party  selling  such cap. 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.

         The 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 and floors are entered into for good faith  hedging  purposes,  the
investment  adviser to the Portfolio and the Trust believe such  obligations  do
not constitute senior securities under the 1940 Act and,  accordingly,  will not
treat them as being subject to its borrowing  restrictions.  The Portfolio  will
not  enter  into any  swap,  cap and floor  transaction  unless,  at the time of
entering  into  such   transaction,   the  unsecured   long-term   debt  of  the
counterparty,  combined with any credit  enhancements,  is rated at least "A" by
Standard & Poor's or Moody's or has an equivalent rating from another nationally
recognized  statistical rating organization  ("NRSRO") or is determined to be of
equivalent  credit quality by the investment  adviser.  For a description of the
NRSROs  and  their  ratings,  see the  Appendix.  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 as agents utilizing standardized swap documentation. As a
result, the swap market has become relatively  liquid.  Caps and floors 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 an amount of cash or liquid high grade
securities  having a value equal to the accrued excess.  Caps and floors require
segregation of assets with a value equal to the Portfolio's net obligations,  if
any.

Investment Grade Corporate Debt Securities

         Debt securities are rated by NRSROs. Securities rated BBB by Standard &
Poor's or Baa by Moody's are considered  investment  grade  securities,  but are
somewhat riskier than higher rated investment grade obligations because they are
regarded as having only an adequate capacity to pay principal and interest,  and
are  considered  to  lack  outstanding  investment  characteristics  and  may be
speculative.  See the Appendix to this Statement of Additional Information for a
description of the various securities ratings.

Loans and Other Direct Indebtedness

         By  purchasing  a  loan,  the  Portfolio  acquires  some  or all of the
interest  of a bank  or  other  lending  institution  in a loan  to a  corporate
borrower.  Many such loans are secured,  and most impose  restrictive  covenants
which must be met by the  borrower.  These loans are made  generally  to finance
internal growth, mergers,  acquisitions,  stock repurchases,  leveraged buy-outs
and other  corporate  activities.  Such  loans may be in  default at the time of
purchase.  The  Portfolio  may  also  purchase  trade or  other  claims  against
companies,  which generally represent money owed by the company to a supplier of
goods or services. These claims may also be purchased at a time when the company
is in  default.  Certain of the loans  acquired  by the  Portfolio  may  involve
revolving  credit  facilities  or  other  standby  financing  commitments  which
obligate the Portfolio to pay additional cash on a certain date or on demand.

         The  highly  leveraged  nature of many such  loans may make such  loans
especially vulnerable to adverse changes in economic or market conditions. Loans
and other  direct  investments  may not be in the form of  securities  or may be
subject to restrictions on transfer, and only limited opportunities may exist to
resell such instruments.  As a result,  the Portfolio may be unable to sell such
investments  at an  opportune  time or may have to resell them at less than fair
market value.

Money Market Securities

         Money market  securities in which the Portfolio may invest include U.S.
government  securities,  U.S. dollar  denominated  instruments (such as bankers'
acceptances,  commercial paper,  domestic or Yankee  certificates of deposit and
Eurodollar  obligations)  issued or guaranteed by bank holding  companies in the
U.S., their subsidiaries and their foreign branches.  These bank obligations may
be general  obligations of the parent bank holding  company or may be limited to
the issuing  entity by the terms of the  specific  obligation  or by  government
regulation.

         Other money market  securities  in which the  Portfolio may invest also
include certain  variable and floating rate  instruments and  participations  in
corporate loans to corporations in whose  commercial  paper or other  short-term
obligations   the   Portfolio   may  invest.   Because  the  bank   issuing  the
participations  does not  guarantee  them in any way,  they are  subject  to the
credit risks generally associated with the underlying corporate borrower. To the
extent that the  Portfolio  may be  regarded  as a creditor of the issuing  bank
(rather than of the  underlying  corporate  borrower under the terms of the loan
participation),  the  Portfolio  may also be subject to credit risks  associated
with  the  issuing  bank.  The  secondary   market,   if  any,  for  these  loan
participations is extremely limited and any such participations purchased by the
Portfolio will be regarded as illiquid.

         The  Portfolio  may also  invest  in bonds  and  notes  with  remaining
maturities of thirteen  months or less,  variable rate notes and variable amount
master demand notes. A variable  amount master demand note differs from ordinary
commercial  paper in that it is issued pursuant to a written  agreement  between
the issuer and the holder,  its amount may be increased from time to time by the
holder  (subject to an agreed maximum) or decreased by the holder or the issuer,
it is payable  on  demand,  the rate of  interest  payable on it varies  with an
agreed  formula and it is typically  not rated by a rating  agency.  Transfer of
such  notes is  usually  restricted  by the  issuer,  and there is no  secondary
trading market for them. Any variable amount master demand note purchased by the
Portfolio will be regarded as an illiquid security.

         Generally,  the Portfolio will invest only in high quality money market
instruments,  i.e.,  securities  which have been  assigned  the highest  quality
ratings by NRSROs such as "A-1" by Standard & Poor's or "Prime-1" by Moody's, or
if  not  rated,  determined  to be of  comparable  quality  by  the  Portfolio's
investment  adviser.  The Portfolio may also invest in money market  instruments
rated A-3 by Standard & Poor's and Prime-3 by Moody's.

Mortgage-Backed Securities

         A mortgage-backed security may be an obligation of the issuer backed by
a mortgage or pool of mortgages or a direct  interest in an  underlying  pool of
mortgages.  The Portfolio  may invest in  collaterialized  mortgage  obligations
("CMOs") and stripped mortgage-backed  securities that represent a participation
in, or are secured by, mortgage loans. Some mortgage-backed  securities, such as
CMOs,  make  payments of both  principal and interest at a variety of intervals;
others make  semi-annual  interest  payments at a  predetermined  rate and repay
principal at maturity  (like a typical  bond).  Mortgage-backed  securities  are
based on different types of mortgages  including those on commercial real estate
or residential properties.

         CMOs may be issued by a U.S. government agency or instrumentality or by
a private  issuer.  Although  payment of the  principal of, and interest on, the
underlying  collateral  securing  privately issued CMOs may be guaranteed by the
U.S.  government  or its  agencies or  instrumentalities,  these CMOs  represent
obligations  solely of the private  issuer and are not insured or  guaranteed by
the U.S.  government,  its agencies or  instrumentalities or any other person or
entity.  Prepayments  could cause early retirement of CMOs. CMOs are designed to
reduce the risk of  prepayment  for  investors  by issuing  multiple  classes of
securities (or "tranches"), each having different maturities, interest rates and
payment  schedules,  and with  the  principal  and  interest  on the  underlying
mortgages  allocated  among the  several  classes  in various  ways.  Payment of
interest  or  principal  on some  classes  or series of CMOs may be  subject  to
contingencies  or some  classes  or  series  may bear some or all of the risk of
default on the  underlying  mortgages.  CMOs of different  classes or series are
generally  retired in sequence as the underlying  mortgage loans in the mortgage
pool are repaid.  If enough mortgages are repaid ahead of schedule,  the classes
or series of a CMO with the earliest maturities  generally will be retired prior
to their maturities.  Thus, the early retirement of particular classes or series
of a CMO held by the Portfolio  would have the same effect as the  prepayment of
mortgages underlying other mortgage-backed securities.  Conversely,  slower than
anticipated  prepayments can extend the effective  maturities of CMOs subjecting
them to a greater risk of decline in market value in response to rising interest
rates than traditional debt securities,  and, therefore,  potentially increasing
the volatility of the Portfolio that invests in CMOs.

         The value of mortgage-backed securities may change due to shifts in the
market's  perception  of issuers.  In  addition,  regulatory  or tax changes may
adversely  affect  the  mortgage  securities  market as a whole.  Non-government
mortgage-backed  securities  may  offer  higher  yields  than  those  issued  by
government  entities,  but also may be  subject to greater  price  changes  than
government   issues.   Mortgage-backed   securities   have  yield  and  maturity
characteristics  corresponding to the underlying assets. Unlike traditional debt
securities,  which may pay a fixed rate of  interest  until  maturity,  when the
entire  principal  amount  comes  due,   payments  on  certain   mortgage-backed
securities  include both interest and a partial repayment of principal.  Besides
the scheduled  repayment of  principal,  repayments of principal may result from
the voluntary prepayment, refinancing, or foreclosure of the underlying mortgage
loans.

         Mortgage-backed  securities are subject to prepayment risk. Prepayment,
which  occurs when  unscheduled  or early  payments  are made on the  underlying
mortgages,  may shorten the  effective  maturities of these  securities  and may
lower their returns.  If property owners make  unscheduled  prepayments of their
mortgage loans, these prepayments will result in early payment of the applicable
mortgage-related  securities.  In that  event,  the  Portfolio  may be unable to
invest the proceeds from the early payment of the mortgage-related securities in
an investment that provides as high a yield as the mortgage-related  securities.
Consequently,  early payment  associated  with  mortgage-related  securities may
cause these  securities  to  experience  significantly  greater  price and yield
volatility than that  experienced by traditional  fixed income  securities.  The
occurrence of mortgage prepayments is affected by factors including the level of
interest  rates,  general  economic  conditions,  the  location  and  age of the
mortgage and other social and demographic conditions.  During periods of falling
interest  rates,  the rate of mortgage  prepayments  tends to increase,  thereby
tending to decrease the life of mortgage-related  securities.  During periods of
rising  interest  rates,  the rate of mortgage  prepayments  usually  decreases,
thereby tending to increase the life of mortgage-related securities. If the life
of a mortgage-related  security is inaccurately predicted, the Portfolio may not
be able to realize the rate of return it expected.

         Mortgage-backed  securities  are less  effective  than  other  types of
securities as a means of "locking in" attractive  long-term  interest rates. One
reason  is the  need  to  reinvest  prepayments  of  principal;  another  is the
possibility of significant  unscheduled  prepayments  resulting from declines in
interest  rates.  Prepayments  may cause  losses on  securities  purchased  at a
premium. At times, some of the mortgage-backed securities in which the Portfolio
may invest will have higher than market interest rates and,  therefore,  will be
purchased at a premium above their par value. Unscheduled prepayments, which are
made at par,  will  cause  the  Portfolio  to  experience  a loss  equal  to any
unamortized premium.

         Stripped mortgage-backed  securities are created when a U.S. government
agency  or  a  financial   institution  separates  the  interest  and  principal
components  of  a   mortgage-backed   security  and  sells  them  as  individual
securities. The securities may be issued by agencies or instrumentalities of the
U.S.  government and private  originators  of, or investors in,  mortgage loans,
including  savings and loan  associations,  mortgage  banks,  commercial  banks,
investment  banks  and  special  purpose  entities  of the  foregoing.  Stripped
mortgage-backed  securities are usually structured with two classes that receive
different  portions of the interest  and  principal  distributions  on a pool of
mortgage loans. The holder of the "principal-only"  security ("PO") receives the
principal  payments made by the  underlying  mortgage-backed  security while the
holder of the  "interest-only"  security ("IO") receives  interest payments from
the same underlying security.  The Portfolio may invest in both the IO class and
the  PO  class.  The  prices  of  stripped  mortgage-backed  securities  may  be
particularly  affected by changes in interest rates. The yield to maturity on an
IO class of stripped mortgage-backed  securities is extremely sensitive not only
to changes in  prevailing  interest  rates but also to the rate of the principal
payments  (including  prepayments) on the underlying  assets.  As interest rates
fall, prepayment rates tend to increase, which tends to reduce prices of IOs and
increase prices of POs. Rising interest rates can have the opposite effect.

         Prepayments  may also  result  in losses  on  stripped  mortgage-backed
securities.  A rapid rate of principal prepayments may have a measurable adverse
effect on the Portfolio's  yield to maturity to the extent it invests in IOs. If
the assets underlying the IO experience greater than anticipated  prepayments of
principal,  the  Portfolio may fail to recoup fully its initial  investments  in
these securities.  Conversely,  POs tend to increase in value if prepayments are
greater than anticipated and decline if prepayments are slower than anticipated.
The  secondary  market  for  stripped  mortgage-backed  securities  may be  more
volatile  and less  liquid  than  that  for  other  mortgage-backed  securities,
potentially limiting the Portfolio's ability to buy and sell those securities at
any particular time.

         The Portfolio may also invest in directly  placed  mortgages  including
residential mortgages, multifamily mortgages, mortgages on cooperative apartment
buildings,  commercial  mortgages,  and  sale-leasebacks.  These investments are
backed by assets such as office  buildings,  shopping  centers,  retail  stores,
warehouses,  apartment buildings and single-family  dwellings. In the event that
the  Portfolio  forecloses  on any  non-performing  mortgage,  it  would  end up
acquiring a direct  interest in the  underlying  real property and the Portfolio
would then be subject to the risks  generally  associated  with the ownership of
real property.  There may be  fluctuations in the market value of the foreclosed
property  and its  occupancy  rates,  rent  schedules  and  operating  expenses.
Investment in direct  mortgages  involve may of the same risks as investments in
mortgage-related  securities.  There  may  also be  adverse  changes  in  local,
regional or general economic conditions, deterioration of the real estate market
and the financial  circumstances of tenants and sellers,  unfavorable changes in
zoning,  building,  environmental and other laws, increased real property taxes,
rising  interest  rates,  reduced  availability  and increased  cost of mortgage
borrowing,  the need for anticipated  renovations,  unexpected  increases in the
cost of energy,  environmental  factors, acts of God and other factors which are
beyond the control of the  Portfolio  or its  investment  adviser.  Hazardous or
toxic  substances  may be present  on, at or under the  mortgaged  property  and
adversely  affect  the value of the  property.  In  addition,  the owners of the
property containing such substances may be held responsible, under various laws,
for  containing,  monitoring,  removing  or  cleaning  up such  substances.  The
presence of such  substances  may also provide a basis for other claims by third
parties.  Costs of clean-up or of  liabilities  to third  parties may exceed the
value of the property. In addition, these risks may be uninsurable.  In light of
these  and  similar  risks,  it may  be  impossible  to  dispose  profitably  of
properties in foreclosure.

Municipal Fixed Income Securities

         The Portfolio may invest in municipal bonds of any state,  territory or
possession of the U.S.,  including  the District of Columbia.  The Portfolio may
also  invest  in  municipal  bonds  of  any  political  subdivision,  agency  or
instrumentality   (e.g.,   counties,   cities,   towns,   villages,   districts,
authorities)  of  the  U.S.  or  its  possessions.   Municipal  bonds  are  debt
instruments  issued by or for a state or local government to support its general
financial  needs  or to pay for  special  projects  such as  airports,  bridges,
highways, public transit, schools, hospitals, housing and water and sewer works.
Interest  payments  received  by  holders  of  these  securities  are  generally
tax-free. Municipal bonds may also be issued to refinance public debt.

         Municipal  bonds are mainly divided  between  "general  obligation" and
"revenue"  bonds.  General  obligation  bonds are  backed by the full  faith and
credit of  governmental  issuers with the power to tax. They are repaid from the
issuer's general revenues.  Payment,  however, may be dependent upon legislative
approval  and may be  subject  to  limitations  on the  issuer's  taxing  power.
Enforcement of payments due under general  obligation  bonds varies according to
the law applicable to the issuer. In contrast,  revenue bonds are supported only
by the revenues generated by the project or facility.

         The  Portfolio may also invest in industrial  development  bonds.  Such
bonds are  usually  revenue  bonds  issued to pay for  facilities  with a public
purpose  operated  by private  corporations.  The credit  quality of  industrial
development  bonds is usually  directly  related to the credit  standing  of the
owner or user of the  facilities.  To qualify as a municipal  bond, the interest
paid on an industrial development bond must qualify as fully exempt from federal
income tax. However, the interest paid on an industrial  development bond may be
subject to the federal alternative minimum tax.

         The  yields  on  municipal  bonds  depend  on such  factors  as  market
conditions, the financial condition of the issuer and the issue's size, maturity
date and rating.  Municipal  bonds are rated by  Standard & Poor's,  Moody's and
Fitch IBCA, Inc. Such ratings,  however, are opinions, not absolute standards of
quality.  Municipal bonds with the same maturity,  interest rates and rating may
have different yields, while municipal bonds with the same maturity and interest
rate,  but different  ratings,  may have the same yield.  Once  purchased by the
Portfolio,  a municipal bond may cease to be rated or receive a new rating below
the minimum required for purchase by the Portfolio.  Neither event would require
the Portfolio to sell the bond,  but the  Portfolio's  investment  adviser would
consider such events in  determining  whether the Portfolio  should  continue to
hold it.

         The  ability of the  Portfolio  to  achieve  its  investment  objective
depends upon the  continuing  ability of the issuers of  municipal  bonds to pay
interest and principal when due.  Municipal  bonds are subject to the provisions
of  bankruptcy,  insolvency  and other laws affecting the rights and remedies of
creditors.  Such laws extend the time for payment of principal  and/or interest,
and may otherwise restrict the Portfolio's  ability to enforce its rights in the
event of default.  Since there is generally  less  information  available on the
financial condition of municipal bond issuers compared to other domestic issuers
of securities,  the Portfolio's investment adviser may lack sufficient knowledge
of an  issue's  weaknesses.  Other  influences,  such as  litigation,  may  also
materially  affect the ability of an issuer to pay  principal  and interest when
due.  In  addition,  the  market  for  municipal  bonds is often thin and can be
temporarily  affected  by large  purchases  and  sales,  including  those by the
Portfolio.

         From time to time,  Congress has considered  restricting or eliminating
the federal income tax exemption for interest on municipal  bonds.  Such actions
could  materially  affect the  availability  of municipal bonds and the value of
those already  owned by the  Portfolio.  If such  legislation  were passed,  the
Trust's Board of Trustees may recommend  changes in the  Portfolio's  investment
objectives and policies.

Options and Futures Strategies

         The  Portfolio  may  seek  to  increase  the  current   return  on  its
investments  by writing  covered call or covered put options.  In addition,  the
Portfolio  may at times seek to hedge  against  either a decline in the value of
its portfolio  securities  or an increase in the price of  securities  which its
investment adviser plans to purchase through the writing and purchase of options
including  options  on  stock  indices  and the  purchase  and  sale of  futures
contracts and related  options.  The  Portfolio  may utilize  options or futures
contracts and related options for other than hedging purposes to the extent that
the aggregate  initial  margins and premiums do not exceed 5% of the Portfolio's
net  asset  value;  provided,  however,  in  the  case  of  an  option  that  is
in-the-money at the time of purchase, the in-the-money amount may be excluded in
calculating the 5% limitation.  Expenses and losses incurred as a result of such
hedging strategies will reduce a Portfolio's current return.

         The  ability of the  Portfolio  to engage in the  options  and  futures
strategies  described below will depend on the availability of liquid markets in
such  instruments.  Markets in options and futures with respect to stock indices
and U.S.  government  securities are relatively new and still developing.  It is
impossible  to predict the amount of trading  interest that may exist in various
types of  options  or  futures.  Therefore  no  assurance  can be given that the
Portfolio will be able to utilize these instruments effectively for the purposes
stated below.

         Writing Covered Options on Securities.  The Portfolio may write covered
call options and covered put options on  optionable  securities  of the types in
which it is  permitted  to invest  from time to time as its  investment  adviser
determines  is  appropriate  in  seeking to attain  the  Portfolio's  investment
objective.  Call options  written by the Portfolio  give the holder the right to
buy the underlying  security from the Portfolio at a stated exercise price;  put
options  give  the  holder  the  right to sell the  underlying  security  to the
Portfolio at a stated price.

         The  Portfolio  may only write call  options on a covered  basis or for
cross-hedging  purposes and will only write  covered put  options.  A put option
would be  considered  "covered"  if the  Portfolio  owns an  option  to sell the
underlying  security  subject to the option having an exercise price equal to or
greater than the exercise  price of the "covered"  option at all times while the
put option is outstanding. A call option is covered if the Portfolio owns or has
the right to acquire the  underlying  securities  subject to the call option (or
comparable securities satisfying the cover requirements of securities exchanges)
at all times  during  the  option  period.  A call  option is for  cross-hedging
purposes  if it is not  covered,  but is  designed  to  provide a hedge  against
another  security which the Portfolio  owns or has the right to acquire.  In the
case of a call written for cross-hedging purposes or a put option, the Portfolio
will  maintain  in a  segregated  account at the Trust's  custodian  bank liquid
assets with a value equal to or greater than the  Portfolio's  obligation  under
the  option.  The  Portfolio  may also write  combinations  of covered  puts and
covered calls on the same underlying security.

         The  Portfolio  will receive a premium  from  writing an option,  which
increases the Portfolio's return in the event the option expires  unexercised or
is terminated at a profit.  The amount of the premium will reflect,  among other
things,  the relationship of the market price of the underlying  security to the
exercise price of the option,  the term of the option, and the volatility of the
market price of the underlying security. By writing a call option, the Portfolio
will limit its  opportunity  to profit from any  increase in the market value of
the underlying security above the exercise price of the option. By writing a put
option,  the Portfolio  will assume the risk that it may be required to purchase
the  underlying  security  for an exercise  price  higher than its then  current
market  price,  resulting  in a potential  capital  loss if the  purchase  price
exceeds the market price plus the amount of the premium received.

         The Portfolio may terminate an option which it has written prior to its
expiration by entering into a closing purchase transaction in which it purchases
an option  having the same  terms as the  option  written.  The  Portfolio  will
realize a profit (or loss) from such transaction if the cost of such transaction
is less (or more) than the  premium  received  from the  writing of the  option.
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  the  repurchase  of a call  option  may be  offset  in whole or in part by
unrealized appreciation of the underlying security owned by the Portfolio.

         Purchasing  Put and Call  Options  on  Securities.  The  Portfolio  may
purchase put options to protect its portfolio holdings in an underlying security
against a decline in market value.  This  protection is provided during the life
of the put option since the Portfolio, as holder of the put, is able to sell the
underlying  security  at the  exercise  price  regardless  of any decline in the
underlying  security's  market  price.  For the  purchase  of 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. By using put options in this manner, any profit which the Portfolio might
otherwise  have  realized  on the  underlying  security  will be  reduced by the
premium paid for the put option and by transaction costs.

         The  Portfolio  may also  purchase  a call  option to hedge  against an
increase in price of a security that it intends to purchase.  This protection is
provided  during the life of the call option since the  Portfolio,  as holder of
the  call,  is  able  to buy  the  underlying  security  at the  exercise  price
regardless of any increase in the underlying  security's  market price.  For the
purchase of 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.  By using call options in this manner,  any profit which
the Portfolio  might have realized had it bought the underlying  security at the
time it  purchased  the call option will be reduced by the premium  paid for the
call option and by transaction costs.

         There are no  specific  limitations  on the  Portfolio's  purchases  of
options on securities.

         Purchase  and  Sale of  Options  and  Futures  on  Stock  Indices.  The
Portfolio may purchase and sell options on stock indices and stock index futures
contracts either as a hedge against movements in the equity markets or for other
investment purposes.

         Options on stock indices are similar to options on specific  securities
except  that,  rather than the right to take or make  delivery  of the  specific
security  at a specific  price,  an option on a stock index gives the holder the
right to receive,  upon exercise of the option, an amount of cash if the closing
level of that stock index is greater  than, in the case of a call, or less than,
in the case of a put, the exercise  price of the option.  This amount of cash is
equal to such difference between the closing price of the index and the exercise
price of the option expressed in dollars times a specified multiple.  The writer
of the option is obligated, in return for the premium received, to make delivery
of this  amount.  Unlike  options on specific  securities,  all  settlements  of
options  on  stock  indices  are in cash  and gain or loss  depends  on  general
movements  in the stocks  included in the index  rather than price  movements in
particular  stocks.  Currently  options traded include the Standard & Poor's 500
Composite  Stock Price Index,  the NYSE Composite  Index,  the AMEX Market Value
Index,  the NASDAQ 100 Index,  the Nikkei 225 Stock Average Index, the Financial
Times Stock  Exchange 100 Index and other  standard  broadly  based stock market
indices.  Options are also traded in certain  industry or market segment indices
such as the Pharmaceutical Index.

         A stock  index  futures  contract  is an  agreement  in which one party
agrees to  deliver  to the other an amount of cash  equal to a  specific  dollar
amount times the  difference  between the value of a specific stock index at the
close  of the last  trading  day of the  contract  and the  price  at which  the
agreement is made. No physical delivery of securities is made.

         If the  Portfolio's  investment  adviser  expects  general stock market
prices to rise,  it might  purchase a call  option on a stock index or a futures
contract on that index as a hedge  against an  increase in prices of  particular
equity  securities it wants ultimately to buy for the Portfolio.  If in fact the
stock index does rise, the price of the particular equity securities intended to
be purchased may also increase, but that increase would be offset in part by the
increase  in the  value of the  Portfolio's  index  option or  futures  contract
resulting from the increase in the index. If, on the other hand, the Portfolio's
investment  adviser  expects  general stock market  prices to decline,  it might
purchase a put  option or sell a futures  contract  on the index.  If that index
does in fact decline,  the value of some or all of the equity securities held by
the Portfolio may also be expected to decline, but that decrease would be offset
in part by the  increase  in the value of the  Portfolio's  position in such put
option or futures contract.

         Purchase and Sale of Interest Rate Futures.  The Portfolio may purchase
and sell interest rate futures  contracts on fixed income  securities or indices
of such securities,  including  municipal indices and any other indices of fixed
income  securities that may become  available for trading either for the purpose
of hedging its portfolio  securities  against the adverse effects of anticipated
movements in interest rates or for other investment purposes.

         The Portfolio may sell interest rate futures  contracts in anticipation
of an increase in the general level of interest  rates.  Generally,  as interest
rates rise, the market value of the securities  held by the Portfolio will fall,
thus reducing the net asset value of the Portfolio.  This interest rate risk can
be reduced without  employing  futures as a hedge by selling such securities and
either  reinvesting  the proceeds in  securities  with shorter  maturities or by
holding assets in cash.  However,  this strategy entails  increased  transaction
costs  in the  form of  dealer  spreads  and  brokerage  commissions  and  would
typically reduce the Portfolio's  average yield as a result of the shortening of
maturities.

         The sale of interest rate futures contracts provides a means of hedging
against rising interest  rates. As rates increase,  the value of the Portfolio's
short  position  in the  futures  contracts  will  also  tend to  increase  thus
offsetting  all or a portion  of the  depreciation  in the  market  value of the
Portfolio's  investments  that are being hedged.  While the Portfolio will incur
commission  expenses in selling and closing out futures positions (which is done
by taking an opposite position in the futures contract),  commissions on futures
transactions are lower than transaction  costs incurred in the purchase and sale
of portfolio securities.

         The  Portfolio  may  purchase   interest  rate  futures   contracts  in
anticipation  of a decline in interest rates when it is not fully  invested.  As
such  purchases are made,  it is expected  that an equivalent  amount of futures
contracts will be closed out.

         The  Portfolio  will enter into futures  contracts  which are traded on
national or foreign futures exchanges,  and are standardized as to maturity date
and the underlying  financial  instrument.  Futures exchanges and trading in the
U.S. are  regulated  under the Commodity  Exchange Act by the CFTC.  Futures are
traded in London at the London  International  Financial  Futures  Exchange,  in
Paris at the MATIF, and in Tokyo at the Tokyo Stock Exchange.

         Options on Futures Contracts. The Portfolio may purchase and write call
and put  options  on stock  index  and  interest  rate  futures  contracts.  The
Portfolio  may use such  options on futures  contracts  in  connection  with its
hedging  strategies in lieu of purchasing  and writing  options  directly on the
underlying  securities or stock indices or purchasing or selling the  underlying
futures.  For  example,  the  Portfolio  may  purchase put options or write call
options on stock index  futures or interest  rate  futures,  rather than selling
futures  contracts,  in anticipation of a decline in general stock market prices
or rise in interest rates,  respectively,  or purchase call options or write put
options on stock index or interest rate  futures,  rather than  purchasing  such
futures,  to hedge against possible  increases in the price of equity securities
or debt securities, respectively, which the Portfolio intends to purchase.

         In connection  with  transactions  in stock index options,  stock index
futures,  interest  rate  futures  and  related  options  on such  futures,  the
Portfolio will be required to deposit as "initial  margin" an amount of cash and
short-term U.S. government  securities.  The current initial margin requirements
per  contract  is range from  approximately  2% to 10% of the  contract  amount.
Thereafter,  subsequent payments (referred to as "variation margin") are made to
and from the broker to reflect  changes  in the value of the  futures  contract.
Brokers may establish deposit requirements higher than exchange minimums.

         Limitations.  The Portfolio will not purchase or sell futures contracts
or options on futures contracts or stock indices for non-hedging purposes if, as
a  result,  the sum of the  initial  margin  deposits  on its  existing  futures
contracts and related options positions and premiums paid for options on futures
contracts or stock indices  would exceed 5% of the net assets of the  Portfolio.
If this  limitation  is exceeded  at any time,  the  Portfolio  will take prompt
action to close out a  sufficient  number  of open  contracts  to bring its open
futures and options positions within this limitation.

         Risks of Options and Futures  Strategies.  The effective use of options
and futures strategies  depends,  among other things, on the Portfolio's ability
to terminate options and futures positions at times when its investment  adviser
deems it  desirable  to do so.  Although  the  Portfolio  will not enter into an
option or futures position unless its investment  adviser believes that a liquid
market  exists for such  option or future,  there can be no  assurance  that the
Portfolio will be able to effect closing  transactions at any particular time or
at an acceptable  price. The investment  advisers  generally expect that options
and futures  transactions  for the  Portfolio  will be conducted  on  recognized
exchanges.  In certain instances,  however,  the Portfolio may purchase and sell
options in the over-the-counter market. The staff of the Securities and Exchange
Commission  considers  over-the-counter  options to be illiquid.  A  Portfolio's
ability to terminate option positions established in the over-the-counter market
may be more  limited  than in the case of exchange  traded  options and may also
involve the risk that  securities  dealers  participating  in such  transactions
would fail to meet their obligations to the Portfolio.

         The  use  of  options  and  futures  involves  the  risk  of  imperfect
correlation between movements in options and futures prices and movements in the
price of the securities that are the subject of the hedge. The successful use of
these  strategies  also  depends on the  ability of the  Portfolio's  investment
adviser to forecast  correctly  interest rate movements and general stock market
price  movements.  This risk increases as the composition of the securities held
by the Portfolio diverges from the composition of the relevant option or futures
contract.

Portfolio Turnover

         While  it is  impossible  to  predict  portfolio  turnover  rates,  the
investment  adviser to the Portfolio  anticipates  that portfolio  turnover will
exceed  100%  per  year.  Higher  portfolio   turnover  rates  usually  generate
additional brokerage commissions and expenses.

Preferred Stocks

         The Portfolio may purchase  preferred stock.  Preferred  stock,  unlike
common  stock,  has a  stated  dividend  rate  payable  from  the  corporation's
earnings.  Preferred  stock  dividends  may  be  cumulative  or  non-cumulative,
participating,  or auction rate. "Cumulative" dividend provisions require all or
a portion of prior unpaid dividends to be paid.

         If interest rates rise,  the fixed dividend on preferred  stocks may be
less  attractive,  causing the price of preferred  stocks to decline.  Preferred
stock may have mandatory  sinking fund  provisions,  as well as  call/redemption
provisions  prior to maturity,  which can be a negative  feature  when  interest
rates decline. Preferred stock also generally has a preference over common stock
on the distribution of a corporation's assets in the event of liquidation of the
corporation.  Preferred stock may be "participating"  stock, which means that it
may be entitled to a dividend  exceeding the stated  dividend in certain  cases.
The rights of preferred stock on  distribution of a corporation's  assets in the
event of a liquidation are generally subordinate to the rights associated with a
corporation's debt securities.

Real Estate Investment Trusts

         The  Portfolio  may  invest up to 5% of its net  assets in  investments
related to real estate, including real estate investment trusts ("REITs"). Risks
associated  with  investments  in  securities  of  companies  in the real estate
industry include:  decline in the value of real estate; risks related to general
and local economic conditions; overbuilding and increased competition; increases
in property taxes and operating  expenses;  changes in zoning laws;  casualty or
condemnation  losses;  variations  in rental  income;  changes  in  neighborhood
values; the appeal of properties to tenants; and increases in interest rates. In
addition,  equity  REITs  may  be  affected  by  changes  in the  values  of the
underlying  property owned by the trusts,  while mortgage real estate investment
trusts may be affected by the quality of credit  extended.  REITs are  dependent
upon management  skills,  may not be diversified and are subject to the risks of
financing  projects.  Such REITs are also subject to heavy cash flow dependency,
defaults  by  borrowers,  self  liquidation  and the  possibility  of failing to
qualify for tax-free  pass-through of income under the Internal  Revenue Code of
1986,  as amended (the "Code") and to maintain  exemption  from the 1940 Act. In
the event an issuer of debt securities  collateralized  by real estate defaults,
it is  conceivable  that the REITs  could end up  holding  the  underlying  real
estate.

Repurchase Agreements

         The  Portfolio  may  enter  into  repurchase  agreements  with a  bank,
broker-dealer,  or other financial  institution but may not invest more than 15%
of its net assets in illiquid securities, including repurchase agreements having
maturities of greater than seven days.  The Portfolio may enter into  repurchase
agreements,  provided the Trust's  custodian always has possession of securities
serving  as  collateral  whose  market  value at least  equals the amount of the
repurchase  obligation.  To minimize the risk of loss the  Portfolio  will enter
into repurchase agreements only with financial institutions which are considered
by its  investment  adviser  to be  creditworthy.  If an  institution  enters an
insolvency  proceeding,  the resulting  delay in  liquidation  of the securities
serving as  collateral  could cause the  Portfolio  some loss,  as well as legal
expense, if the value of the securities declines prior to liquidation.

Reverse Repurchase Agreements

         The  Portfolio  may  enter  into  reverse  repurchase  agreements  with
brokers, dealers, domestic and foreign banks or other financial institutions. In
a reverse  repurchase  agreement,  the Portfolio  sells a security and agrees to
repurchase it at a mutually agreed upon date and price,  reflecting the interest
rate  effective  for the term of the  agreement.  It may also be  viewed  as the
borrowing of money by the Portfolio.  The Portfolio's investment of the proceeds
of a reverse  repurchase  agreement is the speculative factor known as leverage.
Leverage  may cause any gains or losses of the  Portfolio to be  magnified.  The
Portfolio  may enter into a reverse  repurchase  agreement  only if the interest
income from  investment of the proceeds is greater than the interest  expense of
the  transaction  and the  proceeds are invested for a period no longer than the
term  of  the  agreement.  At the  time  the  Portfolio  enters  into a  reverse
repurchase  agreement,  it will establish and maintain a segregated account with
an approved custodian  containing cash or other liquid securities having a value
not less than the repurchase price  (including  accrued  interest).  If interest
rates rise during a reverse  repurchase  agreement,  it may adversely affect the
Portfolio's net asset value. Reverse repurchase  agreements are considered to be
borrowings under the 1940 Act.

         The assets contained in the segregated account will be marked-to-market
daily and  additional  assets will be placed in such account on any day in which
the  assets  fall  below the  repurchase  price  (plus  accrued  interest).  The
Portfolio's liquidity and ability to manage its assets might be affected when it
sets aside cash or  portfolio  securities  to cover  such  commitments.  Reverse
repurchase  agreements  involve the risk that the market value of the securities
retained  in lieu of sale may  decline  below  the price of the  securities  the
Portfolio  has sold but is  obligated to  repurchase.  In the event the buyer of
securities under a reverse repurchase  agreement files for bankruptcy or becomes
insolvent,  such buyer or its trustee or receiver  may receive an  extension  of
time to determine  whether to enforce the  Portfolio's  obligation to repurchase
the  securities,  and  the  Portfolio's  use of  the  proceeds  of  the  reverse
repurchase agreement may effectively be restricted pending such decision.

Securities Loans

         All securities loans will be made pursuant to agreements  requiring the
loans to be  continuously  secured  by  collateral  in cash or high  grade  debt
obligations  at least  equal  at all  times to the  market  value of the  loaned
securities.  The borrower pays to the Portfolio an amount equal to any dividends
or  interest  received  on loaned  securities.  The  Portfolio  retains all or a
portion of the interest  received on investment of cash  collateral or receive a
fee from the borrower.  Lending portfolio  securities involves risks of delay in
recovery  of the  loaned  securities  or in some  cases  loss of  rights  in the
collateral should the borrower fail financially.

         Securities loans are made to broker-dealers or institutional  investors
or  other  persons,   pursuant  to  agreements   requiring  that  the  loans  be
continuously  secured by  collateral at least equal at all times to the value of
the loaned securities marked-to-market on a daily basis. The collateral received
will  consist of cash,  U.S.  government  securities,  letters of credit or such
other  collateral as may be permitted under the Portfolio's  securities  lending
program.  While the securities are being loaned,  the Portfolio will continue to
receive the  equivalent  of the interest or dividends  paid by the issuer on the
securities,  as well as interest on the  investment  of the  collateral or a fee
from the  borrower.  The  Portfolio has a right to call each loan and obtain the
securities  on five  business  days' notice or, in  connection  with  securities
trading on foreign markets, within such longer period for purchases and sales of
such securities in such foreign  markets.  The Portfolio will generally not have
the right to vote  securities  while they are being  loaned,  but its Manager or
investment  adviser will call a loan in  anticipation of any important vote. The
risks in  lending  portfolio  securities,  as with other  extensions  of secured
credit,  consist of possible delay in receiving additional  collateral or in the
recovery of the securities or possible loss of rights in the  collateral  should
the borrower  fail  financially.  Loans will only be made to firms deemed by the
Portfolio's  investment  adviser  to be of good  standing  and  will not be made
unless,  in the judgment of the  investment  adviser,  the  consideration  to be
earned from such loans would justify the risk.

U.S. Government Securities

         Securities  issued or  guaranteed  as to principal  and interest by the
U.S. government or its agencies and  government-sponsored  entities include U.S.
Treasury  obligations,  consisting of bills,  notes and bonds, which principally
differ  in  their  interest  rates,   maturities  and  times  of  issuance,  and
obligations issued or guaranteed by agencies and  government-sponsored  entities
which are supported by (i) the full faith and credit of the U.S.  Treasury (such
as securities of the Government National Mortgage Association), (ii) the limited
authority of the issuer to borrow from the U.S.  Treasury (such as securities of
the Student  Loan  Marketing  Association)  or (iii) the  authority  of the U.S.
government to purchase certain  obligations of the issuer (such as securities of
the Federal National Mortgage  Association).  No assurance can be given that the
U.S.  government will provide financial support to U.S.  government  agencies or
government-sponsored entities as described in clauses (ii) or (iii) above in the
future,  other than as set forth  above,  since it is not  obligated to do so by
law.

Zero Coupon Bonds, Deferred Interest Bonds and PIK Bonds

         Zero coupon and deferred  interest bonds are debt obligations which are
issued at a significant discount from face value. The discount  approximates the
total  amount of  interest  the bonds will accrue and  compound  over the period
until  maturity  or the  first  interest  payment  date  at a rate  of  interest
reflecting  the market rate of the security at the time of issuance.  While zero
coupon bonds do not require the periodic payment of interest,  deferred interest
bonds  provide  for a period of delay  before the  regular  payment of  interest
begins.  Payment-in-kind  ("PIK") bonds are debt obligations  which provide that
the issuer thereof may, at its option,  pay interest on such bonds in cash or in
the form of additional debt obligations.  Such investments benefit the issuer by
mitigating  its need for cash to meet debt  service,  but also  require a higher
rate of return to attract  investors  who are  willing to defer  receipt of such
cash. Such investments may experience  greater volatility in market value due to
changes in interest rates than debt  obligations  which make regular payments of
interest.  The  Portfolio  will accrue  income on such  investments  for tax and
accounting  purposes,  as required,  which is  distributable to shareholders and
which,  because no cash is  received  at the time of  accrual,  may  require the
liquidation   of  other   portfolio   securities  to  satisfy  the   Portfolio's
distribution obligations.

                             INVESTMENT RESTRICTIONS

Fundamental Policies

         The following investment  restrictions are fundamental policies,  which
may not be changed without the approval of a majority of the outstanding  shares
of the  Portfolio.  As  provided  in the 1940 Act, a vote of a  majority  of the
outstanding shares necessary to amend a fundamental policy means the affirmative
vote of the lesser of (1) 67% or more of the shares present at a meeting, if the
holders of more than 50% of the outstanding  shares of the Portfolio are present
or represented by proxy, or (2) more than 50% of the  outstanding  shares of the
Portfolio.

         1.       Borrowing

         The Portfolio may not borrow money,  except to the extent  permitted by
applicable law.

         2.       Diversification

         The Portfolio may not purchase a security if, as a result, with respect
to 75% of the  value of its  total  assets  (i) more than 5% of the value of the
Portfolio's total assets would be invested in the securities of a single issuer,
except securities issued on guaranteed by the U.S. government,  its agencies and
instrumentalities, or (ii) more than 10% of the outstanding voting securities of
any issuer would be held by the Portfolio,  other than securities  issued by the
U.S. government, its agencies and instrumentalities.

         3.       Concentration

         The  Portfolio  may not invest  more than 25% of the value of its total
assets in any one  industry,  provided  that this  limitation  does not apply to
obligations  issued or  guaranteed  as to  interest  and  principal  by the U.S.
government,  its  agencies  and  instrumentalities,  and  repurchase  agreements
secured by such obligations.

         4.       Underwriting

         The Portfolio may not  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.

         5.       Real Estate

         The  Portfolio  may not  purchase  or sell real  estate,  although  the
Portfolio  may  purchase  securities  of  issuers  which  deal in  real  estate,
securities  which  are  secured  by  interests  in real  estate  and  securities
representing interests in real estate; provided, however, that the Portfolio may
hold and sell real estate acquired as a result of the ownership of securities.

         6.       Commodities

         The  Portfolio may not purchase or sell  physical  commodities,  except
that it may (i) enter into futures  contracts and options  thereon in accordance
with  applicable law and (ii) purchase or sell physical  commodities if acquired
as a result of ownership of securities or other instruments.  The Portfolio will
not  consider  stock  index  futures  contracts,   currency  contracts,   hybrid
investments, swaps or other similar instruments to be commodities.

         7.       Loans

         The Portfolio may not make loans,  except  through the purchase of debt
obligations and, the entry into repurchase  agreements or through lending of its
portfolio  securities.  Any loans of portfolio securities will be made according
to guidelines  established  by the  Securities  and Exchange  Commission and the
Trust's Board of Trustees.

         8.       Senior Securities

         The Portfolio may not issue any senior security (as defined in the 1940
Act) except in compliance with applicable law.

Non-Fundamental Policies

         The following investment restrictions apply to the Portfolio, except as
noted.  These restrictions may be changed for the Portfolio by the Trust's Board
of Trustees without a vote of the Portfolio's shareholders.

         The Portfolio may not:

         (1)      Purchase securities on margin,  except that the Portfolio may:
                  (a) make use of any short-term  credit necessary for clearance
                  of purchases  and sales of portfolio  securities  and (b) make
                  initial  or  variation  margin  deposits  in  connection  with
                  futures contracts,  options,  currencies, or other permissible
                  investments;

         (2)      Mortgage,  pledge, hypothecate or, in any manner, transfer any
                  security owned by the Portfolio as security for  indebtedness,
                  except as may be  necessary  in  connection  with  permissible
                  borrowings or investments; and then such mortgaging,  pledging
                  or  hypothecating  may not  exceed 33 1/3 % of the  respective
                  total  assets of the  Portfolio.  The  deposit  of  underlying
                  securities   and  other   assets  in  escrow  and   collateral
                  arrangements  with  respect  to margin  accounts  for  futures
                  contracts,    options,   currencies   or   other   permissible
                  investments  are  not  deemed  to be  mortgages,  pledges,  or
                  hypothecations for these purposes;

         (3)      Purchase  participations or other direct interests in or enter
                  into  leases  with  respect  to oil,  gas,  or  other  mineral
                  explorations   or  development   programs,   except  that  the
                  Portfolio  may invest in securities  issued by companies  that
                  engage in oil, gas or other mineral exploration or development
                  activities or hold mineral leases  acquired as a result of its
                  ownership of securities;

     (4)  Invest in  companies  for the  purpose  of  exercising  management  or
          control.

         With  respect to  borrowing,  the  Portfolio  may borrow from banks and
enter into reverse repurchase agreements in an amount up to 33 1/3% of its total
assets,  taken  at  market  value.  Each  Portfolio  may  also  borrow  up to an
additional 5% of its total assets from banks or others. The Portfolio may borrow
only as a temporary measure for extraordinary or emergency  purposes such as the
redemption of Portfolio shares. The Portfolio may purchase additional securities
so long as borrowings do not exceed 5% of its total assets.

         With respect to loans of portfolio securities, as a matter of operating
policy,  the Portfolio  will limit the aggregate of such loans to 33 1/3% of the
value of the Portfolio's total assets.

         With  respect  to real  estate  investments,  as a matter of  operating
policy,  the  Portfolio  will not  invest  in real  estate  limited  partnership
interests.

         With respect to foreign currency transactions,  the Portfolio may enter
into transactions with counterparties  which have received (or the guarantors of
the obligations of such  counterparties have received) a credit rating of A-1 or
P-1 by  Standard & Poor's or  Moody's  respectively  or that have an  equivalent
rating  from an NRSRO or (except  for  over-the-counter  currency  options)  are
determined  to be of equivalent  credit  quality by the  Portfolio's  investment
adviser.  The  Portfolio  will not enter into a  transaction  to hedge  currency
exposure to an extent  greater,  after  settling  all  transactions  intended to
wholly or partially offset other transactions,  than the aggregate market values
(at the time of entering into the  transaction)  of the  securities  held in its
portfolio that are denominated or generally  quoted in or currently  convertible
into such currency other than with respect or cross hedging or proxy hedging.

         With respect to swaps, the Portfolio will not enter into any swap, cap,
floor  or  collar  transaction  unless,  at  the  time  of  entering  into  such
transaction, the unsecured long-term debt of the counterparty, combined with any
credit enhancements,  is rated at least A by Standard & Poor's or Moody's or has
an  equivalent  equity rating from an NRSRO or is determined to be of equivalent
credit quality of the Portfolio's investment adviser.

                             PERFORMANCE INFORMATION

         Total return and yield will be computed as described below.

Total Return

         The Portfolio's  "average  annual total return"  figures  described and
shown in the  Prospectus/Proxy  Statement  are  computed  according to a formula
prescribed  by the  Securities  and  Exchange  Commission.  The  formula  can be
expressed as follows:

                                  P(1+T)n = ERV

Where:   P = a hypothetical initial payment of $1000
                  T = average annual total return
                  n = number of years
                  ERV = Ending Redeemable Value of a hypothetical  $1000 payment
                  made at the  beginning  of the 1, 5, or 10  years  (or  other)
                  periods at the end of the 1, 5, or 10 years (or other) periods
                  (or fractional portion thereof).

         The  calculations  of  total  return  assume  the  reinvestment  of all
dividends and capital gain  distributions on the  reinvestment  dates during the
period  and the  deduction  of all  recurring  expenses  that  were  charged  to
shareholders'  accounts.  The total  return  figures do not reflect  charges and
deductions which are, or may be, imposed under the Contracts.

         The  performance  of the  Portfolio  will  vary  from  time  to time in
response to fluctuations in market  conditions,  interest rates, the composition
of the  Portfolio's  investments  and expenses.  Consequently,  the  Portfolio's
performance  figures are historical and should not be considered  representative
of the performance of the Portfolio for any future period.

Yield

         From  time to time,  the Trust  may  quote  the  Portfolio's  yield and
effective  yield in  advertisements  or in  reports or other  communications  to
shareholders.  Yield  quotations  are expressed in  annualized  terms and may be
quoted on a compounded basis.

         The 30-day yield for the Portfolio  will be  calculated  according to a
formula prescribed by the Securities and Exchange Commission. The formula can be
expressed as follows:

                              YIELD = 2[(a-b+1)6-1]

                                       cd

Where:   a =      dividends and interest earned during the period

          b    = expenses accrued for the period (net of reimbursement)

          c    = the  average  daily  number of shares  outstanding  during  the
               period that were entitled to receive dividends

          d    = the net asset value per share on the last day of the period

For the purpose of determining the interest earned (variable "a" in the formula)
on debt  obligations  that were  purchased  by the  Portfolio  at a discount  or
premium,  the  formula  generally  calls for  amortization  of the  discount  or
premium;  the amortization  schedule will be adjusted monthly to reflect changes
in the market values of the debt obligations.

         Yield  information is useful in reviewing the Portfolio's  performance,
but because yields  fluctuate,  such information  cannot  necessarily be used to
compare an  investment in the  Portfolio's  shares with bank  deposits,  savings
accounts and similar  investment  alternatives  which often provide an agreed or
guaranteed fixed yield for a stated period of time. Shareholders should remember
that  yield is a function  of the kind and  quality  of the  instruments  in the
Portfolios'  investment portfolios,  portfolio maturity,  operating expenses and
market conditions.

         It should be recognized that in periods of declining interest rates the
yields will tend to be somewhat  higher than  prevailing  market  rates,  and in
periods of rising  interest  rates the yields  will tend to be  somewhat  lower.
Also,  when  interest  rates  are  falling,  the  inflow of net new money to the
Portfolio  from the  continuous  sale of its shares  will  likely be invested in
instruments   producing  lower  yields  than  the  balance  of  the  Portfolio's
investments,  thereby reducing the current yield of the Portfolio. In periods of
rising interest rates, the opposite can be expected to occur.

Non-Standardized Performance

         In addition to the performance  information  described above, the Trust
may  provide  total  return  information  with  respect  to  the  Portfolio  for
designated periods, such as for the most recent six months or most recent twelve
months.  This total return  information  is computed as  described  under "Total
Return" above except that no annualization is made.

                             PORTFOLIO TRANSACTIONS

         Subject to the  supervision and control of the Manager and the Trustees
of the Trust,  the  Portfolio's  Adviser is responsible for decisions to buy and
sell securities for its account and for the placement of its portfolio  business
and the negotiation of commissions, if any, paid on such transactions. Brokerage
commissions are paid on transactions in equity securities traded on a securities
exchange and on options,  futures  contracts and options  thereon.  Fixed income
securities  and certain  equity  securities in which the  Portfolio  invests are
traded in the over-the-counter  market. These securities are generally traded on
a net basis with  dealers  acting as principal  for their own account  without a
stated  commission,  although prices of such securities usually include a profit
to the dealer. In over-the-counter transactions, orders are placed directly with
a principal  market maker unless a better price and execution can be obtained by
using a broker. In underwritten offerings, securities are usually purchased at a
fixed  price  which  includes  an  amount  of  compensation  to the  underwriter
generally referred to as the underwriter's concession or discount. Certain money
market  securities  may be purchased  directly from an issuer,  in which case no
commissions  or discounts are paid.  U.S.  government  securities  are generally
purchased from  underwriters  or dealers,  although  certain  newly-issued  U.S.
government  securities may be purchased  directly from the U.S. Treasury or from
the issuing agency or  instrumentality.  The Portfolio's  Adviser is responsible
for effecting its portfolio  transactions and will do so in a manner deemed fair
and  reasonable to the  Portfolio and not according to any formula.  The primary
consideration in all portfolio  transactions  will be prompt execution of orders
in an efficient  manner at a favorable  price. In selecting  broker-dealers  and
negotiating  commissions,  the Adviser  considers  the firm's  reliability,  the
quality  of its  execution  services  on a  continuing  basis and its  financial
condition.  When  more  than  one  firm  is  believed  to meet  these  criteria,
preference  may be given to brokers  that  provide the  Portfolio or its Adviser
with brokerage and research  services within the meaning of Section 28(e) of the
Securities  Exchange Act of 1934. The Portfolio's  investment  adviser is of the
opinion that,  because this material must be analyzed and reviewed,  its receipt
and use does not tend to  reduce  expenses  but may  benefit  the  Portfolio  by
supplementing the Adviser's research.

         The  Adviser,  subject to  seeking  the most  favorable  price and best
execution and in compliance  with the Conduct Rules of the National  Association
of  Securities  Dealers,  Inc.,  may consider  sales of shares of the Trust as a
factor in the selection of  broker-dealers.  The Trust may direct the Manager to
cause the Adviser to effect securities  transactions through broker-dealers in a
manner  that would  help to  generate  resources  to (i) pay the cost of certain
expenses  which the Trust is  required to pay or for which the Trust is required
to arrange payment pursuant to the management agreement with the Manager ("Trust
Expenses");  or (ii) finance activities that are primarily intended to result in
the sale of Trust  shares.  At the  discretion  of the Board of  Trustees,  such
resources  may be used to pay or cause the  payment of Trust  Expenses or may be
used to finance  activities that are primarily intended to result in the sale of
Trust shares.

         The  Adviser may effect  portfolio  transactions  for other  investment
companies and advisory  accounts.  Research services furnished by broker-dealers
through which the Portfolio  effects its securities  transactions may be used by
the Portfolio's Adviser in servicing all of its accounts;  not all such services
may be used in connection with the Portfolio.  In the opinion of the Adviser, it
is not possible to measure  separately  the benefits from  research  services to
each of its accounts, including the Portfolio. Whenever concurrent decisions are
made to purchase or sell  securities by the Portfolio and another  account,  the
Portfolio's  Adviser will attempt to allocate equitably  portfolio  transactions
among the Portfolio and other accounts.  In making such allocations  between the
Portfolio  and  other  accounts,  the  main  factors  to be  considered  are the
respective investment objectives, the relative size of portfolio holdings of the
same or comparable securities, the availability of cash for investment, the size
of  investment  commitments  generally  held,  and the  opinions  of the persons
responsible  for  recommending  investments  to  the  Portfolio  and  the  other
accounts.  In some cases  this  procedure  could  have an adverse  effect on the
Portfolio.  In  the  opinion  of the  Adviser,  however,  the  results  of  such
procedures will, on the whole, be in the best interest of each of the accounts.

         The Adviser to the Portfolio may execute portfolio transactions through
certain of their  affiliated  brokers,  acting as agent in  accordance  with the
procedures  established  by the Board of  Trustees,  but will not  purchase  any
securities from or sell any securities to any such affiliate acting as principal
for  its  own  account.  For  1999,  none  of  the  Portfolio's   commissionable
transactions were executed through broker-dealers affiliated with an Adviser.

         The following table shows the amounts of brokerage  commissions paid by
the  Portfolio's  predecessor  fund during the fiscal  years ended  December 31,
1999, December 31, 1998 and December 31, 1997.

                           Brokerage Commissions Paid
                           --------------------------
                   1999                1998               1997
                   ----                ----               ----
                $10,634                  NA                 NA




                             MANAGEMENT OF THE TRUST

         The Trust is supervised by a Board of Trustees that is responsible  for
representing  the  interests of  shareholders.  The Trustees  meet  periodically
throughout  the year to oversee the  Portfolios'  activities,  reviewing,  among
other things, the Portfolio's performance and its contractual  arrangements with
various service providers.

Trustees and Officers

         The Trustees and executive  officers of the Trust, their ages and their
principal  occupations  during the past five years are set forth  below.  Unless
otherwise  indicated,  the business address of each is 610 Newport Center Drive,
Suite 1350, Newport Beach, California 92660.

<TABLE>
<CAPTION>
                                                              Position(s)                   Principal Occupation(s)
                                                          Held with Registrant                During Past 5 Years
                                                          --------------------                -------------------
<S>                                                   <C>                           <C>
Name, Age and Address

                                                                                   Partner, Sullivan & Worcester LLP (law
Robert N. Hickey (58)                                  Trustee                     firm)
Sullivan & Worcester LLP
1025 Connecticut Avenue, N.W.
Washington, DC 20036

[other information to be supplied by amendment]



Elizabeth M. Forget (34)                               President                   Since July 2000, President of Met
                                                                                   Investors Advisory Corp.; from June 1996
                                                                                   to July 2000, President and Director of
                                                                                   Marketing and Product Development of
                                                                                   Equitable Distributors, Inc.; from
                                                                                   September 1993 to June 1996, a Vice
                                                                                   President of Bankers Trust Company

Mark Reynolds  (50)                                    Chief Financial Officer     Since June 2000, President of Cova
                                                       and Treasurer               Financial Services Life Insurance

                                                                                   Company;
                                                                                   from
                                                                                   July
                                                                                   1996
                                                                                   to
                                                                                   June
                                                                                   2000,
                                                                                   Executive
                                                                                   Vice
                                                                                   President
                                                                                   and
                                                                                   Chief
                                                                                   Financial
                                                                                   Officer
                                                                                   of
                                                                                   Cova
                                                                                   Financial
                                                                                   Services
                                                                                   Life
                                                                                   Insurance
                                                                                   Company;
                                                                                   from
                                                                                   December
                                                                                   1993
                                                                                   to
                                                                                   June
                                                                                   1996,
                                                                                   Vice
                                                                                   President,
                                                                                   Treasurer
                                                                                   and
                                                                                   Controller
                                                                                   of
                                                                                   First
                                                                                   Variable
                                                                                   Life
                                                                                   Insurance
                                                                                   Company
                                                                                   and
                                                                                   from
                                                                                   August
                                                                                   1993
                                                                                   to
                                                                                   June
                                                                                   1996,
                                                                                   Vice
                                                                                   President
                                                                                   and
                                                                                   Director
                                                                                   of
                                                                                   First
                                                                                   Variable
                                                                                   Capital
                                                                                   Services,
                                                                                   Inc.

</TABLE>

Committees of the Board

         The Trust  has a  standing  Audit  Committee  consisting  of all of the
Trustees who are not "interested  persons" of the Trust (as that term is defined
in the 1940 Act) ("Disinterested  Trustees").  The Audit Committee's function is
to recommend to the Board independent accountants to conduct the annual audit of
the Trust's financial  statements;  review with the independent  accountants the
outline,  scope and results of the annual audit;  and review the performance and
fees  charged by the  independent  accountants  for  professional  services.  In
addition,  the  Audit  Committee  meets  with the  independent  accountants  and
representatives  of  management  to review  accounting  activities  and areas of
financial reporting and control.

         The Trust has a Nominating and Compensation Committee consisting of all
the Disinterested Trustees. The Nominating and Compensation Committee's function
is to  nominate  and  evaluate  independent  trustee  candidates  and review the
compensation arrangement for each of the Trustees.

         The Trust has a Valuation Committee  consisting of Elizabeth M. Forget,
_____________,  _____________  , and such  other  officers  of the Trust and the
Manager,  as well as such officers of any Adviser to any Portfolio as are deemed
necessary  by Ms. or Mr.  from  time to time,  each of whom  shall  serve at the
pleasure of the Board of Trustees as members of the  Valuation  Committee.  This
committee  determines the value of any of the Trust's  securities and assets for
which market  quotations are not readily available or for which valuation cannot
otherwise be provided.

Compensation of the Trustees

         Each  Trustee,  who is not an  employee  of the  Manager  or any of its
affiliates,  currently  receives  from the Trust an annual  fee of $ plus (i) an
additional fee of $ for each regularly scheduled Board meeting attended,  (ii) $
for each special Board meeting or special committee meeting attended,  and (iii)
$ for each telephone or other committee meeting attended, plus reimbursement for
expenses in attending in-person meetings.

         A deferred  compensation  plan for the benefit of the Trustees has been
adopted by the Trust.  Under the deferred  compensation  plan,  each Trustee may
defer  payment of all or part of the fees payable for such  Trustee's  services.
Each  Trustee may defer  payment of such fees until his or her  retirement  as a
Trustee or until the earlier  attainment of a specified age. Fees deferred under
the deferred  compensation plan, together with accrued interest thereon, will be
disbursed to a participating  Trustee in monthly  installments over a five to 20
year period elected by such Trustee.

         The Agreement and  Declaration  of Trust of the 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 Agreement and 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 duties. The Trust, at its
expense,  provides  liability  insurance  for the  benefit of its  Trustees  and
officers.

         As of the  date  of  this  Statement  of  Additional  Information,  the
officers  and  Trustees  of the  Trust  as a  group  owned  less  than 1% of the
outstanding shares of the Trust.

                     INVESTMENT ADVISORY AND OTHER SERVICES

The Manager

         The Trust is managed by Met Investors  Advisory Corp.  (the  "Manager")
(formerly  known as Security First  Investment  Management  Corporation)  which,
subject to the  supervision  and  direction  of the  Trustees of the Trust,  has
overall  responsibility  for the general  management and  administration  of the
Trust.  MetLife  Investors  Group, an affiliate of  Metropolitan  Life Insurance
Company,  owns all of the  outstanding  common shares of the Manager and MetLife
Distributors, Inc.

         The Trust and Manager have entered  into a Management  Agreement  dated
______, 2001 ("Management Agreement"), which was initially approved by the Board
of Trustees on , 2000 and by MetLife Investors Group, as initial  shareholder of
the Trust,  on _____,  2001.  Subject always to the supervision and direction of
the Trustees of the Trust, under the Management  Agreement the Manager will have
(i) overall supervisory responsibility for the general management and investment
of the  Portfolio's  assets;  (ii) full  discretion  to select new or additional
Advisers for the Portfolio;  (iii) full  discretion to enter into and materially
modify  investment  advisory  agreements with Advisers;  (iv) full discretion to
terminate and replace any Adviser;  and (v) full  investment  discretion to make
all determinations  with respect to the investment of the Portfolio's assets not
then managed by an Adviser.  In connection  with the Manager's  responsibilities
under  the  Management  Agreement,  the  Manager  will  assess  the  Portfolio's
investment  focus and will  seek to  implement  decisions  with  respect  to the
allocation and reallocation of the Portfolio's  assets among one or more current
or additional  Advisers from time to time, as the Manager deems appropriate,  to
enable the Portfolio to achieve its investment  goals. In addition,  the Manager
will monitor compliance of the Adviser with the investment objectives,  policies
and  restrictions  of the  Portfolio  (or portions of the  Portfolio)  under the
management of such  Adviser,  and review and report to the Trustees of the Trust
on the  performance  of the  Adviser.  The Manager  will  furnish,  or cause the
appropriate  Adviser(s) to furnish,  to the Trust such statistical  information,
with  respect  to  the  investments  that  the  Portfolio  (or  portions  of the
Portfolio)  may hold or  contemplate  purchasing,  as the Trust  may  reasonably
request. On the Manager's own initiative, the Manager will apprise, or cause the
appropriate   Adviser(s)  to  apprise,  the  Trust  of  important   developments
materially  affecting the  Portfolio (or any portion of the Portfolio  that they
advise) and will furnish the Trust,  from time to time, with such information as
may be appropriate for this purpose.  Further, the Manager agrees to furnish, or
cause the appropriate  Adviser(s) to furnish,  to the Trustees of the Trust such
periodic  and  special  reports  as the  Trustees  of the Trust  may  reasonably
request. In addition, the Manager has agreed to cause the appropriate Adviser(s)
to furnish to  third-party  data  reporting  services  all  currently  available
standardized performance information and other customary data.

         Under the Management Agreement, the Manager also is required to furnish
to the Trust, at its own expense and without  remuneration from or other cost to
the Trust, the following:

o Office space, all necessary office facilities and equipment.

o    Necessary  executive  and  other  personnel,  including  personnel  for the
     performance  of  clerical  and other  office  functions,  other  than those
     functions:

     o   related to and to be performed under the Trust's  contract or contracts
         for administration,  custodial, accounting,  bookkeeping,  transfer and
         dividend  disbursing  agency or similar services by the entity selected
         to perform such services; or

     o   related to the  investment  advisory  services  to be  provided  by any
         Adviser pursuant to an investment  advisory  agreement with the Manager
         ("Advisory Agreement").

o    Information  and  services,  other  than  services  of  outside  counsel or
     independent  accountants or investment  advisory services to be provided by
     any Adviser under an Advisory  Agreement,  required in connection  with the
     preparation of all registration statements,  prospectuses and statements of
     additional information,  any supplements thereto, annual, semi-annual,  and
     periodic reports to Trust shareholders,  regulatory authorities, or others,
     and all notices and proxy solicitation materials, furnished to shareholders
     or regulatory authorities, and all tax returns.

         As compensation for these services the Trust pays the Manager a monthly
fee at the annual rate of the  Portfolio's  average daily net assets as follows:
0.55% of the first $75  million  of such net assets and 0.50% of such net assets
over $75 million.  From the  management  fees,  the Manager pays the expenses of
providing  investment advisory services to the Portfolio,  including the fees of
the Adviser of the Portfolio.

         The Manager and the Trust have also entered into an expense  limitation
agreement  with  respect  to the  Portfolio  ("Expense  Limitation  Agreement"),
pursuant  to which  the  Manager  has  agreed  to waive or limit its fees and to
assume other expenses so that the total annual operating  expenses (with certain
exceptions  described in the  Prospectus/Proxy  Statement)  of the Portfolio are
limited  to  the  extent  described  in  the   "Management--Expense   Limitation
Agreement" section of the Prospectus/Proxy Statement.

         In addition to the  management  fees,  the Trust pays all  expenses not
assumed by the Manager, including, without limitation,  charges for the services
and expenses of the independent  accountants  and legal counsel  retained by the
Trust,  for itself  and its  Disinterested  Trustees,  accounting  and  auditing
services,  interest,  taxes,  costs of  printing  and  distributing  reports  to
shareholders,  proxy materials and prospectuses,  charges of its  administrator,
custodian, transfer agent and dividend disbursing agent, registration fees, fees
and  expenses of the  Trustees  who are not  affiliated  persons of the Manager,
insurance,  brokerage costs, litigation, and other extraordinary or nonrecurring
expenses.  All general  Trust  expenses are  allocated  among and charged to the
assets of the  Portfolio of the Trust on a basis that the Trustees deem fair and
equitable,  which may be on the basis of relative net assets of the Portfolio or
the  nature  of  the  services  performed  and  relative  applicability  to  the
Portfolio.  In addition,  as discussed below under  "Distribution of the Trust's
Shares," the Class B shares of the Portfolio may pay for certain  distribution -
related expenses in connection with activities  primarily  intended to result in
the sale of its shares.

         The  Management  Agreement  continues  in force for two years  from its
commencement  date,  with  respect  to the  Portfolio,  and  from  year  to year
thereafter,  but  only  so  long  as its  continuation  as to the  Portfolio  is
specifically  approved at least annually (i) by the Trustees or by the vote of a
majority of the outstanding voting securities of the Portfolio,  and (ii) by the
vote of a majority of the Disinterested  Trustees,  by votes cast in person at a
meeting  called  for the  purpose  of voting on such  approval.  The  Management
Agreement provides that it shall terminate  automatically if assigned,  and that
it may be terminated as to the Portfolio  without penalty by the Trustees of the
Trust or by vote of a  majority  of the  outstanding  voting  securities  of the
Portfolio upon 60 days' prior written  notice to the Manager,  or by the Manager
upon 90 days' prior written notice to the Trust,  or upon such shorter notice as
may be mutually agreed upon.

         It is anticipated  that the Trust will commence  operations on or about
February 5, 2001.  The  following  table shows the fees paid by the  Portfolio's
predecessor  to the  Manager or current  affiliates  of the  Manager and any fee
waivers or  reimbursements  during the fiscal  years ended  December  31,  1999,
December 31, 1998 and December 31, 1997.

                               1999

   ---------------------------------------------------------
      Investment          Investment       Other Expenses
    Management Fee     Management Fee        Reimbursed
               ----               ----       ----------
         Paid               Waived
         ----               ------
            $505,285         ---                 ---




                             1998

   ---------------------------------------------------------
      Investment          Investment       Other Expenses
    Management Fee     Management Fee        Reimbursed
               ----               ----       ----------
         Paid               Waived
         ----               ------
            $165,294         ---                 ---





                             1997

   ---------------------------------------------------------
      Investment          Investment       Other Expenses
    Management Fee     Management Fee        Reimbursed
               ----               ----       ----------
         Paid               Waived
         ----               ------
             $56,257         ---                 ---




The Adviser

         Pursuant to an Advisory Agreement with the Manager,  the Adviser to the
Portfolio furnishes continuously an investment program for the Portfolio,  makes
investment  decisions  on behalf of the  Portfolio,  places  all  orders for the
purchase and sale of  investments  for the  Portfolio's  account with brokers or
dealers  selected  by such  Adviser  and may  perform  certain  limited  related
administrative  functions in connection therewith. For its services, the Manager
pays the Adviser a fee based on a percentage  of the average daily net assets of
the Portfolio.

         The  Advisory  Agreement  will  continue in force for one year from its
commencement  date,  and from year to year  thereafter,  but only so long as its
continuation as to the Portfolio is specifically  approved at least annually (i)
by  the  Trustees  or by the  vote  of a  majority  of  the  outstanding  voting
securities  of  the  Portfolio,  and  (ii)  by the  vote  of a  majority  of the
Disinterested  Trustees  by votes  cast in person at a  meeting  called  for the
purpose of voting on such  approval.  The Advisory  Agreement  provides  that it
shall terminate  automatically  if assigned or if the Management  Agreement with
respect to the  Portfolio  terminates,  and that it may be  terminated as to the
Portfolio  without  penalty by the  Manager,  by the Trustees of the Trust or by
vote of a majority of the outstanding  voting securities of the Portfolio on not
less than 60 days' prior written  notice to the Adviser or by the Adviser on not
less than 90 days' prior  written  notice to the  Manager,  or upon such shorter
notice as may be mutually agreed upon.

         The Advisory  Agreement  provides that the Adviser shall not be subject
to any  liability  to the Trust or the  Manager  for any act or  omission in the
course of or connected  with  rendering  services  thereunder  in the absence of
willful  misfeasance,  bad faith,  gross negligence or reckless disregard of its
duties on the part of the Adviser.

         The Trust and the Manager have applied for an exemptive  order from the
Securities and Exchange Commission  ("Multi-Manager  Order").  The Multi-Manager
Order will permit the Manager, subject to approval of the Board of Trustees, to:
(i) select new or  additional  Advisers for the Trust's  Portfolios;  (ii) enter
into  new  investment   advisory   agreements  and  materially  modify  existing
investment  advisory  agreements;  and (iii)  terminate and replace the Advisers
without obtaining approval of the relevant  Portfolio's  shareholders.  However,
the  Manager  may  not  enter  into an  investment  advisory  agreement  with an
"affiliated  person" of the Manager (as that term is defined in Section  2(a)(3)
of the 1940 Act) ("Affiliated Adviser") unless the investment advisory agreement
with the Affiliated Adviser,  including compensation  hereunder,  is approved by
the  affected  Portfolio's  shareholders,  including,  in instances in which the
investment  advisory  agreement  pertains  to  a  newly  formed  Portfolio,  the
Portfolio's  initial  shareholder.  Although  shareholder  approval would not be
required  for  the  termination  of  Advisory  Agreements,  shareholders  of the
Portfolio  would continue to have the right to terminate such agreements for the
Portfolio at any time by a vote of a majority of outstanding  voting  securities
of the Portfolio.  No assurance can be given that the Trust and the Manager will
receive the Multi-Manager Order.

         J.P. Morgan Investment Management Inc. is the Adviser to the Portfolio.

         The  following  table shows the fees paid to the Adviser by the Manager
or current  affiliates  of the Manager for the fiscal  years ended  December 31,
1999, December 31, 1998 and December 31, 1997.

                                Advisory Fee Paid
                                -----------------
                          1999         1998         1997
                          ----         ----         ----



                             ----------------------
The Administrator

         Pursuant  to  an  administration  agreement  ("Administrative  Services
Agreement"), ______________________ ("Administrator") assists the Manager in the
performance of its  administrative  services to the Trust and provides the Trust
with other necessary  administrative  services.  In addition,  the Administrator
makes available the office space,  equipment,  personnel and facilities required
to provide such administrative services to the Trust.

         The Administrator was organized as a __________________.  Its principal
place of  business  is at  _______________,  ______________________.  Under  the
Administrative  Services Agreement,  the Administrator is entitled to a fee from
the Trust,  which is  calculated  daily and paid  monthly,  at an annual rate of
____% of the  average  daily net assets [of each  Portfolio]  of the Trust.  The
Administrative Services Agreement shall remain in effect until ________________,
2002 and shall thereafter continue in effect for successive periods of one year,
unless  terminated  by any party  upon not less than  ninety  (90)  days'  prior
written notice to the other party.

The Distributor

         The Trust has distribution  agreements with MetLife Distributors,  Inc.
("MDI" or the  "Distributor")  in which MDI  serves as the  Distributor  for the
Trust's  Class  A  shares  and  Class B  shares.  MDI an  indirect  wholly-owned
subsidiary  of  MetLife  Investors  Group,  which  is an  indirect  wholly-owned
subsidiary of Metropolitan Life Insurance Company.  MDI's address is 610 Newport
Center Drive, Suite 1350, Newport Beach, California 92660.

         The Trust's  distribution  agreements  with  respect to the Class A and
Class B  shares  ("Distribution  Agreements")  were  approved  by the  Board  of
Trustees  at  a  Board  meeting  held  on  __________,  2000.  The  Distribution
Agreements  will remain in effect from year to year provided  each  Distribution
Agreement's  continuance is approved  annually by (i) a majority of the Trustees
who are not parties to such agreement or "interested persons" (as defined in the
1940 Act) of the Trust or the Portfolio and, if  applicable,  who have no direct
or indirect financial interest in the operation of the Class B Distribution Plan
or any such  related  agreement  and (ii)  either by vote of a  majority  of the
Trustees or a majority of the outstanding  voting  securities (as defined in the
1940 Act) of the Trust.

         The  Distributor  or its affiliates for the Class A shares will pay for
printing  and  distributing  prospectuses  or reports  prepared for their use in
connection  with the  offering  of the  Class A shares to  prospective  contract
owners and preparing,  printing and mailing any other  literature or advertising
in connection  with the offering of the Class A shares to  prospective  contract
owners.

         Pursuant to the Class B Distribution  Plan, the Trust  compensates  the
Distributor  from  assets  attributable  to the Class B and shares for  services
rendered and expenses borne in connection with activities  primarily intended to
result in the sale of the  Trust's  Class B  shares.  It is  anticipated  that a
portion  of the  amounts  received  by the  Distributor  will be used to  defray
various  costs  incurred  or paid by the  Distributor  in  connection  with  the
printing and mailing of Trust prospectuses, statements of additional information
and any supplements  thereto and shareholder  reports,  and holding seminars and
sales meetings with wholesale and retail sales personnel designed to promote the
distribution  of Class B shares.  The  Distributor may also use a portion of the
amounts  received  to  provide  compensation  to  financial  intermediaries  and
third-party   broker-dealers   for  their   services  in  connection   with  the
distribution of the Class B shares.

         The Class B Distribution Plan provides that the Trust, on behalf of the
Portfolio,  may pay annually up to 0.50% of the average  daily net assets of the
Portfolio  attributable to its Class B shares in respect to activities primarily
intended  to  result  in  the  sale  of  Class  B  shares.  However,  under  the
Distribution  Agreement,  payments to the Distributor for activities pursuant to
the Class B Distribution Plan are limited to payments at an annual rate equal to
0.25% of average daily net assets of the Portfolio  attributable  to its Class B
shares.  Under  terms of the  Class B  Distribution  Plan  and the  Distribution
Agreement,  the  Portfolio  is  authorized  to  make  payments  monthly  to  the
Distributor that may be used to pay or reimburse entities providing distribution
and shareholder  servicing with respect to the Class B shares for such entities'
fees or expenses incurred or paid in that regard.

         The Class B  Distribution  Plan is of a type known as a  "compensation"
plan because  payments are made for services  rendered to the Trust with respect
to Class B shares  regardless of the level of expenditures  by the  Distributor.
The Trustees will, however,  take into account such expenditures for purposes of
reviewing  operations under the Class B Distribution Plan and in connection with
their annual  consideration  of the Class B  Distribution  Plan's  renewal.  The
Distributor has indicated that it expects its  expenditures to include,  without
limitation:  (a) the printing and mailing of Trust  prospectuses,  statements of
additional  information,  any supplements  thereto and  shareholder  reports for
prospective Contract owners with respect to the Class B shares of the Trust; (b)
those  relating  to  the  development,  preparation,  printing  and  mailing  of
advertisements,  sales  literature and other  promotional  materials  describing
and/or  relating to the Class B shares of the Trust;  (c) holding  seminars  and
sales  meetings  designed to promote the  distribution  of Class B shares of the
Trust;  (d) obtaining  information  and providing  explanations to wholesale and
retail  distributors  of contracts  regarding  Trust  investment  objectives and
policies and other information about the Trust and its Portfolio,  including the
performance of the Portfolio; (3) training sales personnel regarding the Class B
shares of the Trust;  and (f) financing any other activity that the  Distributor
determines is primarily intended to result in the sale of Class B shares.

         The Distributor for each class of shares will pay all fees and expenses
in connection  with its  qualification  and  registration  as a broker or dealer
under  federal  and  state  laws.  In the  capacity  of agent,  the  Distributor
currently  offers shares of the Portfolio on a continuous  basis to the separate
accounts of insurance  companies  offering the  Contracts in all states in which
the  Portfolio  or the  Trust  may  from  time to time be  registered  or  where
permitted  by  applicable  law. The  Distribution  Agreement  provides  that the
Distributor  shall accept  orders for shares at net asset value  without a sales
commission  or  sale  load  being  charged.  The  Distributor  has  made no firm
commitment to acquire shares of the Portfolio.

         On  ____________,  2000, the Board of Trustees of the Trust,  including
the Disinterested Trustees, unanimously approved the Class B Distribution Plan.

         The Class B Distribution Plan and any Rule 12b-1 related agreement that
is  entered  into by the  Trust or the  Distributor  of the  Class B  shares  in
connection  with the Class B  Distribution  Plan will  continue  in effect for a
period  of more  than  one  year  only so long as  continuance  is  specifically
approved  at  least  annually  by vote of a  majority  of the  Trust's  Board of
Trustees, and of a majority of the Disinterested  Trustees,  cast in person at a
meeting called for the purpose of voting on the Class B Distribution Plan or any
Rule  12b-1  related  agreement,  as  applicable.   In  addition,  the  Class  B
Distribution  Plan and any Rule 12b-1 related  agreement may be terminated as to
Class B shares of the  Portfolio  or by vote of a majority of the  Disinterested
Trustees. The Class B Distribution Plan also provides that it may not be amended
to  increase  materially  the amount (up to 0.50%,  of average  daily net assets
annually) that may be spent for  distribution of Class B shares of the Portfolio
without the approval of Class B shareholders of the Portfolio.

Code of Ethics

         The Trust, its Manager, its Distributor,  and the Adviser, have adopted
Codes of Ethics  pursuant to Rule 17j-1 under the 1940 Act.  Each of these Codes
of Ethics permits the personnel of their  respective  organizations to invest in
securities  for their own accounts.  A copy of each of the Codes of Ethics is on
public file with, and is available from the Securities and Exchange Commission.

Custodian

         Investors  Bank &  Trust  Company  ("IBT"),  located  at 200  Clarendon
Street, Boston, Massachusetts 02116, serves as the custodian of the Trust. Under
the  custody  agreement,  IBT holds  the  Portfolio's  securities  and keeps all
necessary records and documents.

Transfer Agent

         IBT also serves as transfer agent for the Trust.

Legal Matters

     Certain  legal  matters are passed on for the Trust by Sullivan & Worcester
LLP, 1025 Connecticut Avenue, N.W., Washington, D.C. 20036.

Independent Auditors

     [name], located at [address], serves as the Trust's independent auditors.

                              REDEMPTION OF SHARES

         The Trust may suspend  redemption  privileges  or postpone  the date of
payment on shares of the  Portfolio  for more than seven days  during any period
(1) when the New York Stock  Exchange  is closed or trading on the  Exchange  is
restricted as determined by the Securities and Exchange Commission,  (2) when an
emergency  exists, as defined by the Securities and Exchange  Commission,  which
makes it not reasonably  practicable  for the Portfolio to dispose of securities
owned by it or  fairly  to  determine  the  value of its  assets,  or (3) as the
Securities and Exchange Commission may otherwise permit.

         The  value of the  shares  on  redemption  may be more or less than the
shareholder's cost,  depending upon the market value of the portfolio securities
at the time of redemption.

                                 NET ASSET VALUE

         The net asset value per share of the  Portfolio is determined as of the
close of regular  trading of the New York Stock Exchange  (currently  4:00 p.m.,
New York City time), each day the Exchange is open for trading.  Currently,  the
Exchange is closed on: New Year's Day, Martin Luther King, Jr. Day,  Presidents'
Day, Good Friday,  Memorial Day,  Independence Day, Labor Day,  Thanksgiving Day
and Christmas  Day.  Portfolio  securities  for which the primary market is on a
domestic or foreign exchange or which are traded  over-the-counter and quoted on
the NASDAQ  System will be valued at the last sale price on the day of valuation
or, if there was no sale that day, at the last reported bid price,  using prices
as of the close of trading. Portfolio securities not quoted on the NASDAQ System
that are  actively  traded  in the  over-the-counter  market,  including  listed
securities for which the primary market is believed to be over-the-counter, will
be valued at the most recently quoted bid price provided by the principal market
makers.

         In the case of any securities which are not actively  traded,  reliable
market  quotations  may  not  be  considered  to  be  readily  available.  These
investments  are stated at fair value as  determined  under the direction of the
Trustees.  Such fair value is expected to be determined by utilizing information
furnished  by  a  pricing  service  which  determines   valuations  for  normal,
institutional-size  trading  units of such  securities  using  methods  based on
market transactions for comparable  securities and various relationships between
securities which are generally recognized by institutional traders.

         If any  securities  held by the Portfolio are  restricted as to resale,
their  fair  value  will be  determined  following  procedures  approved  by the
Trustees.  The fair value of such  securities  is  generally  determined  as the
amount which the Portfolio  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  Portfolio 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.

         Notwithstanding   the  foregoing,   short-term   debt  securities  with
maturities of 60 days or less will be valued at amortized cost.

         Foreign  securities  traded  outside  the United  States are  generally
valued as of the time their trading is complete, which is usually different from
the close of the New York Stock  Exchange.  Occasionally,  events  affecting the
value of such  securities  may occur between such times and the close of the New
York  Stock  Exchange  that  will not be  reflected  in the  computation  of the
Portfolio's  net asset value. If events  materially  affecting the value of such
securities  occur during such period,  these  securities will be valued at their
fair value  according  to  procedures  decided upon in good faith by the Trust's
Board of Trustees.  All securities  and other assets of the Portfolio  initially
expressed in foreign  currencies  will be converted to U.S. dollar values at the
mean of the bid and offer prices of such  currencies  against U.S.  dollars last
quoted on a valuation date by any recognized dealer.

         The  Manager and  Advisers  may,  from time to time,  under the general
supervision  of the Board of Trustees or the  Valuation  Committee,  utilize the
services of one or more pricing  services  available in valuating  the assets of
the Trust. The Manager and Adviser will continuously  monitor the performance of
these services.

                              FEDERAL INCOME TAXES

         The Portfolio  intends to qualify each year as a "regulated  investment
company" under the Code. By so qualifying,  the Portfolio will not be subject to
federal  income  taxes to the  extent  that its net  investment  income  and net
realized capital gains are distributed.

         In order to so qualify,  the Portfolio  must,  among other things,  (1)
derive at least 90% of its gross  income in each  taxable  year from  dividends,
interest,  payments  with respect to  securities  loans,  gains from the sale or
other disposition of stocks or securities or foreign currencies, or other income
(including but not limited to gains from options,  futures or forward contracts)
derived with respect to its business of investing in such stocks or  securities;
and (2)  diversify  its  holdings  so that,  at the end of each  quarter  of the
Portfolio's  taxable  year,  (a)  at  least  50%  of  the  market  value  of the
Portfolio's  assets is  represented  by cash,  government  securities  and other
securities  limited  in  respect  of any one  issuer  to 5% of the  value of the
Portfolio's  assets  and to not more than 10% of the voting  securities  of such
issuer,  and (b) not more than 25% of the value of its  assets  is  invested  in
securities of any one issuer (other than government securities).

         As a regulated investment company, the Portfolio will not be subject to
federal  income tax on net  investment  income and  capital  gains  (short-  and
long-term),  if any, that it distributes to its  shareholders if at least 90% of
its net investment income and net short-term  capital gains for the taxable year
are  distributed,  but will be subject to tax at regular  corporate rates on any
income or gains that are not distributed.  In general, dividends will be treated
as paid when actually  distributed,  except that dividends  declared in October,
November or December and made payable to  shareholders of record in such a month
will  be  treated  as  having  been  paid  by the  Portfolio  (and  received  by
shareholders)  on December 31,  provided  the dividend is paid in the  following
January.  The Portfolio intends to satisfy the distribution  requirement in each
taxable year.

         The Portfolio  will not be subject to the 4% federal excise tax imposed
on registered  investment  companies  that do not distribute all of their income
and gains each  calendar  year  because  such tax does not apply to a registered
investment  company whose only  shareholders are either tax-exempt person trusts
or segregated asset accounts of life insurance companies held in connection with
variable annuity and/or variable life insurance policies.

         The Trust  intends to comply  with  section  817(h) of the Code and the
regulations  issued  thereunder.  As required by regulations under that section,
the only  shareholders  of the Trust and its  Portfolio  will be life  insurance
company  segregated asset accounts (also referred to as separate  accounts) that
fund variable life insurance or annuity  contracts,  tax-exempt  pension trusts,
and the general account of MetLife  Investors Group, the initial  shareholder of
the  Portfolio.  See the  prospectus  or other  material for the  Contracts  for
additional  discussion of the taxation of segregated  asset  accounts and of the
owner of the particular Contract described therein.

         Section  817(h)  of  the  Code  and  Treasury  Department   regulations
thereunder impose certain  diversification  requirements on the segregated asset
accounts investing in the Portfolio of the Trust. These requirements,  which are
in addition to the  diversification  requirements  applicable to the Trust under
the 1940 Act and under the regulated  investment company provisions of the Code,
may limit the types and amounts of securities in which the Portfolio may invest.
Failure to meet the  requirements  of  section  817(h)  could  result in current
taxation of the owner of the Contract on the income of the Contract.

         The Trust may therefore find it necessary to take action to ensure that
a Contract continues to qualify as a Contract under federal tax laws. The Trust,
for example, may be required to alter the investment objectives of the Portfolio
or substitute  the shares of one Portfolio for those of another.  No such change
of investment  objectives or  substitution of securities will take place without
notice to the  shareholders  of the  affected  Portfolio  and the  approval of a
majority of such  shareholders  and without prior approval of the Securities and
Exchange Commission, to the extent legally required.

         In certain foreign  countries,  interest and dividends are subject to a
tax which is withheld by the  issuer.  U.S.  income tax  treaties  with  certain
countries  reduce the rates of these  withholding  taxes.  The Trust  intends to
provide  the  documentation  necessary  to  achieve  the  lower  treaty  rate of
withholding  whenever applicable or to seek refund of amounts withheld in excess
of the treaty rate.

         A  Portfolio  that  invests  in foreign  securities  may  purchase  the
securities of certain foreign  investment funds or trusts called passive foreign
investment companies. Such trusts have been the only or primary way to invest in
certain  countries.  In addition  to bearing  their  proportionate  share of the
Portfolio's expenses (management fees and operating expenses), shareholders will
also indirectly bear similar expenses of such trusts.  Capital gains on the sale
of such  holdings are  considered  ordinary  income  regardless  of how long the
Portfolio held its  investment.  In addition,  the Portfolio could be subject to
corporate  income tax and an interest  charge on certain  dividends  and capital
gains earned from these investments, regardless of whether such income and gains
are distributed to shareholders. To avoid such tax and interest, the Portfolio's
investment  adviser intends to treat these securities as sold on the last day of
its  fiscal  year  and  recognize  any  gains  for tax  purposes  at that  time;
deductions  for losses are allowable  only to the extent of any gains  resulting
from these deemed sales for prior taxable  years.  Such gains will be considered
ordinary income,  which the Portfolio will be required to distribute even though
it has not sold the security.

                  ORGANIZATION AND CAPITALIZATION OF THE TRUST

         The Trust is a Delaware  business  trust  organized on July 27, 2000. A
copy of the Trust's  Agreement and  Declaration  of Trust,  which is governed by
Delaware law, is available from the Trust without charge.

         The Trustees of the Trust have  authority to issue an unlimited  number
of shares  of  beneficial  interest  without  par  value of one or more  series.
Currently,  the Trustees have established and designated  fourteen series.  Each
series of shares represents the beneficial  interest in a separate  Portfolio of
assets of the Trust,  which is  separately  managed  and has its own  investment
objective and policies.  The Trustees of the Trust have  authority,  without the
necessity of a shareholder vote, to establish  additional  portfolios and series
of shares. The shares outstanding are, and those offered hereby when issued will
be, fully paid and  nonassessable  by the Trust.  The shares have no preemptive,
conversion or subscription rights and are fully transferable.

         The  Trust  currently  offers  one  class of  shares  on  behalf of the
Portfolio  and on or about  February 5, 2001,  will offer two classes of shares.
Class  A  shares  are  offered  at net  asset  value  and  are  not  subject  to
distribution  fees imposed  pursuant to a distribution  plan. Class A shares are
only offered to contract owners and qualified plan  participants  who previously
allocated premiums to predecessors of the Trust's Portfolio. In addition,  Class
A shares will also be offered to  additional  qualified  pension and  retirement
plans.  Class B shares  are  offered  at net  asset  value  and are  subject  to
distribution  fees  imposed  pursuant to the Class'  Distribution  Plan  adopted
pursuant to Rule 12b-1 under the 1940 Act.

         The two  classes of shares are offered  under the  Trust's  multi-class
distribution system approved by the Trust's Board of Trustees on _______,  2000,
which is designed to allow  promotion  of  insurance  products  investing in the
Trust through alternative  distribution channels.  Under the Trust's multi-class
distribution  system,  shares of each class of the Portfolio  represent an equal
pro rata interest in the Portfolio and,  generally,  will have identical voting,
dividend,  liquidation, and other rights, other than the payment of distribution
fees under the Distribution Plan.

         Commencing on or about  February 5, 2001,  the Trust will  continuously
offer its shares  exclusively  to separate  accounts of  insurance  companies in
connection  with the Contracts and to qualified  pension and  retirement  plans.
Class A shares are  currently  being  offered  only to separate  accounts of the
MetLife  Investors  Group and its  affiliates  (collectively  "MetLife")  and to
qualified pension and retirement  plans. As of November 30, 2000,  MetLife owned
100% of the Trust's  outstanding Class A shares and, as a result,  may be deemed
to be a control person with respect to the Trust.

         As a "series" type of mutual fund, the Trust issues  separate series of
share of  beneficial  interest  with  respect to the  Portfolio.  The  Portfolio
resembles a separate fund issuing a separate class of stock.  Because of current
federal  securities law  requirements,  the Trust expects that its  shareholders
will offer to owners of the Contracts  ("Contract  owners") the  opportunity  to
instruct them as to how shares  allocable to their  Contracts will be voted with
respect to certain matters, such as approval of investment advisory agreements.

         The Trust may in the future  offer its shares to  separate  accounts of
other   insurance   companies.   The  Trust  does  not  currently   foresee  any
disadvantages  to Contract  owners  arising from offering the Trust's  shares to
separate accounts of insurance  companies that are unaffiliated with each other.
However,  it is  theoretically  possible  that,  at some time,  the interests of
various  Contract  owners  participating  in the Trust  through  their  separate
accounts might conflict. In the case of a material irreconcilable  conflict, one
or more separate accounts might withdraw their  investments in the Trust,  which
would possibly force the Trust to sell portfolio  securities at  disadvantageous
prices.  The Trustees of the Trust intend to monitor events for the existence of
any material  irreconcilable  conflicts  between or among such separate accounts
and will take whatever remedial action may be necessary.

         The assets  received from the sale of shares of the Portfolio,  and all
income,  earnings,  profits and proceeds thereof,  subject only to the rights of
creditors,  constitute  the underlying  assets of the Portfolio.  The underlying
assets of the  Portfolio  are required to be  segregated on the Trust's books of
account and are to be charged with the expenses  with respect to the  Portfolio.
Any general expenses of the Trust not readily attributable to the Portfolio will
be  allocated  by or under the  direction  of the Trustees in such manner as the
Trustees determine to be fair and equitable,  taking into  consideration,  among
other  things,  the  nature and type of expense  and the  relative  sizes of the
Portfolio and the other Portfolios.

         Each share has one vote, with fractional shares voting proportionately.
Shareholders  of the  Portfolio  are not  entitled  to vote on any  matter  that
requires a separate  vote of the shares of another  Portfolio but which does not
affect the  Portfolio.  The Agreement and  Declaration of Trust does not require
the Trust to hold annual meetings of  shareholders.  Thus, there will ordinarily
be no annual  shareholder  meetings,  unless otherwise required by the 1940 Act.
The  Trustees  of the Trust may  appoint  their  successors  until  fewer than a
majority of the  Trustees  have been  elected by  shareholders,  at which time a
meeting of shareholders  will be called to elect  Trustees.  Under the Agreement
and Declaration of Trust,  any Trustee may be removed by vote of the Trustees or
vote of two-thirds  of the  outstanding  shares of the Trust.  Holders of 10% or
more of the  outstanding  shares can require  the  Trustees to call a meeting of
shareholders  for the purpose of voting on the removal of one or more  Trustees.
If ten or more  shareholders  who have been such for at least six months and who
hold in the aggregate  shares with a net asset value of at least $25,000  inform
the Trustees that they wish to communicate with other shareholders, the Trustees
either  will give such  shareholders  access  to the  shareholder  lists or will
inform  them  of the  cost  involved  if the  Trust  forwards  materials  to the
shareholders on their behalf.  If the Trustees object to mailing such materials,
they must inform the  Securities and Exchange  Commission and thereafter  comply
with the requirements of the 1940 Act.


<PAGE>



                                    APPENDIX

                               SECURITIES RATINGS

Standard & Poor's Bond Ratings

         A Standard & Poor's  corporate  debt rating is a current  assessment of
the creditworthiness of an obligor with respect to a specific  obligation.  Debt
rated "AAA" has the highest  rating  assigned by Standard & Poor's.  Capacity to
pay interest and repay principal is extremely strong. Debt rated "AA" has a very
strong  capacity to pay  interest  and to repay  principal  and differs from the
highest rated issues only in small degree.  Debt rated "A" has a strong capacity
to pay interest and repay principal  although it is somewhat more susceptible to
the adverse  effects of changes in  circumstances  and economic  conditions than
debt of a higher  rated  category.  Debt rated  "BBB" is  regarded  as having an
adequate  capacity  to pay  interest  and repay  principal.  Whereas it normally
exhibits adequate protection parameters, adverse economic conditions or changing
circumstances are more likely to lead to a weakened capacity to pay interest and
to repay  principal for debt in this category than for higher rated  categories.
Bonds rated "BB", "B", "CCC" and "CC" 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
lowest degree of speculation and "CC" the highest degree of  speculation.  While
such bonds will likely have some quality and protective  characteristics,  these
are  outweighed  by large  uncertainties  or major  risk  exposures  to  adverse
conditions.  The rating "C" is reserved for income bonds on which no interest is
being  paid.  Debt  rated "D" is in  default,  and  payment of  interest  and/or
repayment  of  principal  is in  arrears.  The  ratings  from "AA" to "B" may be
modified  by the  addition  of a plus or minus  sign to show  relative  standing
within the major rating categories.

Moody's Bond Ratings

         Bonds  which are rated  "Aaa" are judged to be 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.  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.  Moody's  applies  numerical
modifiers 1, 2 and 3 in the Aa and A rating categories. The modifier 1 indicates
that the  security  ranks at a higher  end of the  rating  category,  modifier 2
indicates a mid-range  rating and the modifier 3 indicates  that the issue ranks
at the lower end of the rating category.  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. 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.  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. 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.  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.  Bonds  which are rated "Ca"
represent  obligations  which are speculative in a high degree.  Such issues are
often in default or have other  marked  shortcomings.  Bonds which are rated "C"
are the lowest  rated  class of bonds,  and issues so rated can be  regarded  as
having extremely poor prospects of ever attaining any real investment standing.

Standard & Poor's Commercial Paper Ratings

         "A" is  the  highest  commercial  paper  rating  category  utilized  by
Standard  & Poor's,  which uses the  numbers  "1+",  "1",  "2" and "3" to denote
relative strength within its "A" classification.  Commercial paper issuers rated
"A" by Standard & Poor's have the following  characteristics.  Liquidity  ratios
are better than industry  average.  Long-term debt rating is "A" or better.  The
issuer  has  access to at least two  additional  channels  of  borrowing.  Basic
earnings and cash flow are in an upward trend. Typically, the issuer is a strong
company in a well-established industry and has superior management. Issues rated
"B" are  regarded  as having  only an  adequate  capacity  for  timely  payment.
However,  such  capacity  may be damaged by changing  conditions  or  short-term
adversities.  The rating "C" is assigned to short-term debt  obligations  with a
doubtful  capacity for repayment.  An issue rated "D" is either in default or is
expected to be in default upon maturity.

Moody's Commercial Paper Ratings

         "Prime-1" is the highest  commercial  paper rating assigned by Moody's,
which uses the numbers "1", "2" and "3" to denote  relative  strength within its
highest classification of Prime. Commercial paper issuers rated Prime by Moody's
have the following characteristics.  Their short-term debt obligations carry the
smallest degree of investment risk. Margins of support for current  indebtedness
are large or stable with cash flow and asset  protection  well assured.  Current
liquidity   provides  ample  coverage  of  near-term   liabilities   and  unused
alternative  financing  arrangements are generally  available.  While protective
elements may change over the intermediate or longer terms, such changes are most
unlikely to impair the fundamentally strong position of short-term obligations.

Fitch IBCA, Inc. Commercial Paper Ratings.  Fitch Investors Service L.P. employs
the rating F-1+ to indicate  issues  regarded as having the strongest  degree of
assurance  for timely  payment.  The rating F-1  reflects an assurance of timely
payment only  slightly  less in degree than issues rated F-1+,  while the rating
F-2 indicates a satisfactory  degree of assurance for timely  payment,  although
the  margin  of  safety  is not as  great  as  indicated  by the  F-1+  and  F-1
categories.

Duff & Phelps Inc.  Commercial  Paper  Ratings.  Duff & Phelps Inc.  employs the
designation of Duff 1 with respect to top grade  commercial paper and bank money
instruments.  Duff  1+  indicates  the  highest  certainty  of  timely  payment:
short-term liquidity is clearly outstanding,  and safety is just below risk-free
U.S. Treasury short-term obligations. Duff 1- indicates high certainty of timely
payment.  Duff 2 indicates good certainty of timely payment:  liquidity  factors
and company fundamentals are sound.

Thomson BankWatch,  Inc. ("BankWatch") Commercial Paper Ratings.  BankWatch will
assign both  short-term debt ratings and issuer ratings to the issuers it rates.
BankWatch  will  assign a  short-term  rating  ("TBW-1",  "TBW-2",  "TBW-3",  or
"TBW-4") to each class of debt (e.g., commercial paper or non-convertible debt),
having a maturity of one-year or less,  issued by a holding company structure or
an entity  within the  holding  company  structure  that is rated by  BankWatch.
Additionally,  BankWatch will assign an issuer rating ("A",  "A/B",  "B", "B/C",
"C", "C/D", "D", "D/E", and "E") to each issuer that it rates.

Various of the NRSROs utilize rankings within rating categories indicated by a +
or -. The  Portfolios,  in accordance  with industry  practice,  recognize  such
rankings within categories as graduations, viewing for example Standard & Poor's
rating of A-1+ and A-1 as being in Standard & Poor's highest rating category.

<PAGE>
                                     PART B

                       STATEMENT OF ADDITIONAL INFORMATION

                                COVA SERIES TRUST

                           One Tower Lane, Suite 3000

                      Oakbrook Terrace, Illinois 60181-4644

The date of this Statement of Additional Information is May 1, 2000

This  Statement  of  Additional  Information  is not a  prospectus.  It contains
information  that  supplements  the  information in the prospectus  dated May 1,
2000, for the Trust and its Portfolios.  It also contains additional information
that may be of interest to you. The  prospectus  incorporates  this Statement of
Additional  Information  by  reference.  You  may  obtain  a  free  copy  of the
prospectus  from your  registered  representative  who  offered or sold you your
variable  annuity  contract  or  variable  life  insurance  policy that uses the
Portfolios for investment.  You may also obtain copies by calling Cova Financial
Services  Life  Insurance  Company  at  1-800-831-LIFE  or by writing  to:  Cova
Financial Services Life Insurance Company,  One Tower Lane, Suite 3000, Oakbrook
Terrace, Illinois 60181-4644.

                                TABLE OF CONTENTS

                                                              PAGE

THE TRUST                                                      3

INVESTMENT STRATEGIES AND RISKS                                3

INVESTMENT LIMITATIONS                                        31

DESCRIPTION OF SECURITIES RATINGS                             45

MANAGEMENT OF THE TRUST                                       45

OFFICERS AND TRUSTEES                                         46

SUBSTANTIAL SHAREHOLDERS                                      50

OWNERSHIP BY CERTAIN BENEFICIAL OWNERS                        50

CUSTODIAN                                                     50

DIVIDENDS                                                     50

TAX STATUS                                                    50

NET ASSET VALUES                                              51

PERFORMANCE DATA                                              51

LEGAL COUNSEL AND INDEPENDENT AUDITORS                        53

INVESTMENT ADVISORY AGREEMENT                                 53

PORTFOLIO TRANSACTIONS                                        57

FINANCIAL STATEMENTS                                          58

APPENDIX                                                      59


                                    THE TRUST

History

The Trust was  established as a  Massachusetts  business trust under the laws of
Massachusetts by a Declaration of Trust dated July 9, 1987 (the  "Declaration of
Trust").  The Trust changed its name from "Van Kampen  Merritt  Series Trust" to
its current name on May 1, 1996.

Classification

The Trust is an  open-end,  management  investment  company.  It is divided into
different series,  each of which has its own assets,  investment  objectives and
policies.  Each is managed separately,  using distinct strategies appropriate to
its objectives and policies.  The Trust currently has seventeen Portfolios.  The
Trust may authorize additional Portfolios in the future. The Trust cannot change
its  classification as an open-end,  management  investment  company without the
consent  of a  majority  of its  shareholders.  A  Portfolio  that is  currently
diversified  cannot change to nondiversified  without the approval of a majority
of the shareholders of that Portfolio.

Shareholder Liability

Under  Massachusetts law,  shareholders of a trust may be held personally liable
as partners for the  obligations of the trust under certain  circumstances.  The
Declaration of Trust contains an express disclaimer of shareholder  liability in
connection  with  Trust  property  or the acts,  obligations,  or affairs of the
Trust.  The  Declaration  of Trust also  provides for  indemnification  out of a
Portfolio's property of any shareholder of that Portfolio held personally liable
for the claims and  liabilities  to which a  shareholder  may become  subject by
reason of being or having been a  shareholder.  Thus,  the risk of a shareholder
incurring  financial  loss on account  of  shareholder  liability  is limited to
circumstances  in  which  the  Portfolio  itself  would  be  unable  to meet its
obligations. A copy of the Declaration of Trust is on file with the Secretary of
State of The Commonwealth of Massachusetts.

                         INVESTMENT STRATEGIES AND RISKS

Summary

The prospectus for the Trust  describes the principal  strategies of each of the
Portfolios  and the  risks of  those  strategies.  This  Section  describes  the
strategies that are not principal  strategies for the Portfolios,  but which the
Sub-Advisers may use in managing a Portfolio and the risks of those  strategies.
Some of these  strategies  could affect the return of the Portfolio.  Additional
information on certain Portfolios is also provided.

ADDITIONAL INFORMATION - PORTFOLIOS MANAGED BY J.P. MORGAN INVESTMENT MANAGEMENT
INC.

     QUALITY BOND  PORTFOLIO.  The Quality  Bond  Portfolio is designed to be an
economical and convenient means of making substantial  investments in a domestic
and  foreign  issuer,  subject to certain  quality and other  restrictions.  See
"Quality and Diversification Requirements.  The Portfolio's investment objective
is to provide a high total return  consistent  with moderate risk of capital and
maintenance  of liquidity.  Although the net asset value of the  Portfolio  will
fluctuate,  the Portfolio  attempts to conserve the value of its  investments to
the extent consistent with its objective.

     The Portfolio attempts to achieve its investment  objective by investing in
high grade corporate and government debt  obligations and related  securities of
domestic and foreign  issuers  described in the Prospectus and this Statement of
Additional Information.

INVESTMENT PROCESS

     Duration/yield curve management: The Sub-Adviser's duration decision begins
with an analysis of real yields,  which its research  indicates  are generally a
reliable  indicator  of longer term  interest  rate  trends.  Other  factors the
Sub-Adviser  studies in regard to interest  rates  include  economic  growth and
inflation,  capital  flows and  monetary  policy.  Based on this  analysis,  the
Sub-Adviser  forms a view of the most  likely  changes in the level and shape of
the  yield  curve  -- as well as the  timing  of those  changes  -- and sets the
Portfolio's  duration  and  maturity  structure  accordingly.   The  Sub-Adviser
typically  limits the overall  duration of the  Portfolio to a range between one
year  shorter  and one year  longer  than  that of the  Salomon  Brothers  Broad
Investment Grade Bond Index, the benchmark index.

     Sector  allocations:  Sector  allocations  are driven by the  Sub-Adviser's
fundamental and quantitative analysis of the relative valuation of a broad array
of fixed income  sectors.  Specifically,  the  Sub-Adviser  utilizes  market and
credit  analysis to assess  whether the current  risk-adjusted  yield spreads of
various sectors are likely to widen or narrow.  The Sub-Adviser then overweights
(underweights)  those  sectors its  analysis  indicates  offer the most  (least)
relative  value,  basing the speed and  magnitude  of these  shifts on valuation
considerations.

     Security selection:  Securities are selected by the portfolio manager, with
substantial  input from the  Sub-Adviser's  fixed  income  analysts and traders.
Using  quantitative  analysis  as well as  traditional  valuation  methods,  the
Sub-Adviser's  applied  research  analysts  aim to optimize  security  selection
within the bounds of the Portfolio's investment objective.  In addition,  credit
analysts  --  supported  by the  Sub-Adviser's  equity  analysts  -- assess  the
creditworthiness  of  issuers  and  counterparties.  A  dedicated  trading  desk
contributes to security  selection by tracking new issuance,  monitoring  dealer
inventories,  and identifying attractively priced bonds. The traders also handle
all transactions for the Portfolio.

     SELECT  EQUITY  PORTFOLIO  AND LARGE CAP STOCK  PORTFOLIO.  The  investment
objective of each Portfolio is long-term growth of capital and income.

     In normal  circumstances,  at least 65% of each Portfolio's net assets will
be  invested  in  equity  securities  consisting  of  common  stocks  and  other
securities with equity  characteristics  comprised of preferred stock, warrants,
rights,   convertible  securities,   trust  certificates,   limited  partnership
interests and equity participations  (collectively,  "Equity Securities").  Each
Portfolio's  primary equity investments are the common stock of large and medium
sized U.S. corporations and, to a limited extent,  similar securities of foreign
corporations.

INVESTMENT PROCESS

     Research:  The  Sub-Adviser's  domestic equity  analysts,  each an industry
specialist,  follow 700 predominantly  large- and medium-sized U.S. companies --
500 of which form the universe for each Portfolio's investments.  Their research
goal is to forecast normalized,  longer term earnings and dividends for the most
attractive  companies  among those they cover.  In doing this,  they may work in
concert with the Sub-Adviser's  international equity analysts in order to gain a
broader  perspective  for evaluating  industries and companies in today's global
economy.

    Valuation:  The analysts'  forecasts are converted into comparable  expected
returns by a dividend discount model, which calculates those expected returns by
comparing a company's current stock price with the "fair value" price forecasted
by its estimated  long term earnings  power.  Within each sector,  companies are
ranked by their  expected  return and  grouped  into  quintiles:  those with the
highest expected returns  (Quintile 1) are deemed the most undervalued  relative
to their long-term  earnings power, while those with the lowest expected returns
(Quintile 5) are deemed the most overvalued.

     Stock Selection:  A diversified  portfolio is constructed using disciplined
buy and sell rules. The specific names selected reflect the portfolio  manager's
judgment  concerning the soundness of the underlying  forecasts,  the likelihood
that the  perceived  misevaluation  will be corrected  within a reasonable  time
frame and the  magnitude  of the risks  versus  the  rewards.  Portfolio  sector
weightings  are  held  close  to  those  of the S&P 500  Index,  reflecting  the
Sub-Adviser's  belief that its  research  has the  potential to add value at the
individual stock level, but not at the sector level.  Sector  neutrality is also
seen as a way to help protect the portfolio  from  macroeconomic  risks,  and --
together  with  diversification  --  represents  an  important  element  of  the
Sub-Adviser's  risk  control  strategy.  A dedicated  trading  desk  handles all
transactions for the Portfolio.

     SMALL CAP STOCK PORTFOLIO. This Portfolio is designed for investors who are
willing to assume the somewhat  higher risk of  investing in small  companies in
order to seek a higher  return over time than might be expected from a portfolio
of stocks of large companies. The Portfolio's investment objective is to provide
a high total return from a portfolio of Equity Securities of small companies.

     The  Portfolio  attempts to achieve its  investment  objective by investing
primarily  in the common stock of small U.S.  companies  included in the Russell
2000  Index,  which is composed of 2000  common  stocks of U.S.  companies  with
market capitalizations ranging between $100 million and $2 billion.

INVESTMENT PROCESS

     Research:  The  Sub-Adviser's  domestic equity analysts -- each an industry
specialist  --  continuously  monitor  the small cap stocks in their  respective
sectors with the aim of identifying  companies that exhibit  superior  financial
strength and operating returns. Meetings with management and on-site visits play
a key role in shaping  their  assessments.  Their  research  goal is to forecast
normalized,  long-term  earnings and dividends for the most attractive small cap
companies among those they monitor -- a universe that generally contains a total
of approximately 600 names.  Because the Sub-Adviser's  analysts follow both the
larger and smaller  companies in their industries -- in essence,  covering their
industries from top to bottom -- they are able to bring broad perspective to the
research they do on both.

     Valuation:  The analysts'  forecasts are converted into comparable expected
returns by the  Sub-Adviser's  dividend  discount model,  which calculates those
returns by comparing a company's current stock price with the "fair value" price
forecasted by its estimated  long-term  earnings  power.  Within each  industry,
companies are ranked by their expected returns and grouped into quintiles: those
with the highest expected  returns  (Quintile 1) are deemed the most undervalued
relative to their long-term earnings power, while those with the lowest expected
returns (Quintile 5) are deemed the most overvalued.

     Stock Selection:  A diversified  portfolio is constructed using disciplined
buy and sell rules.  Purchases are concentrated  among the stocks in the top two
quintiles of the rankings:  the specific  names  selected  reflect the portfolio
manager's  judgment  concerning the soundness of the underlying  forecasts,  the
likelihood  that the  perceived  misevaluation  will soon be  corrected  and the
magnitude  of the risks  versus the  rewards.  Once a stock falls into the third
quintile because its price has risen or its fundamentals have deteriorated -- it
generally  becomes a sale candidate.  The portfolio manager seeks to hold sector
weightings close to those of the Russell 2000 Index, the Portfolio's  benchmark,
reflecting the  Sub-Adviser's  belief that its research has the potential to add
value  at the  individual  stock  level,  but not at the  sector  level.  Sector
neutrality  is  also  seen  as a way to  help  to  protect  the  portfolio  from
macroeconomic  risks,  and -- together  with  diversification  --  represents an
important element of the Sub-Adviser's investment strategy.

     INTERNATIONAL  EQUITY  PORTFOLIO.  This Portfolio is designed for investors
with a long-term  investment  horizon who want to diversify their  portfolios by
investing in an actively managed portfolio of non-U.S.  securities that seeks to
outperform the Morgan Stanley Capital  International  Europe,  Australia and Far
East  Index (the "EAFE  Index").  The  Portfolio's  investment  objective  is to
provide a high total  return from a portfolio  of Equity  Securities  of foreign
corporations.

     The  Portfolio  seeks to achieve  its  investment  objective  by  investing
primarily  in the  Equity  Securities  of  foreign  corporations.  Under  normal
circumstances,  the Portfolio expects to invest at least 65% of its total assets
in such securities.  The Portfolio does not intend to invest in U.S.  securities
(other than money market  instruments),  except temporarily,  when extraordinary
circumstances  prevailing at the same time in a significant  number of developed
foreign countries render investments in such countries inadvisable.

INVESTMENT PROCESS

     Country  allocation:  The Sub-Adviser's  country allocation decision begins
with a forecast of equity risk  premiums,  which  provide a valuation  signal by
measuring  the  relative   attractiveness  of  stocks  versus  bonds.   Using  a
proprietary approach,  the Sub-Adviser  calculates this risk premium for each of
the nations in the Portfolio's universe,  determines the extent of its deviation
- - -- if any -- from its historical norm, and then ranks countries according to
the  size  of  those   deviations.   Countries  with  high  (low)  rankings  are
overweighted  (underweighted)  in  comparisons  to the EAFE Index to reflect the
above-average   (below-average)   attractiveness  of  their  stock  markets.  In
determining  weightings,  the  Sub-Adviser  analyzes  a variety  of  qualitative
factors as well -- including the liquidity,  earnings momentum and interest rate
climate  of the market at hand.  These  qualitative  assessments  can change the
magnitude  but not the  direction of the country  allocations  called for by the
risk premium  forecast.  The Sub-Adviser  places limits on the total size of the
Portfolio's country over- and under-weightings relative to the EAFE Index.

     Stock selection:  The Sub-Adviser's  international equity analysts, each an
industry  and country  specialist,  forecast  normalized  earnings  and dividend
payouts for roughly 1,000 non-U.S.  companies -- taking a long-term  perspective
rather than the short time frame common to consensus estimates.  These forecasts
are converted into comparable expected returns by a dividend discount model, and
then companies are ranked from most to least attractive by industry and country.
A diversified portfolio is constructed using disciplined buy and sell rules. The
portfolio  manager's  objective is to concentrate the purchases in the top third
of the rankings, and to keep sector weightings close to those of the EAFE Index,
the  Portfolio's  benchmark.  Once a stock  falls into the  bottom  third of the
rankings, it generally becomes a sales candidate. Where available,  warrants and
convertibles may be purchased  instead of common stock if they are deemed a more
attractive means of investing in an undervalued company.

     Currency  management:  Currency is actively  managed,  in conjunction  with
country and stock allocation, with the goal of protecting and possibly enhancing
the Portfolio's return. The Sub-Adviser's  currency decisions are supported by a
proprietary  tactical  mode  which  forecasts  currency  movements  based  on an
analysis of four fundamental  factors -- trade balance trends,  purchasing power
parity,  real short-term  interest  differentials and real bond yields -- plus a
technical factor designed to improve the timing of  transactions.  Combining the
output of this model with a subjective  assessment  of economic,  political  and
market factors, the Sub-Adviser's  currency group recommends currency strategies
that are implemented in conjunction with the Portfolio's investment strategy.

     EMERGING MARKETS EQUITY PORTFOLIO. This Portfolio is designed for investors
with a long term  investment  horizon who want  exposure to the rapidly  growing
emerging  markets.  The  Portfolio's  investment  objective is to provide a high
total  return from a portfolio  of equity  securities  of  companies in emerging
markets.

     The  Portfolio  seeks to achieve  its  investment  objective  by  investing
primarily  in equity  securities  of  emerging  markets  issuers.  Under  normal
circumstances,  the Portfolio expects to invest at least 65% of its total assets
in such securities.  The Portfolio does not intend to invest in U.S.  securities
(other than money market  instruments),  except temporarily,  when extraordinary
circumstances  prevailing at the same time in a  significant  number of emerging
markets countries render investments in such countries inadvisable.

INVESTMENT PROCESS

     Country  allocation:  The Sub-Adviser's  country allocation decision begins
with a  forecast  of the  expected  return  of each  market  in the  Portfolio's
universe.  These expected returns are calculated  using a proprietary  valuation
method that is forward  looking in nature rather than based on historical  data.
The  Sub-Adviser  then  evaluates  these  expected  returns  from two  different
perspectives:  first, it identifies those countries that have high real expected
returns  relative  to their own  history  and other  nations in their  universe.
Second,  it identifies those countries that it expects will provide high returns
relative to their  currency  risk.  Countries that rank highly on one or both of
these scores are overweighted  relative to the Portfolio's  benchmark,  the MSCI
Emerging Markets Free Index, while those that rank poorly are underweighted.  To
help  contain  risk,  the  Sub-Adviser  places  limits on the total  size of the
Portfolio's country over- and under-weightings.

     Stock selection:  The  Sub-Adviser's  12 emerging market equity  analysts--
each an industry  specialist--monitor  a universe of approximately 900 companies
in these countries, developing forecasts of earnings and cash flows for the most
attractive among them.  Companies are ranked from most to least attractive based
on  this  research,  and  then a  diversified  portfolio  is  constructed  using
disciplined  buy  and  sell  rules.  The  portfolio  manager's  objective  is to
concentrate the Portfolio's holdings in the stocks deemed most undervalued,  and
to keep sector  weightings  relatively  close to those of the index.  Stocks are
generally  held  until  they  fall  into the  bottom  half of the  Sub-Adviser's
rankings.

MONEY MARKET INSTRUMENTS

     As discussed in the  Prospectus,  each Portfolio may invest in money market
instruments to the extent consistent with its investment objective and policies.
A  description  of the various  types of money  market  instruments  that may be
purchased by the  Portfolios  appears  below.  See "Quality and  Diversification
Requirements."

     U.S.  TREASURY  SECURITIES.  Each of the  Portfolios  may  invest in direct
obligations of the U.S. Treasury, including Treasury bills, notes and bonds, all
of which are backed as to principal and interest  payments by the full faith and
credit of the United States.

     ADDITIONAL U.S. GOVERNMENT  OBLIGATIONS.  Each of the Portfolios may invest
in   obligations   issued  or   guaranteed  by  U.S.   Government   agencies  or
instrumentalities. These obligations may or may not be backed by the "full faith
and credit" of the United  States.  In the case of securities  not backed by the
full faith and credit of the United States, each Portfolio must look principally
to the federal  agency  issuing or  guaranteeing  the  obligations  for ultimate
repayment,  and may not be able to  assert a claim  against  the  United  States
itself in the event the agency or instrumentality does not meet its commitments.
Securities  in which each  Portfolio  may invest that are not backed by the full
faith  and  credit  of the  United  States  include,  but  are not  limited  to,
obligations of the Tennessee  Valley  Authority,  the Federal Home Loan Mortgage
Corporation and the U.S.  Postal Service,  each of which has the right to borrow
from the U.S.  Treasury to meet its obligations,  and obligations of the Federal
Farm Credit  System and the Federal Home Loan Banks,  both of whose  obligations
may be  satisfied  only  by the  individual  credits  of  each  issuing  agency.
Securities  which are backed by the full  faith and credit of the United  States
include obligations of the Government National Mortgage Association, the Farmers
Home Administration, and the Export-Import Bank.

     FOREIGN  GOVERNMENT  OBLIGATIONS.  Each of the  Portfolios,  subject to its
applicable  investment  policies,  may also invest in short-term  obligations of
foreign   sovereign   governments  or  of  their  agencies,   instrumentalities,
authorities or political  subdivisions.  These  securities may be denominated in
the U.S. dollar or in another currency. See "Foreign Investments."

     STRIPPED U.S.  GOVERNMENT  OBLIGATIONS.  As described in the Prospectus and
subject to their respective  investment  policies,  certain  Portfolios may hold
stripped U.S. Treasury securities, including (1) coupons that have been stripped
from U.S.  Treasury  bonds,  which are held through the Federal  Reserve  Bank's
book-entry system called "Separate Trading of Registered  Interest and Principal
of  Securities"  ("STRIPS")  or (2)  through a program  entitled  "Coupon  Under
Book-Entry  Safekeeping"  ("CUBES").  Certain  Portfolios  may also acquire U.S.
Government  obligations  and their  unmatured  interest  coupons  that have been
stripped by a custodian bank or investment  brokerage firm. Having separated the
interest  coupons  from  the  underlying   principal  of  the  U.S.   Government
obligations, the holder will resell the stripped securities in custodial receipt
programs with a number of different  names,  including  "Treasury  Income Growth
Receipts"  ("TIGRS")  and  "Certificates  of  Accrual  on  Treasury  Securities"
("CATS").  Such  securities may not be as liquid as STRIPS and CUBES and are not
viewed by the staff of the SEC as U.S. Government securities for purposes of the
1940 Act.

     The stripped  coupons are sold  separately  from the underlying  principal,
which 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  interest  (cash)  payments.  Purchasers of stripped  principal-only
securities  acquire,  in  effect,  discount  obligations  that are  economically
identical  to the zero coupon  securities  that the  Treasury  Department  sells
itself. In the case of bearer securities  (i.e.,  unregistered  securities which
are owned  ostensibly by the bearer or holder),  the  underlying  U.S.  Treasury
bonds and notes themselves are held in trust on behalf of the owners.

     The U.S. Government does not issue stripped Treasury  securities  directly.
The STRIPS  program,  which is ongoing,  is designed to facilitate the secondary
market in the stripping of selected U.S.  Treasury notes and bonds into separate
interest  and  principal  components.  Under  the  program,  the  U.S.  Treasury
continues to sell its notes and bonds through its customary  auction process.  A
purchaser  of those  specified  notes and bonds who has  access to a  book-entry
account at a Federal Reserve bank, however,  may separate the Treasury notes and
bonds into interest and principal  components.  The selected Treasury securities
thereafter  may be maintained in the book-entry  system  operated by the Federal
Reserve in a manner that  permits the  separate  trading  and  ownership  of the
interest and principal payments.

     For custodial  receipts,  the underlying debt obligations are held separate
from the general assets of the custodian and nominal holder of such  securities,
and are not subject to any right,  charge,  security interest,  lien or claim of
any kind in favor of or against the custodian or any person claiming through the
custodian.  The custodian is also responsible for applying all payments received
on those  underlying  debt  obligations to the related  receipts or certificates
without  making  any  deductions  other than  applicable  tax  withholding.  The
custodian is required to maintain  insurance  for the  protection  of holders of
receipts or certificates in customary  amounts against losses resulting from the
custody  arrangement  due to dishonest or fraudulent  action by the  custodian's
employees.  The  holders of  receipts or  certificates,  as the real  parties in
interest,  are  entitled to the rights and  privileges  of the  underlying  debt
obligations,  including  the  right,  in the  event of  default  in  payment  of
principal or interest, to proceed individually against the issuer without acting
in  concert  with  other  holders  of  those  receipts  or  certificates  or the
custodian.

     VARIABLE  AND  FLOATING  RATE  INSTRUMENTS.  Subject  to  their  respective
investment  limitations,  certain  Portfolios may purchase variable and floating
rate  obligations.  The Sub-Advisers will consider the earning power, cash flows
and other  liquidity  ratios of the issuers and  guarantors of such  obligations
and, for obligations  subject to a demand feature,  will monitor their financial
status to meet payment on demand.  In  determining  average  weighted  portfolio
maturity,  a variable or floating  rate  instrument  issued or guaranteed by the
U.S. Government,  its agencies and instrumentalities,  or a variable or floating
rate  instrument  scheduled on its face to be paid in 397 days or less,  will be
deemed to have a maturity equal to the period  remaining until the  obligation's
next interest  rate  adjustment.  Other  variable or floating rate notes will be
deemed to have a maturity  equal to the longer of the  period  remaining  to the
next interest rate  adjustment or the time the Portfolio can recover  payment of
principal as specified in the instrument.

     BANK  OBLIGATIONS.  Each of the Portfolios,  unless  otherwise noted in the
Prospectus or below,  may invest in  negotiable  certificates  of deposit,  time
deposits and bankers'  acceptances of (i) banks,  savings and loan  associations
and savings banks which (for those Portfolios  managed by J.P. Morgan Investment
Management Inc.  except the  International  Equity  Portfolio) have more than $2
billion in total assets and are organized under the laws of the United States or
any  state,  (ii)  foreign  branches  of  these  banks  or of  foreign  banks of
equivalent  size (Euros) and (iii) U.S.  branches of foreign banks of equivalent
size (Yankees) with respect to the Portfolios  managed by J.P. Morgan Investment
Management  Inc.  See  "Foreign   Investments."  Bank  instruments  may  include
Eurodollar  Certificates  of Deposit  ("ECDs"),  Yankee  Certificates of Deposit
("Yankee CDs"),  Eurodollar  Time Deposits  ("ETDs") and Canadian Time Deposits.
ECDs are issued by foreign  branches  of U.S. or foreign  banks.  Yankee CDs are
U.S.  dollar-denominated  certificates  of deposit  issued by U.S.  branches  of
foreign banks and held in the United  States.  ETDs are U.S.  dollar-denominated
deposits in foreign  branches of U.S. or foreign  banks.  Canadian Time Deposits
are U.S.  dollar-denominated deposits issued by branches of major Canadian banks
located in the United States.  The Portfolios will not invest in obligations for
which J.P. Morgan Investment  Management Inc., or any of its affiliated persons,
is the  ultimate  obligor or accepting  bank.  Each of the  Portfolios  may also
invest in  obligations  of  international  banking  institutions  designated  or
supported  by  national   governments   to  promote   economic   reconstruction,
development or trade between nations (e.g.,  the European  Investment  Bank, the
Inter-American Development Bank, or the World Bank).

     COMMERCIAL  PAPER.  Each of the Portfolios may invest in commercial  paper,
including master demand  obligations.  Master demand obligations are obligations
that  provide for a periodic  adjustment  in the  interest  rate paid and permit
daily  changes in the amount  borrowed.  The monies  loaned to the borrower come
from  accounts  managed  by  a  Sub-Adviser  or  its  affiliates,   pursuant  to
arrangements with such accounts. Interest and principal payments are credited to
such accounts.  The  Sub-Adviser,  or its  affiliates,  acting as a fiduciary on
behalf of its clients, has the right to increase or decrease the amount provided
to the borrower under an  obligation.  The borrower has the right to pay without
penalty  all  or any  part  of  the  principal  amount  then  outstanding  on an
obligation  together  with  interest  to  the  date  of  payment.   Since  these
obligations  typically  provide  that the  interest  rate is tied to the Federal
Reserve  commercial paper composite rate, the rate on master demand  obligations
is subject to change.  Repayment of a master demand  obligation to participating
accounts  depends on the ability of the borrower to pay the accrued interest and
principal of the  obligations on demand which is  continuously  monitored by the
Sub-Adviser.  Since master demand obligations  typically are not rated by credit
rating agencies,  the Portfolios may invest in such unrated  obligations only if
at the time of an investment the obligation is determined by the  Sub-Adviser to
have a credit quality which satisfies the Portfolio's quality restrictions.  See
"Quality  and  Diversification  Requirements."  Although  there is no  secondary
market for master demand  obligations,  such  obligations  are considered by the
Portfolios to be liquid because they are payable upon demand.  The Portfolios do
not have any specific  percentage  limitation  on  investments  in master demand
obligations.

     REPURCHASE  AGREEMENTS.  Each of the Portfolios  may enter into  repurchase
agreements  with  brokers,  dealers  or banks  that meet the  credit  guidelines
approved by the Trustees of the Trust.  In a repurchase  agreement,  a Portfolio
buys a security from a seller that has agreed to repurchase the same security at
a mutually agreed upon date and price. The resale price normally is in excess of
the purchase price,  reflecting an agreed upon interest rate. This interest rate
is effective  for the period of time the  Portfolio is invested in the agreement
and is not related to the coupon rate on the underlying  security.  A repurchase
agreement  may  also be  viewed  as a fully  collateralized  loan of  money by a
Portfolio to the seller. The period of these repurchase  agreements will usually
be short,  from overnight to one week, and at no time will the Portfolios invest
in repurchase agreements for more than thirteen months. The securities which are
subject to repurchase agreements,  however, may have maturity dates in excess of
thirteen  months  from  the  effective  date of the  repurchase  agreement.  The
Portfolios will always receive  securities as collateral  whose market value is,
and during the entire term of the agreement  remains,  at least equal to 100% of
the dollar  amount  invested by the  Portfolios in each  agreement  plus accrued
interest,  and the Portfolios  will make payment for such  securities  only upon
physical  delivery or upon evidence of book entry transfer to the account of the
Custodian.  If the seller defaults,  a Portfolio might incur a loss if the value
of the  collateral  securing the repurchase  agreement  declines and might incur
disposition costs in connection with liquidating the collateral. In addition, if
bankruptcy proceedings are commenced with respect to the seller of the security,
realization  upon  disposal of the  collateral  by a Portfolio may be delayed or
limited.

     Each of the Portfolios may make  investments in other debt  securities with
remaining  effective  maturities  of not more than  thirteen  months,  including
without  limitation  corporate and foreign  bonds,  asset-backed  securities and
other  obligations  described in the  prospectus or this Statement of Additional
Information.

CORPORATE BONDS AND OTHER DEBT SECURITIES

     As discussed in the  Prospectus,  certain of the  Portfolios  may invest in
bonds and other debt  securities  of domestic and foreign  issuers to the extent
consistent with their investment objectives and policies. A description of these
investments   appears  in  the   prospectus   and  below.   See   "Quality   and
Diversification  Requirements."  For  information  on short-term  investments in
these securities, see "Money Market Instruments."

     ASSET-BACKED  SECURITIES.  Asset-backed  securities  directly or indirectly
represent a  participation  interest  in, or are secured by and payable  from, a
stream of payments  generated  by  particular  assets  such as motor  vehicle or
credit card receivables. Payments of principal and interest may be guaranteed up
to certain amounts and for a certain time period by a letter of credit issued by
a financial  institution  unaffiliated with the entities issuing the securities.
The  asset-backed  securities in which a Portfolio may invest are subject to the
Portfolio's overall credit requirements.  However,  asset-backed securities,  in
general,  are  subject  to certain  risks.  Most of these  risks are  related to
limited  interests  in  applicable  collateral.  For  example,  credit card debt
receivables  are  generally  unsecured  and  the  debtors  are  entitled  to the
protection of a number of state and federal  consumer credit laws, many of which
give such  debtors  the right to set off  certain  amounts  on credit  card debt
thereby  reducing  the  balance  due.  Additionally,  if the letter of credit is
exhausted,  holders of  asset-backed  securities may also  experience  delays in
payments or losses if the full amounts due on underlying sales contracts are not
realized.  Because  asset-backed  securities  are  relatively  new,  the  market
experience in these  securities  is limited and the market's  ability to sustain
liquidity through all phases of the market cycle has not been tested.

COLLATERALIZED MORTGAGE OBLIGATIONS (CMOs).

Certain Portfolios may invest in CMOs. Privately issued CMOs generally represent
an  ownership  interest  in a  pool  of  federal  agency  mortgage  pass-through
securities,   such  as  those  issued  by  the  Government   National   Mortgage
Association.  The terms and characteristics of the mortgage instruments may vary
among pass- through  mortgage loan pools.  The market for such CMOs has expanded
considerably  since its inception.  The size of the primary  issuance market and
the active participation in the secondary market by securities dealers and other
investors make government-related pools highly liquid.

Generally speaking,  the mortgages underlying  mortgage-backed  securities often
may be prepaid without penalty or premium. Therefore, mortgage-backed securities
are generally  subject to higher  prepayment risks than most other types of debt
instruments.  Prepayment  risks on mortgage  securities  tend to increase during
periods of declining mortgage interest rates,  because many borrowers  refinance
their  mortgages to take advantage of the more favorable  rates.  Depending upon
market conditions,  the yield that a Portfolio receives from the reinvestment of
such prepayments,  or any scheduled  principal  payments,  may be lower than the
yield on the original mortgage security.  As a consequence,  mortgage securities
may be a less effective means of "locking in" interest rates than other types of
debt securities having the same stated maturity and may also have less potential
for  capital   appreciation.   For  certain  types  of  asset  pools,   such  as
collateralized mortgage obligations, prepayments may be allocated to one tranche
of  securities  ahead  of  other  tranches,  in  order  to  reduce  the  risk of
prepayments for the other tranches.  Prepayments may result in a capital loss to
a Portfolio to the extent that the prepaid mortgage securities were purchased at
a market premium over their stated principal amount.  Conversely, the prepayment
of  mortgage  securities  purchased  at a  market  discount  from  their  stated
principal  amount  will  accelerate  the  recognition  of  interest  income by a
Portfolio,  which would be taxed as  ordinary  income  when  distributed  to the
shareholders.

EQUITY INVESTMENTS

     As discussed in the prospectus,  certain of the Portfolios invest primarily
in Equity  Securities.  The Equity  Securities in which these Portfolios  invest
include those listed on any domestic or foreign securities exchange or traded in
the   over-the-counter   market  as  well  as  certain  restricted  or  unlisted
securities. A discussion of the various types of equity investments which may be
purchased by these Portfolios  appears in the prospectus and below. See "Quality
and Diversification Requirements."

     EQUITY  SECURITIES.  The Equity  Securities in which these  Portfolios  may
invest  may or may not pay  dividends  and may or may not carry  voting  rights.
Common stock occupies the most junior position in a company's capital structure.

     The convertible securities in which these Portfolios may invest include any
debt  securities or preferred  stock which may be converted into common stock or
which carry the right to purchase common stock.  Convertible  securities entitle
the holder to exchange the securities for a specified number of shares of common
stock,  usually of the same company, at specified prices within a certain period
of time.

     The terms of any convertible  security determine its ranking in a company's
capital  structure.  In the case of  subordinated  convertible  debentures,  the
holders'  claims on assets and earnings are  subordinated to the claims of other
creditors, and are senior to the claims of preferred and common shareholders. In
the case of  convertible  preferred  stock,  the  holders'  claims on assets and
earnings are  subordinated  to the claims of all creditors and are senior to the
claims of common shareholders.

RIGHTS AND WARRANTS

     Certain of the Portfolios may participate in rights  offerings and purchase
warrants,  which are privileges  issued by  corporations  enabling the owners to
subscribe to and purchase a specified  number of shares of the  corporation at a
specified price during a specified period of time.  Subscription rights normally
have a short life span to expiration. Warrants may have a life ranging from less
than a year to twenty years or may be  perpetual.  However,  most  warrants have
expiration  dates  after  which they are  worthless.  The  purchase of rights or
warrants involves the risk that the Portfolio could lose the purchase value of a
right or warrant if the right to subscribe to additional shares is not exercised
prior to the rights' or warrants'  expiration.  Also,  the purchase of rights or
warrants  involves  the risk  that the  effective  price  paid for the  right or
warrant added to the  subscription  price of the related security may exceed the
value  of the  subscribed  security's  market  price  such as when  there  is no
movement in the level of the underlying security.

FOREIGN INVESTMENTS

     Each of the Portfolios may invest in foreign securities.  The International
Equity  Portfolio and the Emerging  Markets Equity  Portfolio  make  substantial
investments in foreign  countries.  The Quality Bond,  Select Equity,  Large Cap
Stock and Small Cap Stock  Portfolios may invest in certain foreign  securities.
The Quality Bond  Portfolio  may invest in U.S. and non-U.S.  dollar-denominated
fixed income  securities of foreign issuers including in countries with emerging
economies  or  securities  markets.  The  Select  Equity  and  Large  Cap  Stock
Portfolios may invest in equity securities of foreign  corporations  listed on a
U.S.  securities  exchange.  The Small Cap Stock  Portfolio may invest in equity
securities of foreign issuers that are listed on a national  securities exchange
or  denominated  or  principally  traded in the U.S.  dollar.  The Quality  Bond
Portfolio,  Select Equity Portfolio, Large Cap Stock Portfolio and the Small Cap
Stock  Portfolio  do not  expect  to  invest  more than  25%,  5%,  5%,  and 5%,
respectively,  of their total  assets at the time of purchase in  securities  of
foreign  issuers.  In the  case  of the  Quality  Bond  Portfolio,  any  foreign
commercial  paper must not be subject to foreign  withholding tax at the time of
purchase.  Foreign  investments  may be made  directly in  securities of foreign
issuers or in the form of American  Depositary  Receipts  ("ADRs")  and European
Depositary Receipts ("EDRs").  (See "ADRs and EDRs", below.) Foreign investments
may  also  include  ECDs,  ETDs,  Yankee  CDs,  Canadian  Commercial  Paper  and
Europaper.

Since  investments in foreign  securities may involve  foreign  currencies,  the
value of a  Portfolio's  assets as  measured  in U.S.  dollars  may be  affected
favorably or unfavorably  by changes in currency  rates and in exchange  control
regulations,  including currency  blockage.  Certain of the Portfolios may enter
into  forward  commitments  for the  purchase or sale of foreign  currencies  in
connection with the settlement of foreign  securities  transactions or to manage
the Portfolios' currency exposure related to foreign investments.

Different  risks may  exist for ECDs,  ETDs and  Yankee  CDs  because  the banks
issuing  these  instruments,  or their  domestic  or foreign  branches,  are not
necessarily  subject to the same regulatory  requirements that apply to domestic
banks, such as reserve requirements, loan limitations, examinations, accounting,
auditing, and recordkeeping, and the public availability of information.

Brady Bonds

Certain  Portfolios  may invest in Brady  bonds,  which are  securities  created
through the  exchange of  existing  commercial  bank loans to public and private
entities  in certain  emerging  markets  for new bonds in  connection  with debt
restructurings.  Brady bonds have been issued  since 1989 and do not have a long
payment history.  In light of the history of defaults of countries issuing Brady
bonds on their  commercial bank loans,  investments in Brady bonds may be viewed
as  speculative.  Brady  bonds  may be  fully  or  partially  collateralized  or
uncollateralized,  are issued in various  currencies  (but primarily the dollar)
and are  actively  traded  in  over-the-counter  secondary  markets.  Incomplete
collateralization  of  interest  or  principal  payment  obligations  results in
increased credit risk. Dollar-denominated  collateralized Brady bonds, which may
be fixed-rate bonds or floating-rate bonds, are generally collateralized by U.S.
Treasury zero coupon bonds having the same maturity as the Brady bonds.

Investing in Emerging Markets

Certain Portfolios may invest in countries with emerging economies or securities
markets.  Political  and economic  structures  in many of such  countries may be
undergoing  significant evolution and rapid development,  and such countries may
lack  the  social,  political  and  economic  stability  characteristic  of more
developed  countries.  Certain of such  countries may have in the past failed to
recognize private property rights and have at times nationalized or expropriated
the  assets of  private  companies.  As a result,  the  risks  described  above,
including  the risks of  nationalization  or  expropriation  of  assets,  may be
heightened.  In addition,  unanticipated  political or social  developments  may
affect  the  values of a  Portfolio's  investments  in those  countries  and the
availability to a Portfolio of additional  investments in those  countries.  The
small  size and  inexperience  of the  securities  markets  in  certain  of such
countries and the limited volume of trading in securities in those countries may
make a Portfolio's investments in such countries illiquid and more volatile than
investments  in more  developed  countries,  and a Portfolio  may be required to
establish  special  custodial  or  other  arrangements   before  making  certain
investments  in those  countries.  There may be little  financial or  accounting
information  available  with  respect  to  issuers  located  in  certain of such
countries,  and it may be difficult as a result to assess the value or prospects
of an investment in such issuers.

Transaction  costs in emerging  markets may be higher than in the United  States
and other developed  securities  markets.  As legal systems in emerging  markets
develop,  foreign investors may be adversely affected by new or amended laws and
regulations  or may not be able to obtain  swift and  equitable  enforcement  of
existing law.

Certain  Portfolios  may  make  investments   denominated  in  emerging  markets
currencies. Some countries in emerging markets also may have managed currencies,
which are not free  floating  against the U.S.  dollar.  In  addition,  emerging
markets  are subject to the risk of  restrictions  upon the free  conversion  of
their currencies into other  currencies.  Any devaluations  relative to the U.S.
dollar in the  currencies in which the  Portfolio's  securities are quoted would
reduce the Portfolio's net asset value.

Restrictions on Investment and Repatriation

Certain  emerging  markets  limit,  or require  governmental  approval prior to,
investments by foreign  persons.  Repatriation of investment  income and capital
from certain emerging markets is subject to certain governmental consents.  Even
where there is no outright restriction on repatriation of capital, the mechanics
of repatriation may affect the operation of a Portfolio.

CONVERSION TO THE EURO

Like other mutual funds, the Trust could be affected by problems relating to the
conversion of European  currencies  into the Euro,  which extends from 1/1/99 to
7/1/02.

The Trust is taking steps to ensure that the systems  used by the Trust's  major
service providers are compliant with Euro issues.

At the same time, it is impossible to know whether the ongoing conversion, which
could disrupt Trust  operations  and  investments  if problems  arise,  has been
adequately addressed until the conversion is complete.

ADRs AND EDRs

     Certain  Portfolios may invest their assets in securities  such as ADRs and
EDRs,  which are  receipts  issued by a U.S.  bank or trust  company  evidencing
ownership of underlying securities issued by a foreign issuer. ADRs and EDRs may
be listed on a national securities exchange or may trade in the over-the-counter
market.  ADR and EDR prices are  denominated  in U.S.  dollars,  even though the
underlying  security may be  denominated in a foreign  currency.  The underlying
security may be subject to foreign government taxes which would reduce the yield
on such  securities.  Investments in such  instruments  involve risks similar to
those of investing directly in foreign securities.  Such risks include political
or economic instability of the issuer or the country of issue, the difficulty of
predicting  international  trade  patterns and the  possibility of imposition of
exchange controls.  Such securities may also be subject to greater  fluctuations
in price than  securities of domestic  corporations.  In addition,  there may be
less  publicly  available  information  about a  foreign  company  than  about a
domestic  company.  Foreign  companies  generally  are not  subject  to  uniform
accounting,  auditing and  financial  reporting  standards  comparable  to those
applicable to domestic  companies.  With respect to certain  foreign  countries,
there is a possibility of expropriation or confiscatory  taxation, or diplomatic
developments which could affect investment in those countries.

ADDITIONAL INVESTMENTS

     WHEN-ISSUED  AND DELAYED  DELIVERY  SECURITIES.  Each of the Portfolios may
purchase  securities on a when-issued or delayed  delivery  basis.  For example,
delivery  of and  payment  for these  securities  can take place a month or more
after the date of the purchase  commitment.  The purchase price and the interest
rate payable,  if any, on the  securities  are fixed on the purchase  commitment
date or at the time the settlement  date is fixed.  The value of such securities
is subject to market  fluctuation  and no interest  accrues to a Portfolio until
settlement takes place. At the time a Portfolio makes the commitment to purchase
securities  on a  when-issued  or delayed  delivery  basis,  it will  record the
transaction,  reflect the value each day of such  securities in determining  its
net asset value and, if  applicable,  calculate the maturity for the purposes of
average  maturity  from  that  date.  At the time of  settlement  a  when-issued
security  may be valued at less than the  purchase  price.  To  facilitate  such
acquisitions,  each Portfolio will maintain on the Trust's  records a segregated
account with liquid assets,  consisting of cash, U.S.  Government  securities or
other appropriate  securities,  in an amount at least equal to such commitments.
On  delivery  dates  for  such  transactions,   each  Portfolio  will  meet  its
obligations  from  maturities or sales of the securities  held in the segregated
account and/or from cash flow. If a Portfolio chooses to dispose of the right to
acquire a when-issued  security prior to its acquisition,  it could, as with the
disposition  of any  other  portfolio  obligation,  incur a gain or loss  due to
market fluctuation. It is the current policy of each Portfolio not to enter into
when-issued  commitments  exceeding in the aggregate 15% (except for the Quality
Bond  Portfolio)  of the market  value of the  Portfolio's  total  assets,  less
liabilities other than the obligations created by when-issued commitments. There
is no current  policy  limiting  the  percentage  of assets of the Quality  Bond
Portfolio which may be invested in when-issued commitments.

     SECURITIES OF OTHER  INVESTMENT  COMPANIES.  Securities of other investment
companies  may be acquired  by each of the  Portfolios  to the extent  permitted
under the Investment  Company Act of 1940, as amended ("1940 Act"). These limits
require that, as determined  immediately  after a purchase is made, (i) not more
than 5% of the value of a  Portfolio's  total  assets  will be  invested  in the
securities of any one investment company, (ii) not more than 10% of the value of
its total assets will be invested in the  aggregate in  securities of investment
companies as a group, and (iii) not more than 3% of the outstanding voting stock
of any one investment company will be owned by a Portfolio.

     REVERSE  REPURCHASE  AGREEMENTS.  Each of the  Portfolios  may  enter  into
reverse repurchase  agreements.  In a reverse repurchase agreement,  a Portfolio
sells a security and agrees to repurchase the same security at a mutually agreed
upon date and price.  For  purposes of the 1940 Act it is also  considered  as a
borrowing of money by the  Portfolio  and,  therefore,  a form of leverage.  The
Portfolios  will invest the  proceeds of  borrowings  under  reverse  repurchase
agreements.  In  addition,  a  Portfolio  will enter  into a reverse  repurchase
agreement only when the interest  income to be earned from the investment of the
proceeds is greater than the interest  expense of the  transaction.  A Portfolio
will not invest the  proceeds  of a reverse  repurchase  agreement  for a period
which exceeds the duration of the reverse repurchase agreement.  A Portfolio may
not  enter  into  reverse  repurchase  agreements  exceeding  in  the  aggregate
one-third of the market value of its total assets,  less liabilities  other than
the obligations  created by reverse repurchase  agreements.  Each Portfolio will
establish  and  maintain  on the  Trust's  records  a  separate  account  with a
segregated  portfolio of  securities in an amount at least equal to its purchase
obligations under its reverse repurchase agreements.

     MORTGAGE DOLLAR ROLL  TRANSACTIONS.  Certain of the Portfolios of the Trust
may engage in  mortgage  dollar  roll  transactions  with  respect  to  mortgage
securities issued by the Government National Mortgage  Association,  the Federal
National Mortgage Association and the Federal Home Loan Mortgage Corporation. In
a mortgage  dollar  roll  transaction,  the  Portfolio  sells a mortgage  backed
security  and  simultaneously  agrees  to  repurchase  a similar  security  on a
specified  future  date at an agreed  upon price.  During the roll  period,  the
Portfolio  will not be entitled to receive any interest or principal paid on the
securities  sold.  The  Portfolio is  compensated  for the lost  interest on the
securities  sold by the  difference  between the sales price and the lower price
for the future  repurchase as well as by the interest earned on the reinvestment
of the sales  proceeds.  The Portfolio may also be  compensated  by receipt of a
commitment  fee.  When  the  Portfolio   enters  into  a  mortgage  dollar  roll
transaction,  liquid  assets  in an  amount  sufficient  to pay for  the  future
repurchase are segregated with the Custodian.  Mortgage dollar roll transactions
are considered  reverse  repurchase  agreements for purposes of the  Portfolio's
investment restrictions.

     LOANS  OF  PORTFOLIO  SECURITIES.  Each  of the  Portfolios  may  lend  its
securities  if such  loans  are  secured  continuously  by  cash  or  equivalent
collateral  or by a letter of credit in favor of the Portfolio at least equal at
all times to 100% of the market  value of the  securities  loaned,  plus accrued
interest. While such securities are on loan, the borrower will pay the Portfolio
any  income  accruing  thereon.  Loans will be  subject  to  termination  by the
Portfolios in the normal  settlement  time,  generally  five business days after
notice,  or by the borrower on one day's  notice.  Borrowed  securities  must be
returned  when the loan is  terminated.  Any gain or loss in the market price of
the borrowed  securities  which  occurs  during the term of the loan inures to a
Portfolio  and its  respective  investors.  The  Portfolios  may pay  reasonable
finders' and custodial fees in connection with a loan. In addition,  a Portfolio
will consider all facts and circumstances  including the creditworthiness of the
borrowing financial institution,  and no Portfolio will make any loans in excess
of one year.

     PRIVATELY PLACED AND CERTAIN  UNREGISTERED  SECURITIES.  The Portfolios may
invest  in  privately  placed,  restricted,  Rule  144A  or  other  unregistered
securities as described in the Prospectus.

     As to illiquid  investments,  a Portfolio  is subject to a risk that should
the Portfolio decide to sell them when a ready buyer is not available at a price
the Portfolio deems  representative of their value, the value of the Portfolio's
net assets  could be  adversely  affected.  Where an illiquid  security  must be
registered  under the Securities Act of 1933, as amended (the "1933 Act") before
it may be  sold,  a  Portfolio  may be  obligated  to  pay  all or  part  of the
registration  expenses, and a considerable period may elapse between the time of
the  decision  to sell and the time the  Portfolio  may be  permitted  to sell a
security under an effective  registration  statement.  If, during such a period,
adverse  market  conditions  were to develop,  a Portfolio  might  obtain a less
favorable price than prevailed when it decided to sell.

REAL ESTATE INVESTMENT TRUSTS

Certain  Portfolios  may purchase  interests in real estate  investment  trusts.
Risks associated with real estate  investments  include the fact that equity and
mortgage real estate  investment  trusts are dependent upon management skill and
are not diversified, and are, therefore, subject to the risk of financing single
projects or unlimited  number of  projects.  They are also subject to heavy cash
flow  dependency,  defaults by borrowers,  and  self-liquidation.  Additionally,
equity real estate investment trusts may be affected by any changes in the value
of the  underlying  property  owned by the  trusts,  and  mortgage  real  estate
investment  trusts may be affected by the quality of any credit extended.  These
risks may be mitigated by selecting real estate investment trusts diversified by
sector  (shopping  malls,   apartments  building  complexes,   and  health  care
facilities) and geographic location.

QUALITY AND DIVERSIFICATION REQUIREMENTS

     Each of the Portfolios intends to meet the diversification  requirements of
the 1940 Act. To meet these requirements,  75% of the assets of these Portfolios
is subject to the following fundamental  limitations:  (1) the Portfolio may not
invest  more than 5% of its total  assets in the  securities  of any one issuer,
except obligations of the U.S. Government,  its agencies and  instrumentalities,
and (2) the  Portfolio  may not own  more  than  10% of the  outstanding  voting
securities of any one issuer. As for the other 25% of the Portfolio's assets not
subject to the limitation  described above, there is no limitation on investment
of these  assets  under the 1940 Act, so that all of such assets may be invested
in securities  of any one issuer,  subject to the  limitation of any  applicable
state  securities  laws.  Investments not subject to the  limitations  described
above could  involve an  increased  risk to a Portfolio  should an issuer,  or a
state or its related entities,  be unable to make interest or principal payments
or should the market value of such securities decline.

     QUALITY BOND PORTFOLIO. The Quality Bond Portfolio invests principally in a
diversified  portfolio  of  "high  grade"  and  "investment  grade"  securities.
Investment  grade  debt is rated,  on the date of  investment,  within  the four
highest  ratings of  Moody's,  currently  Aaa,  Aa, A and Baa,  or of Standard &
Poor's,  currently  AAA, AA, A and BBB,  while high grade debt is rated,  on the
date of the investment, within the two highest of such ratings. The Quality Bond
Portfolio may also invest up to 5% of its total assets in  securities  which are
"below  investment  grade."  Such  securities  must  be  rated,  on the  date of
investment,  Ba by Moody's or BB by Standard & Poor's.  The Portfolio may invest
in debt  securities  which are not rated or other debt securities to which these
ratings  are  not  applicable,  if in  the  opinion  of  the  Sub-Adviser,  such
securities are of comparable quality to the rated securities discussed above. In
addition,  at the time the  Portfolio  invests  in any  commercial  paper,  bank
obligation or repurchase agreement,  the issuer must have outstanding debt rated
A or higher by Moody's or Standard & Poor's, the issuer's parent corporation, if
any, must have  outstanding  commercial paper rated Prime-1 by Moody's or A-1 by
Standard & Poor's,  or if no such ratings are available,  the investment must be
of comparable quality in the Sub-Adviser's opinion.

     CONVERTIBLE AND OTHER DEBT SECURITIES. Certain of the Portfolios may invest
in  convertible  debt  securities,  for  which  there  are no  specific  quality
requirements.  In addition,  at the time a Portfolio  invests in any  commercial
paper, bank obligation or repurchase agreement, the issuer must have outstanding
debt rated A or higher by Moody's or  Standard  & Poor's,  the  issuer's  parent
corporation,  if any, must have  outstanding  commercial  paper rated Prime-1 by
Moody's or A-1 by Standard & Poor's,  or if no such ratings are  available,  the
investment must be of comparable  quality in the Sub-Adviser's  opinion.  At the
time the Portfolio  invests in any other short-term debt  securities,  they must
berated A or  higher by  Moody's  or  Standard  &  Poor's,  or if  unrated,  the
investment must be of comparable quality in the Sub-Adviser's opinion.

     In determining  suitability of investment in a particular unrated security,
the Sub-Adviser takes into  consideration  asset and debt service coverage,  the
purpose  of the  financing,  history of the  issuer,  existence  of other  rated
securities of the issuer, and other relevant  conditions,  such as comparability
to other issuers.

GNMA CERTIFICATES

     GOVERNMENT NATIONAL MORTGAGE ASSOCIATION.  The Government National Mortgage
Association is a  wholly-owned  corporate  instrumentality  of the United States
within the U.S.  Department of Housing and Urban  Development.  GNMA's principal
programs involve its guarantees of privately issued  securities  backed by pools
of mortgages.

     NATURE  OF  GNMA  CERTIFICATES.   GNMA  Certificates  are   mortgage-backed
securities.  The  Certificates  evidence  part  ownership  of a pool of mortgage
loans.  The  Certificates  which  a  Portfolio  purchases  are of  the  modified
pass-through  type.  Modified  pass-through  Certificates  entitle the holder to
receive all interest and principal  payments owed on the mortgage  pool,  net of
fees paid to the GNMA Certificate issuer and GNMA,  regardless of whether or not
the mortgagor actually makes the payment.

     GNMA  Certificates  are backed by mortgages and,  unlike most bonds,  their
principal amount is paid back by the borrower over the length of the loan rather
than in a lump sum at maturity.  Principal  payments  received by the  Portfolio
will be reinvested  in  additional  GNMA  Certificates  or in other  permissible
investments.

     GNMA GUARANTEE.  The National  Housing Act authorizes GNMA to guarantee the
timely  payment of principal of and interest on  securities  backed by a pool of
mortgages  insured by the Federal  Housing  Administration  or the Farmers  Home
Administration or guaranteed by the Veterans Administration.  The GNMA guarantee
is  backed by the full  faith and  credit  of the  United  States.  GNMA is also
empowered to borrow without  limitation  from the U.S.  Treasury if necessary to
make any payments  required under its guarantee.  The net asset value and return
of the Portfolio will,  however,  fluctuate  depending on market  conditions and
other factors.

     LIFE OF GNMA CERTIFICATES. The average life of a GNMA Certificate is likely
to be  substantially  less than the  original  maturity  of the  mortgage  pools
underlying the  securities.  Prepayments of principal by mortgagors and mortgage
foreclosures will result in the return of a portion of principal invested before
the maturity of the mortgages in the pool.

     As prepayment  rates of individual  mortgage pools will vary widely,  it is
not possible to predict  accurately  the average  life of a particular  issue of
GNMA  Certificates.   However,  statistics  published  by  the  Federal  Housing
Administration are normally used as an indicator of the expected average life of
GNMA Certificates.

     YIELD CHARACTERISTICS OF GNMA CERTIFICATES.  The coupon rate of interest of
GNMA  Certificates is lower than the interest rate paid on the  VA-guaranteed or
FHA-insured mortgages underlying the Certificates, but only by the amount of the
fees paid to GNMA and the GNMA Certificate issuer.

     The coupon rate by itself,  however, does not indicate the yield which will
be earned on the Certificates for the following reasons:

     1. Certificates are usually issued at a premium or discount, rather than at
par.

     2. After issuance,  Certificates usually trade in the secondary market at a
premium or discount.

     3. Interest is paid monthly  rather than  semi-annually  as is the case for
traditional bonds.  Monthly  compounding has the effect of raising the effective
yield earned on GNMA Certificates.

     4.  The  actual  yield  of  each  GNMA  Certificate  is  influenced  by the
prepayment  experience  of the mortgage  pool  underlying  the  Certificate.  If
mortgagors prepay their mortgages, the principal returned to Certificate holders
may be reinvested at higher or lower rates.

     MARKET   FOR  GNMA   CERTIFICATES.   Since  the   inception   of  the  GNMA
mortgage-backed  securities  program in 1970,  the  amount of GNMA  Certificates
outstanding  has  grown  rapidly.   The  size  of  the  market  and  the  active
participation  in the secondary  market by securities  dealers and many types of
investors  make GNMA  Certificates  highly liquid  instruments.  Quotes for GNMA
Certificates are readily available from securities  dealers and depend on, among
other things,  the level of market rates, the Certificate's  coupon rate and the
prepayment experience of the pool of mortgages backing each Certificate.

     FNMA AND  FHLMC  CERTIFICATES.  Mortgage-backed  securities  issued  by the
Federal National Mortgage  Association ("FNMA") include FNMA Guaranteed Mortgage
Pass-through  Certificates  (also known as "Fannie  Maes")  which are solely the
obligations  of the FNMA and are not backed by or entitled to the full faith and
credit of the United  States,  but are  supported  by the right of the issuer to
borrow from the  Treasury.  FNMA is a  government-sponsored  organization  owned
entirely  by  private  stockholders.  Fannie  Maes are  guaranteed  as to timely
payment of the principal and interest by FNMA. Mortgage-backed securities issued
by the Federal Home Loan Mortgage  Corporation  ("FHLMC") include FHLMC Mortgage
Participation  Certificates (also known as "Freddie Macs" or "PCs").  FHLMC is a
corporate  instrumentality  of the United States,  created pursuant to an Act of
Congress,  which is owned entirely by Federal Home Loan Banks.  Freddie Macs are
not  guaranteed by the United  States or by any Federal Home Loan Bank.  Freddie
Macs entitle the holder to timely  payment of interest,  which is  guaranteed by
the FHLMC. FHLMC guarantees either ultimate  collection or timely payment of all
principal  payments  on the  underlying  mortgage  loans.  When  FHLMC  does not
guarantee timely payment of principal, FHLMC may remit the amount due on account
of its  guarantee of ultimate  payment of principal at any time after default on
an  underlying  mortgage,  but in no event  later than one year after it becomes
payable.

LOWER GRADE SECURITIES

     Certain of the Portfolios may invest in lower-grade income securities. (The
Bond  Debenture  Portfolio  may  invest a  substantial  portion of its assets in
medium and lower grade corporate debt securities  entailing certain risks.) Such
lower  grade  securities  are rated BB or B by S&P or Ba or B by Moody's and are
commonly  referred to as "junk bonds."  Investment in such  securities  involves
special  risks,  as described  herein.  Liquidity  relates to the ability of the
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 the 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.

     The  Portfolio's  net asset value will change with  changes in the value of
its  portfolio  securities.  Because the  Portfolio  will invest 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 the Portfolio's investment in lower grade and less liquid
securities.  Volatility  may be  greater  during  periods  of  general  economic
uncertainty.

     The 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 the Portfolio may
invest, during periods of reduced market liquidity and in the absence of readily
available  market  quotations for securities held in the Portfolio's  portfolio,
the valuation of such securities  becomes more difficult and 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 the  Portfolio
invests in illiquid securities and securities which are restricted as to resale,
the  Portfolio  may incur  additional  risks and  costs.  Illiquid  and  certain
restricted securities are particularly difficult to dispose of.

     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 the  Portfolio's  portfolio and thus the
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 the 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 the  Portfolio's  portfolio  and thus in the net
asset value of the  Portfolio.  Net asset value and market value may be volatile
due to the  Portfolio's  investment  in lower grade and less liquid  securities.
Volatility may be greater during periods of general  economic  uncertainty.  The
Portfolio  may incur  additional  expenses  to the extent it is required to seek
recovery  upon a default in the payment of interest or a repayment  of principal
on its  portfolio  holdings,  and the  Portfolio  may be unable  to obtain  full
recovery  thereof.  In the  event  that  an  issuer  of  securities  held by the
Portfolio  experiences  difficulties  in the  timely  payment  of  principal  or
interest and such issuer seeks to restructure the terms of its  borrowings,  the
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.

     A  Portfolio  will  rely  on  the  Sub-Adviser's  judgment,   analysis  and
experience in evaluating the  creditworthiness  of an issue. 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.  The 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.

     With  respect  to  Portfolios  which  may  invest in these  unrated  income
securities, achievement by the Portfolio of its investment objective may be more
dependent upon the Sub-Adviser's  investment  analysis than would be the case if
the Portfolio were investing exclusively in rated securities.

STRATEGIC TRANSACTIONS

     As described in the  Prospectus,  certain  Portfolios of the Trust may, but
are not required to, utilize  various other  investment  strategies as described
below to hedge various market risks (such as interest rates,  currency  exchange
rates  and broad or  specific  market  movements)  or to  manage  the  effective
maturity or duration of a Portfolio's  income  securities.  Such  strategies are
generally  accepted by modern portfolio  managers and are regularly  utilized by
many mutual funds and other institutional investors.  Techniques and instruments
may  change  over  time as new  instruments  and  strategies  are  developed  or
regulatory changes occur.

     In the course of pursuing  these  investment  strategies,  a Portfolio  may
purchase and sell  exchange-listed and  over-the-counter put and call options on
securities, equity and income indices and other financial instruments,  purchase
and sell financial  futures  contracts and options  thereon,  enter into various
interest rate transactions such as swaps, caps, floors or collars and enter into
various  currency  transactions  such as currency  forward  contracts,  currency
futures  contracts,  currency swaps or options on currencies or currency futures
(collectively,   all  the  above  are   called   "Strategic   Transactions"   or
"Derivatives").  Strategic  Transactions are hedging  transactions  which may be
used to attempt  to  protect  against  possible  changes in the market  value of
securities held in or to be purchased for a Portfolio's portfolio resulting from
securities  markets or  exchange  rate  fluctuations,  to protect a  Portfolio's
unrealized  gains in the value of its portfolio  securities,  to facilitate  the
sale of such  securities  for  investment  purposes,  to  manage  the  effective
maturity or duration of a Portfolio's  portfolio,  or to establish a position in
the  derivatives  markets as a temporary  substitute  for  purchasing or selling
particular securities.

     Any or all of these investment techniques may be used at any time and there
is no particular  strategy  that  dictates the use of one technique  rather than
another, as use of any Strategic Transaction is a function of numerous variables
including  market  conditions.  The  ability of a  Portfolio  to  utilize  these
Strategic Transactions  successfully will depend on the Sub-Adviser's ability to
predict  pertinent market movements,  which cannot be assured.  A Portfolio will
comply  with  applicable   regulatory   requirements  when  implementing   these
strategies, techniques and instruments.

     Strategic  Transactions have risks associated with them including  possible
default by the other party to the  transaction,  illiquidity  and, to the extent
the  Sub-Adviser's  view as to certain market  movements is incorrect,  the risk
that the use of such Strategic  Transactions could result in losses greater than
if they had not been used. Use of put and call options may result in losses to a
Portfolio,  force the sale or purchase of portfolio  securities  at  inopportune
times or for  prices  other  than  current  market  values,  limit the amount of
appreciation a Portfolio can realize on its  investments or cause a Portfolio to
hold a security it might  otherwise sell. The use of currency  transactions  can
result in a  Portfolio  incurring  losses  as a result  of a number  of  factors
including the imposition of exchange controls,  suspension of settlements or the
inability  to deliver or receive a  specified  currency.  The use of options and
futures  transactions  entails certain other risks. In particular,  the variable
degree of  correlation  between price  movements of futures  contracts and price
movements  in  the  related  portfolio  position  of  a  Portfolio  creates  the
possibility  that losses on the hedging  instrument may be greater than gains in
the value of a Portfolio's  position.  In addition,  futures and options markets
may not be liquid in all circumstances and certain  over-the-counter options may
have no markets.  As a result, in certain markets, a Portfolio might not be able
to close out a transaction without incurring substantial losses, if at all.

     Although  the use of futures and options  transactions  for hedging  should
tend to  minimize  the risk of loss due to a decline  in the value of the hedged
position,  at the same time they tend to limit any  potential  gain which  might
result from an increase in value of such position.  Finally, the daily variation
margin  requirements  for  futures  contracts  would  create a  greater  ongoing
potential financial risk than would purchases of options,  where the exposure is
limited to the cost of the initial  premium.  Losses  resulting  from the use of
Strategic  Transactions  would reduce net asset value, and possibly income,  and
such  losses  can be greater  than if the  Strategic  Transactions  had not been
utilized.  Income earned or deemed to be earned, if any, by a Portfolio from its
Strategic  Transactions  will generally be taxable income of the Trust. See "Tax
Status" in the Prospectus.

     GENERAL  CHARACTERISTICS OF OPTIONS. Put options and call options typically
have similar structural  characteristics and operational mechanics regardless of
the  underlying  instrument  on which  they are  purchased  or sold.  Thus,  the
following general  discussion relates to each of the particular types of options
discussed in greater  detail below.  In addition,  many  Strategic  Transactions
involving  options require  segregation of Portfolio assets in special accounts,
as described below under "Use of Segregated and Other Special Accounts."

     A put option gives the purchaser of the option,  upon payment of a premium,
the  right to  sell,  and the  writer  the  obligation  to buy,  the  underlying
security,  commodity, index, currency or other instrument at the exercise price.
For  instance,  a  Portfolio's  purchase of a put option on a security  might be
designed  to protect  its  holdings in the  underlying  instrument  (or, in some
cases, a similar  instrument)  against a substantial decline in the market value
by giving the Portfolio the right to sell such instrument at the option exercise
price.  A call  option,  upon payment of a premium,  gives the  purchaser of the
option the right to buy, and the seller the  obligation to sell,  the underlying
instrument at the exercise  price. A Portfolio's  purchase of a call option on a
security,  financial  future,  index,  currency  or  other  instrument  might be
intended  to  protect  the  Portfolio  against an  increase  in the price of the
underlying  instrument  that it intends to  purchase in the future by fixing the
price at which it may purchase such  instrument.  An American  style put or call
option may be  exercised  at any time during the option  period while a European
style put or call option may be exercised only upon expiration or during a fixed
period prior thereto. As described in the Prospectus,  certain Portfolios of the
Trust  are  authorized  to  purchase  and  sell  exchange   listed  options  and
over-the-counter options ("OTC options").  Exchange listed options are issued by
a regulated intermediary such as the Options Clearing Corporation ("OCC"), which
guarantees the  performance  of the  obligations of the parties to such options.
The discussion below uses the OCC as a paradigm, but is also applicable to other
financial intermediaries.

     With certain  exceptions,  OCC issued and exchange listed options generally
settle by physical delivery of the underlying security or currency,  although in
the future cash  settlement may become  available.  Index options and Eurodollar
instruments are cash settled for the net amount,  if any, by which the option is
"in-the-money"  (i.e., where the value of the underlying  instrument exceeds, in
the case of a call  option,  or is less than,  in the case of a put option,  the
exercise  price of the option) at the time the option is exercised.  Frequently,
rather than taking or making delivery of the underlying  instrument  through the
process of  exercising  the option,  listed  options are closed by entering into
offsetting  purchase or sale transactions that do not result in ownership of the
new option.

     A Portfolio's ability to close out its position as a purchaser or seller of
an OCC or exchange  listed put or call option is  dependent,  in part,  upon the
liquidity of the option market.  Among the possible reasons for the absence of a
liquid option market on an exchange are: (i)  insufficient  trading  interest in
certain options; (ii) restrictions on transactions imposed by an exchange; (iii)
trading  halts,  suspensions  or other  restrictions  imposed  with  respect  to
particular  classes  or series of  options or  underlying  securities  including
reaching daily price limits;  (iv)  interruption of the normal operations of the
OCC or an exchange;  (v)  inadequacy of the  facilities of an exchange or OCC to
handle current  trading  volume;  or (vi) a decision by one or more exchanges to
discontinue the trading of options (or a particular class or series of options),
in which event the relevant  market for that option on that exchange would cease
to exist, although outstanding options on that exchange would generally continue
to be exercisable in accordance with their terms.

     The hours of trading  for listed  options may not  coincide  with the hours
during which the underlying financial instruments are traded. To the extent that
the  option  markets  close  before the  markets  for the  underlying  financial
instruments,  significant  price  and  rate  movements  can  take  place  in the
underlying markets that cannot be reflected in the option markets.

     OTC options are  purchased  from or sold to securities  dealers,  financial
institutions  or  other  parties  ("Counterparties")  through  direct  bilateral
agreement with the Counterparty.  In contrast to exchange listed options,  which
generally have standardized terms and performance mechanics, all the terms of an
OTC option, including such terms as method of settlement,  term, exercise price,
premium,  guarantees  and security,  are set by  negotiation  of the parties.  A
Portfolio will only sell OTC options (other than OTC currency  options) that are
subject  to a  buy-back  provision  permitting  the  Portfolio  to  require  the
Counterparty  to sell the option back to the Portfolio at a formula price within
seven days. The Portfolios  expect generally to enter into OTC options that have
cash settlement provisions, although they are not required to do so.

     Unless the parties provide for it, there is no central clearing or guaranty
function in an OTC option.  As a result,  if the  Counterparty  fails to make or
take delivery of the security,  currency or other  instrument  underlying an OTC
option it has entered into with a Portfolio  or fails to make a cash  settlement
payment due in accordance with the terms of that option, the Portfolio will lose
any  premium  it paid for the option as well as any  anticipated  benefit of the
transaction.  Accordingly,  the Sub-Adviser must assess the  creditworthiness of
each  such   Counterparty  or  any  guarantor  or  credit   enhancement  of  the
Counterparty's  credit to  determine  the  likelihood  that the terms of the OTC
option will be  satisfied.  A Portfolio  will engage in OTC option  transactions
only with United States government  securities dealers recognized by the Federal
Reserve Bank of New York as "primary  dealers",  or broker dealers,  domestic or
foreign  banks or other  financial  institutions  which  have  received  (or the
guarantors of the obligation of which have received) a short-term  credit rating
of "A-1" from  Standard & Poor's  Corporation  or "P-1" from  Moody's  Investors
Service,  Inc.  or an  equivalent  rating from any other  nationally  recognized
statistical rating organization ("NRSRO").

     If a Portfolio sells a call option,  the premium that it receives may serve
as a partial hedge, to the extent of the option  premium,  against a decrease in
the value of the  underlying  securities or instruments in its portfolio or will
increase a Portfolio's income. The sale of put options can also provide income.

     A Portfolio  may purchase and sell call  options on  securities,  including
U.S.  Treasury and agency  securities,  municipal  obligations,  mortgage-backed
securities,  corporate debt securities, equity securities (including convertible
securities)  and  Eurodollar  instruments  that are traded on U.S.  and  foreign
securities  exchanges  and in the  over-the-counter  markets  and or  securities
indices, currencies and futures contracts. All calls sold by a Portfolio must be
"covered"  (i.e.,  the Portfolio  must own the  securities  or futures  contract
subject to the call) or must meet the asset segregation  requirements  described
below as long as the call is  outstanding.  Even though a Portfolio will receive
the option  premium to help protect it against  loss, a call sold by a Portfolio
exposes  the  Portfolio  during  the  term of the  option  to  possible  loss of
opportunity  to  realize  appreciation  in the  market  price of the  underlying
security  or  instrument  and may require  the  Portfolio  to hold a security or
instrument  which it might  otherwise  have sold. In selling calls on securities
not owned by the  Portfolio,  the  Portfolio  may be  required  to  acquire  the
underlying  security  at  a  disadvantageous  price  in  order  to  satisfy  its
obligations with respect to the call.

     A Portfolio may purchase and sell put options on securities  including U.S.
Treasury   and  agency   securities,   mortgage-backed   securities,   municipal
obligations, corporate debt securities, equity securities (including convertible
securities)  and  Eurodollar  instruments  (whether  or not it holds  the  above
securities in its portfolio) and on securities  indices,  currencies and futures
contracts other than futures on individual  corporate debt and individual equity
securities. A Portfolio will not sell put options if, as a result, more than 50%
of the  Portfolio's  assets  would be  required  to be  segregated  to cover its
potential  obligations  under such put options  other than those with respect to
futures and options  thereon.  In selling  put  options,  there is a risk that a
Portfolio may be required to buy the  underlying  security at a  disadvantageous
price above the market price.

     General  Characteristics  of Futures.  Certain  Portfolios of the Trust may
enter into financial  futures contracts or purchase or sell put and call options
on such futures as a hedge against anticipated interest rate,  currency,  equity
or income  market  changes,  for  duration  management  and for risk  management
purposes.  Futures are generally  bought and sold on the  commodities  exchanges
where they are listed with payment of initial and variation  margin as described
below.  The  purchase  of a  futures  contract  creates a firm  obligation  by a
Portfolio,  as purchaser,  to take delivery from the seller of the specific type
of financial instrument called for in the contract at a specific future time for
a specified price (or, with respect to index futures and Eurodollar instruments,
the net cash amount).  The sale of a futures  contract creates a firm obligation
by the  Portfolio,  as  seller,  to deliver  to the buyer the  specific  type of
financial  instrument called for in the contract at a specific future time for a
specified  price (or, with respect to index futures and Eurodollar  instruments,
the net cash  amount).  Options on futures  contracts  are similar to options on
securities  except that an option on a futures  contract gives the purchaser the
right in return for the premium paid to assume a position in a futures  contract
and obligates the seller to deliver such option.

     The  Portfolio's  use of financial  futures and options thereon will in all
cases be consistent with applicable regulatory  requirements and, in particular,
with the rules and  regulations  of the Commodity  Futures  Trading  Commission.
Typically,  maintaining a futures contract or selling an option thereon requires
the  Portfolio  to deposit  with a financial  intermediary,  as security for its
obligations,  an amount of cash or other specified assets (initial margin) which
initially is typically 1% to 10% of the face amount of the contract  (but may be
higher in some circumstances).  Additional cash or assets (variation margin) may
be required to be  deposited  thereafter  on a daily basis as the mark to market
value of the contract  fluctuates.  The purchase of options on financial futures
involves  payment of a premium for the option without any further  obligation on
the part of the  Portfolio.  If the  Portfolio  exercises an option on a futures
contract it will be obligated to post initial margin (and  potential  subsequent
variation  margin) for the resulting  futures  position just as it would for any
position.  Futures  contracts  and  options  thereon  are  generally  settled by
entering into an offsetting  transaction  but there can be no assurance that the
position can be offset prior to  settlement  at an  advantageous  price nor that
delivery will occur.

     A  Portfolio  will not enter  into a futures  contract  or  related  option
(except for closing  transactions) for other than bona fide hedging purposes if,
immediately thereafter, the sum of the amount of its initial margin and premiums
on open futures contracts and options thereon would exceed 5% of the Portfolio's
total assets (taken at current value); however, in the case of an option that is
in-the-money  at the  time  of the  purchase,  the  in-the-money  amount  may be
excluded in calculating  the 5% limitation.  The segregation  requirements  with
respect to futures contracts and options thereon are described below.

     Options on Securities Indices and Other Financial Indices. A Portfolio also
may  purchase  and sell call and put  options on  securities  indices  and other
financial  indices and in so doing can achieve  many of the same  objectives  it
would achieve  through the sale or purchase of options on individual  securities
or other instruments.  Options on securities indices and other financial indices
are similar to options on a security or other  instrument  except  that,  rather
than settling by physical delivery of the underlying instrument,  they settle by
cash  settlement,  i.e.,  an option on an index  gives the  holder  the right to
receive,  upon exercise of the option, an amount of cash if the closing level of
the index upon which the option is based  exceeds,  in the case of a call, or is
less than, in the case of a put, the exercise price of the option (except if, in
the case of an OTC option, physical delivery is specified).  This amount of cash
is equal to the excess of the closing price of the index over the exercise price
of the option,  which also may be multiplied by a formula  value.  The seller of
the option is obligated, in return for the premium received, to make delivery of
this  amount.  The  gain or loss on an  option  on an  index  depends  on  price
movements in the instruments making up the market,  market segment,  industry or
other  composite  on which the  underlying  index is based,  rather  than  price
movements in  individual  securities,  as is the case with respect to options on
securities.

     Currency  Transactions.  Certain  Portfolios  of the  Trust  may  engage in
currency  transactions  with  Counterparties  in  order to  hedge  the  value of
portfolio holdings denominated in particular  currencies against fluctuations in
relative  value.  Currency  transactions  include  forward  currency  contracts,
exchange listed currency futures, exchange listed and OTC options on currencies,
and currency swaps. A forward currency contract involves a privately  negotiated
obligation  to purchase or sell (with  delivery  generally  required) a specific
currency at a future  date,  which may be any fixed number of days from the date
of the contract  agreed upon by the  parties,  at a price set at the time of the
contract.  A currency  swap is an agreement to exchange  cash flows based on the
notional  difference  among two or more currencies and operates  similarly to an
interest  rate  swap,  which is  described  below.  A  Portfolio  may enter into
currency transactions with Counterparties which have received (or the guarantors
of the obligations of such  Counterparties have received) a credit rating of A-1
or P-1 by S&P or Moody's,  respectively,  or that have an equivalent rating from
an NRSRO or (except for OTC currency options) are determined to be of equivalent
credit quality by the Sub-Adviser.

     Dealings by the Portfolios in forward currency contracts and other currency
transactions  such as  futures,  options,  options on futures  and swaps will be
limited  to  hedging   involving  either  specific   transactions  or  portfolio
positions.  Transaction  hedging is entering  into a currency  transaction  with
respect to specific assets or liabilities of the Portfolio, which will generally
arise in connection with the purchase or sale of its portfolio securities or the
receipt  of income  therefrom.  Position  hedging  is  entering  into a currency
transaction  with  respect  to  portfolio  security  positions   denominated  or
generally quoted in that currency.

     A Portfolio will not enter into a transaction to hedge currency exposure to
an  extent  greater,  after  netting  all  transactions  intended  to  wholly or
partially  offset other  transactions,  than the aggregate  market value (at the
time of entering into the  transaction)  of the securities held in its portfolio
that are denominated or generally  quoted in or currently  convertible into such
currency other than with respect to cross hedging and proxy hedging as described
below.

     A Portfolio may  cross-hedge  currencies by entering into  transactions  to
purchase or sell one or more  currencies  that are  expected to decline in value
relative  to  other  currencies  to which  the  Portfolio  has or in  which  the
Portfolio expects to have portfolio exposure.

     To reduce the effect of currency  fluctuations  on the value of existing or
anticipated  holdings of portfolio  securities,  a Portfolio  may also engage in
proxy  hedging.  Proxy  hedging  is often  used when the  currency  to which the
Portfolio's  portfolio is exposed is difficult to hedge or to hedge  against the
dollar.  Proxy  hedging  entails  entering  into a  forward  contract  to sell a
currency  whose  changes  in value are  generally  considered  to be linked to a
currency  or  currencies  in  which  some  or all of the  Portfolio's  portfolio
securities are or are expected to be denominated,  and to buy U.S. dollars.  For
example, if the Sub-Adviser  considers the Austrian schilling as being linked to
the  German   deutschemark   (the  "D-mark")  and  the  Trust  holds  securities
denominated  in  schillings  and the  Sub-Adviser  believes  that  the  value of
schillings will decline against the U.S. dollar,  the Sub-Adviser may enter into
a contract to sell D-marks and buy dollars.  Currency  hedging  involves some of
the  same  risks  and   considerations   as  other   transactions  with  similar
instruments.  Currency  transactions  can result in losses to a Portfolio if the
currency being hedged  fluctuates in value to a degree or in a direction that is
not anticipated.  Further,  there is the risk that the perceived linkage between
various  currencies  may  not be  present  or  may  not be  present  during  the
particular time that the Portfolio is engaging in proxy hedging.  If a Portfolio
enters into a currency hedging  transaction,  the Portfolio will comply with the
asset segregation requirements described below.

     Risks of Currency Transactions.  Currency transactions are subject to risks
different from those of other portfolio  transactions.  Because currency control
is of great  importance  to the  issuing  governments  and  influences  economic
planning and policy, purchases and sales of currency and related instruments can
be  negatively  affected  by  government  exchange  controls,   blockages,   and
manipulations or exchange restrictions imposed by governments.  These can result
in losses to a Portfolio if it is unable to deliver or receive currency or funds
in settlement of obligations  and could also cause hedges it has entered into to
be rendered  useless,  resulting in full currency  exposure as well as incurring
transaction  costs.  Buyers and sellers of  currency  futures are subject to the
same risks that apply to the use of futures generally.  Further, settlement of a
currency  futures  contract for the purchase of most  currencies must occur at a
bank  based in the  issuing  nation.  Trading  options  on  currency  futures is
relatively  new,  and the ability to establish  and close out  positions on such
options is subject to the maintenance of a liquid market which may not always be
available.  Currency  exchange rates may fluctuate based on factors extrinsic to
that country's economy.

     Combined  Transactions.  Certain  Portfolios  of the Trust  may enter  into
multiple transactions, including multiple options transactions, multiple futures
transactions,   multiple  currency  transactions   (including  forward  currency
contracts),  multiple interest rate transactions and any combination of futures,
options,  currency and interest rate  transactions  ("component"  transactions),
instead  of a single  Strategic  Transaction,  as part of a single  or  combined
strategy when, in the opinion of the Sub-Adviser,  it is in the best interest of
the Portfolio to do so. A combined  transaction will usually contain elements of
risk that are present in each of its component  transactions.  Although combined
transactions are normally entered into based on the Sub-Adviser's  judgment that
the combined  strategies will reduce risk or otherwise more effectively  achieve
the desired portfolio  management goal, it is possible that the combination will
instead  increase such risks or hinder  achievement of the portfolio  management
objective.

     SWAPS,  CAPS,  FLOORS AND COLLARS.  Among the Strategic  Transactions  into
which certain  Portfolios may enter are interest rate,  currency and index swaps
and the purchase or sale of related  caps,  floors and collars.  The  Portfolios
expect to enter into these transactions primarily to preserve a return or spread
on a particular  investment or portion of their  portfolios,  to protect against
currency fluctuations,  as a duration management technique or to protect against
any increase in the price of securities the Portfolio anticipates  purchasing at
a later date. The Portfolios intend to use these  transactions as hedges and not
as speculative  investments and will not sell interest rate caps or floors where
they do not own securities or other instruments  providing the income stream the
Portfolios 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  cashflows 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-Adviser and the Portfolio  believe such obligations do not constitute senior
securities  under the 1940 Act and,  accordingly,  will not treat  them as being
subject to its borrowing restrictions. A Portfolio will not enter into any swap,
cap,  floor or collar  transaction  unless,  at the time of  entering  into such
transaction, the unsecured long-term debt of the Counterparty, combined with any
credit  enhancements,  is  rated  at  least  "A"  by S&P  or  Moody's  or has an
equivalent  equity  rating from an NRSRO or is  determined  to be of  equivalent
credit quality by the  Sub-Adviser.  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.

     EURODOLLAR   INSTRUMENTS.   Certain   Portfolios  of  the  Trust  may  make
investments  in  Eurodollar   instruments.   Eurodollar   instruments  are  U.S.
dollar-denominated  futures contracts or options thereon which are linked to the
London Interbank Offered Rate ("LIBOR"),  although foreign  currency-denominated
instruments are available from time to time. Eurodollar futures contracts enable
purchasers to obtain a fixed rate for the lending of funds and sellers to obtain
a fixed rate for borrowings.  A Portfolio might use Eurodollar futures contracts
and options  thereon to hedge against  changes in LIBOR,  to which many interest
rate swaps and income instruments are linked.

     RISKS OF STRATEGIC  TRANSACTIONS  OUTSIDE THE UNITED STATES. When conducted
outside  the United  States,  Strategic  Transactions  may not be  regulated  as
rigorously  as in the United  States,  may not involve a clearing  mechanism and
related guarantee, and are subject to the risk of governmental actions affecting
trading  in,  or  the  prices  of,  foreign  securities,  currencies  and  other
instruments.  The value of such positions  also could be adversely  affected by:
(i) other complex foreign  political,  legal and economic  factors,  (ii) lesser
availability  than  in the  United  States  of  data on  which  to make  trading
decisions,  (iii) delays in a Portfolio's  ability to act upon  economic  events
occurring in foreign  markets  during  non-business  hours in the United States,
(iv) the imposition of different  exercise and  settlement  terms and procedures
and margin  requirements than in the United States, and (v) lower trading volume
and liquidity.

     USE OF SEGREGATED AND OTHER SPECIAL ACCOUNTS.  Many Strategic Transactions,
in addition to other  requirements,  require that the Portfolio segregate liquid
high-grade assets with its custodian to the extent Portfolio obligations are not
otherwise  "covered"  through  ownership of the underlying  security,  financial
instrument or currency. In general,  either the full amount of any obligation by
the  Portfolio  to pay or deliver  securities  or assets  must be covered at all
times by the securities,  instruments or currency required to be delivered,  or,
subject to any regulatory  restrictions,  an amount of cash or liquid high-grade
debt  securities at least equal to the current amount of the obligation  must be
segregated  with  the  custodian.  The  segregated  assets  cannot  be  sold  or
transferred  unless equivalent assets are substituted in their place or it is no
longer  necessary to segregate  them.  For example,  a call option  written by a
Portfolio will require the Portfolio to hold the securities  subject to the call
(or  securities  convertible  into  the  needed  securities  without  additional
consideration) or to segregate liquid  high-grade debt securities  sufficient to
purchase and deliver the securities if the call is exercised. A call option sold
by a  Portfolio  on an  index  will  require  the  Portfolio  to  own  portfolio
securities  which  correlate  with the index or to segregate  liquid  high-grade
assets  equal to the  excess of the index  value  over the  exercise  price on a
current  basis.  A put option  written by a Portfolio  requires the Portfolio to
segregate liquid, high-grade assets equal to the exercise price.

     Except when a Portfolio  enters into a forward contract for the purchase or
sale of a security  denominated  in a  particular  currency,  which  requires no
segregation,  a currency  contract which  obligates the Portfolio to buy or sell
currency will generally require the Portfolio to hold an amount of that currency
or liquid  securities  denominated  in that  currency  equal to the  Portfolio's
obligations or to segregate liquid  high-grade assets equal to the amount of the
Portfolio's obligation.

     OTC options  entered into by a Portfolio,  including  those on  securities,
currencies,  financial instruments or indices and OCC issued and exchange listed
index options,  will generally provide for cash settlement.  As a result, when a
Portfolio  sells these  instruments  it will only  segregate an amount of assets
equal to its accrued net obligations,  as there is no requirement for payment or
delivery of amounts in excess of the net amount.  These  amounts will equal 100%
of the exercise price in the case of a non cash-settled  put, the same as an OCC
guaranteed listed option sold by the Portfolio,  or the in-the-money amount plus
any  sell-back  formula  amount in the case of a  cash-settled  put or call.  In
addition,  when the Portfolio sells a call option on an index at a time when the
in-the-money  amount exceeds the exercise  price,  the Portfolio will segregate,
until the option  expires or is closed out,  cash or cash  equivalents  equal in
value to such  excess.  OCC  issued  and  exchange  listed  options  sold by the
Portfolio other than those above generally settle with physical delivery or with
an election of either physical  delivery or cash  settlement,  and the Portfolio
will  segregate an amount of assets  equal to the full value of the option.  OTC
options settling with physical delivery,  or with an election of either physical
delivery or cash settlement,  will be treated the same as other options settling
with physical delivery.

     In the case of a futures contract or an option thereon,  the Portfolio must
deposit  initial  margin and  possible  daily  variation  margin in  addition to
segregating  assets  sufficient  to meet its  obligation  to purchase or provide
securities  or  currencies,  or to pay the amount owed at the  expiration  of an
index-based futures contract. Such assets may consist of cash, cash equivalents,
liquid debt securities or other acceptable assets.

     With  respect  to swaps,  a  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 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.

     Strategic  Transactions  may be covered by other means when consistent with
applicable  regulatory  policies.  A  Portfolio  may also enter into  offsetting
transactions so that its combined position,  coupled with any segregated assets,
equals  its  net  outstanding   obligation  in  related  options  and  Strategic
Transactions. For example, a Portfolio could purchase a put option if the strike
price of that option is the same or higher than the strike price of a put option
sold by the Portfolio.  Moreover, instead of segregating assets if the Portfolio
held a futures or forward  contract,  it could purchase a put option on the same
futures or forward contract with a strike price as high or higher than the price
of the  contract  held.  Other  Strategic  Transactions  may also be  offset  in
combinations.  If the offsetting  transaction terminates at the time of or after
the primary transaction,  no segregation is required.  However, if it terminates
prior to such time,  assets equal to any remaining  obligation  would need to be
segregated.

     The Trust's activities  involving Strategic  Transactions may be limited by
the requirements of Subchapter M of the Internal Revenue Code for  qualification
as a regulated investment company. See "Tax Status" in the Prospectus.

                             INVESTMENT LIMITATIONS

     The Trust has adopted the following  restrictions and policies  relating to
the  investment  of assets of the  Portfolios  and their  activities.  These are
fundamental  policies and may not be changed without the approval of the holders
of a majority of the outstanding voting shares of each Portfolio affected (which
for this purpose and under the  Investment  Company Act of 1940 means the lesser
of (i) 67% of the shares  represented at a meeting at which more than 50% of the
outstanding shares are present or represented by proxy and (ii) more than 50% of
the outstanding  shares). A change in policy affecting only one Portfolio may be
effected  with the  approval  of a majority  of the  outstanding  shares of such
Portfolio. Where an investment restriction or policy restricts it to a specified
percentage  of its total assets in any type of  instrument,  that  percentage is
measured at the time of purchase.  Except as noted  hereunder,  there will be no
violation  of any  investment  policy  or  restriction  if that  restriction  is
complied with at the time the relevant action is taken  notwithstanding  a later
change in the market  value of an  investment,  in net or total  assets,  in the
securities rating of the investment or any other change.

QUALITY BOND PORTFOLIO

     The Quality Bond Portfolio of the Trust may not:

     1. Borrow money,  except from banks for extraordinary or emergency purposes
and then only in amounts up to 30% of the value of the Portfolio's total assets,
taken  at cost at the time of such  borrowing  and  except  in  connection  with
reverse  repurchase  agreements  permitted  by  Investment  Restriction  No.  8.
Mortgage,  pledge,  or hypothecate any assets except in connection with any such
borrowing in amounts up to 30% of the value of the Portfolio's net assets at the
time of such  borrowing.  The  Portfolio  will  not  purchase  securities  while
borrowings   (including  reverse   repurchase   agreements)  exceed  5%  of  the
Portfolio's total assets. This borrowing provision  facilitates the orderly sale
of  portfolio  securities,  for  example,  in  the  event  of  abnormally  heavy
redemption requests.  This provision is not for investment purposes.  Collateral
arrangements   for  premium  and  margin   payments  in   connection   with  the
Portfolio's's hedging activities are not deemed to be a pledge of assets;

     2.  Purchase  the  securities  or other  obligations  of any one issuer if,
immediately  after such purchase,  more than 5% of the value of the  Portfolio's
total assets would be invested in  securities  or other  obligations  of any one
such issuer.  This limitation shall not apply to securities issued or guaranteed
by the U.S.  Government,  its  agencies  or  instrumentalities  or to  permitted
investments of up to 25% of the Portfolio's total assets;

     3.  Purchase  the  securities  of an  issuer  if,  immediately  after  such
purchase,  the Portfolio owns more than 10% of the outstanding voting securities
of such issuer.  This limitation shall not apply to permitted  investments of up
to 25% of the Portfolio's total assets;

     4. Purchase  securities or other  obligations of issuers  conducting  their
principal  business  activity in the same  industry if,  immediately  after such
purchase the value of its  investments  in such industry would exceed 25% of the
value of the Portfolio's total assets.  For purposes of industry  concentration,
there is no percentage limitation with respect to investments in U.S. Government
securities;

     5. Make loans,  except through the purchase or holding of debt  obligations
(including  privately  placed  securities)  or the entering  into of  repurchase
agreements,  or loans of portfolio securities in accordance with the Portfolio's
investment objective and policies;

     6. Purchase or sell puts,  calls,  straddles,  spreads,  or any combination
thereof,  real  estate,   commodities,   commodity  contracts,  except  for  the
Portfolio's  interest  in hedging  activities  as  described  under  "Investment
Objectives  and Policies";  or interests in oil, gas, or mineral  exploration or
development  programs.  However,  the Portfolio  may purchase  debt  obligations
secured by interests in real estate or issued by companies  which invest in real
estate or interests therein including real estate investment trusts;

     7.  Purchase  securities  on margin,  make short  sales of  securities,  or
maintain a short position in securities, except in the course of the Portfolio's
hedging  activities,  unless  at all  times  when a short  position  is open the
Portfolio  owns  an  equal  amount  of  such  securities,   provided  that  this
restriction  shall not be deemed to be  applicable  to the  purchase  or sale of
when-issued securities or delayed delivery securities;

     8.  Issue  any  senior   security,   except  as   appropriate  to  evidence
indebtedness  which  constitutes  a senior  security and which the  Portfolio is
permitted to incur pursuant to Investment  Restriction No. 1 and except that the
Portfolio  may enter  into  reverse  repurchase  agreements,  provided  that the
aggregate of senior securities,  including reverse repurchase  agreement,  shall
not exceed one-third of the market value of the Portfolio's  total assets,  less
liabilities other than obligations created by reverse repurchase agreements. The
Portfolio's  arrangements in connection with its hedging activities as described
in  "Investment   Objectives  and  Policies"  shall  not  be  considered  senior
securities for purposes hereof;

     9. Acquire securities of other investment companies, except as permitted by
the 1940 Act; or

     10. Act as an underwriter of securities.

SELECT EQUITY, LARGE CAP STOCK AND SMALL CAP STOCK PORTFOLIOS

     Each of the Select Equity,  Large Cap Stock and Small Cap Stock  Portfolios
may not:

     1. Purchase the securities or other obligations of issuers conducting their
principal  business  activity in the same  industry if,  immediately  after such
purchase the value of its  investments  in such industry would exceed 25% of the
value of the Portfolio's total assets.  For purposes of industry  concentration,
there is no percentage limitation with respect to investments in U.S. Government
securities;

     2. Borrow money,  except from banks for extraordinary or emergency purposes
and then only in amounts not to exceed 10% of the value of the Portfolio's total
assets,  taken at cost,  at the time of such  borrowing.  Mortgage,  pledge,  or
hypothecate  any assets  except in  connection  with any such  borrowing  and in
amounts not to exceed 10% of the value of the Portfolio's net assets at the time
of such borrowing.  The Portfolio will not purchase  securities while borrowings
exceed 5% of the Portfolio's total assets.  This borrowing provision is included
to  facilitate  the orderly sale of portfolio  securities,  for example,  in the
event  of  abnormally  heavy  redemption  requests,  and is not  for  investment
purposes.  Collateral arrangements for premium and margin payments in connection
with the Portfolio's hedging activities are not deemed to be a pledge of assets;

     3.  Purchase  the  securities  or other  obligations  of any one issuer if,
immediately  after such purchase,  more than 5% of the value of the  Portfolio's
total assets would be invested in  securities  or other  obligations  of any one
such issuer.  This limitation shall not apply to issues of the U.S.  Government,
its agencies or instrumentalities  and to permitted  investments of up to 25% of
the Portfolio's total assets;

     4.  Purchase  the  securities  of an  issuer  if,  immediately  after  such
purchase,  the Portfolio owns more than 10% of the outstanding voting securities
of such issuer;

     5. Make loans,  except through the purchase or holding of debt  obligations
(including  privately  placed  securities),  or the entering  into of repurchase
agreements,  or loans of portfolio securities in accordance with the Portfolio's
investment objective and policies (see "Investment Objectives and Policies");

     6. Purchase or sell puts,  calls,  straddles,  spreads,  or any combination
thereof,  real  estate,  commodities,  or  commodity  contracts,  except for the
Portfolio's  interest  in hedging  activities  as  described  under  "Investment
Objectives  and Policies";  or interests in oil, gas, or mineral  exploration or
development  programs.   However,  the  Portfolio  may  purchase  securities  or
commercial  paper issued by  companies  which invest in real estate or interests
therein, including real estate investment trusts;

     7.  Purchase  securities  on margin,  make short  sales of  securities,  or
maintain  a short  position,  except in the  course of the  Portfolio's  hedging
activities,  provided that this restriction shall not be deemed to be applicable
to  the  purchase  or  sale  of  when-issued   securities  or  delayed  delivery
securities;

     8. Acquire securities of other investment companies, except as permitted by
the 1940 Act;

     9. Act as an underwriter of securities;

     10.  Issue  any  senior   security,   except  as  appropriate  to  evidence
indebtedness  which the  Portfolio is permitted to incur  pursuant to Investment
Restriction No. 2. The  Portfolio's  arrangements in connection with its hedging
activities as described in  "Investment  Objectives  and Policies"  shall not be
considered senior securities for purposes hereof; or

     11. Purchase any equity security if, as a result,  the Portfolio would then
have  more than 5% of its total  assets  invested  in  securities  of  companies
(including  predecessors) that have been in continuous  operation for fewer than
three years.

INTERNATIONAL EQUITY PORTFOLIO

     The International Equity Portfolio may not:

     1. Borrow money,  except from banks for extraordinary or emergency purposes
and then only in amounts up to 30% of the value of the Portfolio's net assets at
the  time of  borrowing,  and  except  in  connection  with  reverse  repurchase
agreements  and  then  only  in  amounts  up to 33  1/3%  of  the  value  of the
Portfolio's  net assets;  or purchase  securities  while  borrowings,  including
reverse  repurchase  agreements,  exceed 5% of the Portfolio's total assets. The
Portfolio  will not  mortgage,  pledge,  or  hypothecate  any  assets  except in
connection with any such borrowing and in amounts not to exceed 30% of the value
of the Portfolio's net assets at the time of such borrowing;

     2.  Purchase  the  securities  or other  obligations  of any one issuer if,
immediately  after such purchase,  more than 5% of the value of the  Portfolio's
total assets would be invested in  securities  or other  obligations  of any one
such issuer.  This limitation shall not apply to securities issued or guaranteed
by the U.S.  Government,  its  agencies  or  instrumentalities  or to  permitted
investments of up to 25% of the Portfolio's total assets;

     3.  Purchase  the  securities  of an  issuer  if,  immediately  after  such
purchase,  the Portfolio owns more than 10% of the outstanding voting securities
of such issuer.  This limitation shall not apply to permitted  investments of up
to 25% of the Portfolio's total assets;

     4. Purchase the securities or other obligations of issuers conducting their
principal  business  activity in the same  industry if,  immediately  after such
purchase,  the value of its investments in such industry would exceed 25% of the
value of the Portfolio's total assets.  For purposes of industry  concentration,
there is no percentage limitation with respect to investments in U.S. Government
securities;

     5. Make loans,  except through the purchase or holding of debt  obligations
(including   restricted   securities),   or  the  entering  into  of  repurchase
agreements,  or loans of portfolio securities in accordance with the Portfolio's
investment objective and policies,  see "Investment Practices" in the Prospectus
and  "Investment  Objectives  and  Policies"  in this  Statement  of  Additional
Information;

     6. Purchase or sell puts,  calls,  straddles,  spreads,  or any combination
thereof, real property, including limited partnership interests, commodities, or
commodity contracts, except for the Portfolio's interests in hedging and foreign
exchange activities as described under "Investment Practices" in the Prospectus;
or interests in oil, gas, mineral or other  exploration or development  programs
or leases.  However,  the Portfolio may purchase  securities or commercial paper
issued by companies  that invest in real estate or interests  therein  including
real estate investment trusts;

     7.  Purchase  securities  on margin,  make short  sales of  securities,  or
maintain a short position in securities, except to obtain such short-term credit
as necessary for the clearance of purchases  and sales of  securities,  provided
that this  restriction  shall not be deemed to apply to the  purchase or sale of
when-issued securities or delayed delivery securities;

     8. Acquire securities of other investment companies, except as permitted by
the 1940 Act;

     9. Act as an underwriter of securities, except insofar as the Portfolio may
be deemed to be an  underwriter  under  the 1933 Act by virtue of  disposing  of
portfolio securities; or

     10.  Issue  any  senior   security,   except  as  appropriate  to  evidence
indebtedness  which the  Portfolio is permitted to incur  pursuant to Investment
Restriction No. 1. The  Portfolio's  arrangements in connection with its hedging
activities as described in "Investment Practices" in the Prospectus shall not be
considered senior securities for purposes hereof.

EMERGING MARKETS EQUITY PORTFOLIO

     The Emerging Markets Equity Portfolio may not:

     1. Purchase any security if, as a result, more than 25% of the value of the
Portfolio's total assets would be invested in securities of issuers having their
principal  business  activities in the same industry.  This limitation shall not
apply to obligations issued or guaranteed by the U.S.  Government,  its agencies
or instrumentalities;

     2. Borrow money,  except that the Portfolio may (i) borrow money from banks
for temporary or emergency purposes (not for leveraging purposes) and (ii) enter
into reverse repurchase  agreements for any purpose;  provided that (i) and (ii)
in total do not  exceed 33 1/3% of the  value of the  Portfolio's  total  assets
(including the amount borrowed)less  liabilities (other than borrowings).  If at
any time any borrowings  come to exceed 33 1/3% of the value of the  Portfolio's
total assets,  the Portfolio  will reduce its  borrowings  within three business
days to the extent necessary to comply with the 33 1/3% limitation;

     3. With respect to 75% of its total assets,  purchase any security if, as a
result,  (a) more than 5% of the value of the Portfolio's  total assets would be
invested  in  securities  or other  obligations  of any one  issuer;  or (b) the
Portfolio would hold more than 10% of the outstanding  voting securities of that
issuer. This limitation shall not apply to Government  securities (as defined in
the 1940 Act);

     4.  Make  loans to other  persons,  except  through  the  purchase  of debt
obligations,  loans of portfolio  securities,  and  participation  in repurchase
agreements;

     5.  Purchase or sell  physical  commodities  or contracts  thereon,  unless
acquired as a result of the  ownership of  securities  or  instruments,  but the
Portfolio may purchase or sell futures contracts or options  (including  options
on futures  contracts,  but excluding  options or futures  contracts on physical
commodities) and may enter into foreign currency forward contracts;

     6.  Purchase or sell real estate,  but the  Portfolio  may purchase or sell
securities  that are  secured by real estate or issued by  companies  (including
real estate investment trusts) that invest or deal in real estate;

     7.  Underwrite  securities  of other  issuers,  except  to the  extent  the
Portfolio,  in disposing of portfolio  securities,  may be deemed an underwriter
within the meaning of the 1933 Act; and

     8. Issue senior  securities,  except as permitted under the 1940 Act or any
rule, order or interpretation thereunder.

BOND DEBENTURE PORTFOLIO

     The Bond Debenture Portfolio of the Trust may not:

     1. Sell short or buy on margin, although it may obtain short-term credit as
needed to clear purchases of securities;

     2.  Buy or sell put or call  options,  although  it may  buy,  hold or sell
warrants acquired with debt securities;

     3. Borrow in excess of 5% of the Portfolio's  gross assets taken at cost or
market  value  whichever is lower at the time of  borrowing,  and then only as a
temporary measure for extraordinary or emergency purposes;

     4. Act as an  underwriter of securities  issued by others,  except where it
may be deemed to be an  underwriter  by selling a portfolio  security  requiring
registration under the Securities Act of 1933;

     5.  Invest  knowingly  more  than  15%  of its  gross  assets  in  illiquid
securities;

     6. Make  loans,  except for (a) time or demand  deposits  with  banks,  (b)
purchasing  commercial  paper or  publicly-offered  debt  securities at original
issue or  otherwise,  (c)  short-term  repurchase  agreements  with  sellers  of
securities  the  Portfolio  has bought and (d) loans of portfolio  securities to
registered  broker-dealers if 100% secured by cash or cash equivalents,  made in
full compliance with applicable  regulations and which, in management's opinion,
do not expose the Portfolio to significant risks or impair its qualification for
pass-through tax treatment under the Internal Revenue Code;

     7. Pledge, mortgage, or hypothecate its assets;

     8. Buy or sell real estate  (including  limited  partnership  interests but
excluding securities of companies,  such as real estate investment trusts, which
deal in real estate or interests  therein) or oil, gas or other mineral  leases,
or  commodities,  or  commodity  contracts  although  it may buy  securities  of
companies that deal in such interests (however,  the Portfolio may hold and sell
any of the  aforementioned  or any other property  acquired through ownership of
other  securities,  although the Portfolio may not purchase  securities  for the
purpose of acquiring those interests);

     9. Buy securities issued by any other open-end  investment  company (except
pursuant to a plan of merger,  consolidation or acquisition of assets), although
it may invest up to 5% of its gross assets, taken at market value at the time of
investment,  in closed-end investment companies,  provided such purchase is made
in the open  market and does not  involve  the  payment  of a fee or  commission
greater than the customary broker's commission;

     10. Invest more than 5% of its gross  assets,  taken at market value at the
time of  investment  in  securities  of  companies  with less than three  years'
continuous operation, including predecessor companies;

     11. With  respect to 75% of its gross  assets,  buy the  securities  of any
issuer if the  purchase  causes it (a) to have more than 5% of its gross  assets
invested in the  securities  of such issuer  (except  obligations  of the United
States,  its agencies or  instrumentalities)  or (b) to own more than 10% of the
outstanding voting securities of such issuer;

     12. Hold  securities  of any issuer,  any of whose  officers,  directors or
security  holders  is  an  officer,  director  or  partner  of  the  Adviser  or
Sub-Adviser or an officer or director of the Portfolio, if after the purchase of
the  securities  of such issuer,  one or more of such persons owns  beneficially
more than 1/2 of 1% of the  securities of such issuer and such persons  together
own beneficially more than 5% of such securities;

     13. Concentrate its investments in a particular industry,  though, if it is
deemed appropriate to its investment objective, up to 25% of the market value of
its gross assets at the time of  investment  may be invested in any one industry
classification used for investment purposes;

     14. Buy from or sell to any of the  Trust's  directors,  employees,  or the
Investment Adviser or Sub-Adviser or any of its officers, directors, partners or
employees, any securities other than shares of the Portfolio's common stock; or

     15.  Invest  more than 10% of the market  value of its gross  assets at the
time of  investment  in debt  securities  which are in default as to interest or
principal.

     With respect to  investment  restriction  5. above,  securities  subject to
legal or contractual  restrictions on resale,  which are determined by the Board
of Trustees, or by the Sub-Adviser pursuant to delegated authority, to be liquid
are considered liquid securities.

GROWTH & INCOME EQUITY, BALANCED AND EQUITY INCOME PORTFOLIOS

     The Growth & Income  Equity, Balanced and Equity Income Portfolios of the
Trust may not:

     1. Purchase  securities of any one issuer (other than obligations issued or
guaranteed  by the U.S.  Government,  its  agencies or  instrumentalities),  if,
immediately  after  and as a result  of such  investments,  more  than 5% of the
Portfolio's  total assets would be invested in the securities of such issuer, or
more than 10% of the issuer's  outstanding  voting  securities would be owned by
the  Portfolio  or the Trust,  except  that up to 25% of the  Portfolio's  total
assets may be invested without regard to such limitations.

     2. Purchase any securities which would cause 25% or more of the Portfolio's
total assets at the time of purchase to be invested in the  securities of one or
more  issuers  conducting  their  principal  business  activities  in  the  same
industry,  provided that, however, (a) with respect to each Portfolio, (i) there
is no limitation  with respect to  obligations  issued or guaranteed by the U.S.
Government, its agencies or instrumentalities, and repurchase agreements secured
by obligations of the U.S. Government or its agencies or instrumentalities,  and
with respect to the Equity Income Portfolio only,  securities issued by domestic
banks, thrifts or savings institutions; (ii) wholly-owned finance companies will
be considered to be in the  industries of their parents if their  activities are
primarily  related to  financing  the  activities  of their  parents;  and (iii)
utilities  will be divided  according to their  services (for example,  gas, gas
transmission,  electric and gas, electric, and telephone will each be considered
a separate industry).

     3. Borrow money or issue senior  securities,  except that the Portfolio may
borrow from banks and enter into reverse  repurchase  agreements  for  temporary
defensive  purposes  in amounts  not in excess of 10% of the  Portfolio's  total
assets at the time of such borrowing;  or mortgage,  pledge,  or hypothecate any
assets,  except in  connection  with any such  borrowing  and in amounts  not in
excess of the lesser of the dollar  amounts  borrowed or 10% of the  Portfolio's
total assets at the time of such  borrowing;  or purchase  securities  while its
borrowings exceed 5% of its total assets. A Portfolio's  transactions in futures
and related  options  (including  the margin posted by a Portfolio in connection
with such  transactions),  and securities held in escrow or separate accounts in
connection with a Portfolio's  investment  practices described in this Statement
of Additional Information are not subject to this limitation.

     4.  Make  loans,  except  that each  Portfolio  may  purchase  or hold debt
instruments,  lend portfolio  securities,  enter into repurchase  agreements and
make other investments in accordance with its investment objective and policies.

     5.  Purchase  securities  on margin,  make  short  sales of  securities  or
maintain a short position,  except that (a) this investment limitation shall not
apply to a  Portfolio's  transactions  in  options,  and futures  contracts  and
related  options,  and (b) a Portfolio may obtain  short-term  credits as may be
necessary for the clearance of purchases and sales of portfolio securities.

     6. Make investments for the purpose of exercising control or management.

     7. Purchase or sell real estate, provided that each Portfolio may invest in
securities secured by real estate or interests therein or issued by companies or
investment trusts which invest in real estate or interests therein.

     8. Act as an underwriter of securities within the meaning of the Securities
Act of 1933 except  insofar as a Portfolio  might be deemed to be an underwriter
upon  disposition  of portfolio  securities  acquired  within the  limitation on
purchases of restricted securities and except to the extent that the purchase of
obligations  directly from the issuer  thereof in accordance  with a Portfolio's
investment objective, policies and limitations may be deemed to be underwriting.

     9. Purchase or sell commodity  contracts,  or invest in oil, gas or mineral
exploration or development programs,  except that each of the Balanced Portfolio
and the Equity Income Portfolio may, to the extent appropriate to its investment
objective, purchase publicly traded securities of companies engaging in whole or
in part in such  activities  and may invest in  futures  contracts  and  related
options in accordance with their respective investment activities and policies.

     10.  Act  as an  underwriter  of  securities  within  the  meaning  of  the
Securities  Act of 1933 except  insofar as a Portfolio  might be deemed to be an
underwriter  upon  disposition  of  portfolio  securities  acquired  within  the
limitation on purchases of restricted  securities  and except to the extent that
the purchase of obligations  directly from the issuer thereof in accordance with
a Portfolio's investment objective, policies and limitations may be deemed to be
underwriting.

LORD ABBETT GROWTH AND INCOME PORTFOLIO

     The Lord Abbett Growth and Income Portfolio may not:

     1. sell short  securities  or buy  securities  or  evidences  of  interests
therein on margin,  although it may obtain  short-term  credit necessary for the
clearance of purchases of securities;

     2.  buy or sell put or call  options,  although  it may  buy,  hold or sell
rights or warrants,  write covered call options and enter into closing  purchase
transactions as discussed below;

     3. borrow  money which is in excess of  one-third of the value of its total
assets taken at market value  (including the amount borrowed) and then only from
banks as a temporary measure for extraordinary or emergency purposes (borrowings
beyond  5% of such  total  assets  may not be used for  investment  leverage  to
purchase securities but solely to meet redemption requests where the liquidation
of the Portfolio's investment is deemed to be inconvenient or disadvantageous);

     4. lend money or  securities  to any person  except  that it may enter into
short-term  repurchase  agreements  with sellers of securities it has purchased,
and it may lend its portfolio securities to registered  broker-dealers where the
loan is 100%  secured  by cash or its  equivalent  as long as it  complies  with
regulatory  requirements  and the  Portfolio  deems such loans not to expose the
Portfolio to significant risk (investment in repurchase  agreements  exceeding 7
days and in other  illiquid  investments  is  limited  to a  maximum  of 5% of a
Portfolio's assets);

     5. pledge, mortgage or hypothecate its assets; however, this provision does
not  apply to  permitted  borrowing  mentioned  above or to the  grant of escrow
receipts or the entry into other similar escrow arrangements  arising out of the
writing of covered call options;

     6. buy or sell real estate including limited partnership  interests therein
(except  securities of companies,  such as real estate investment  trusts,  that
deal in real estate or interests therein),  or oil, gas or other mineral leases,
commodities  or  commodity  contracts in the  ordinary  course of its  business,
except such  interests and other  property  acquired as a result of owning other
securities,  though  securities will not be purchased in order to acquire any of
these interests;

     7. invest more than 5% of its gross  assets,  taken at market  value at the
time of investment,  in companies  (including their predecessors) with less than
three years' continuous operation;

     8. buy securities if the purchase would then cause a Portfolio to have more
than (i) 5% of its  gross  assets,  at  market  value  at the time of  purchase,
invested in securities of any one issuer, except securities issued or guaranteed
by the U.S. Government,  its agencies or  instrumentalities,  or (ii) 25% of its
gross  assets,  at market value at the time of purchase,  invested in securities
issued or guaranteed by a foreign government, its agencies or instrumentalities;

     9. buy voting  securities  if the purchase  would then cause a Portfolio to
own more than 10% of the outstanding voting stock of any one issuer;

     10. own  securities  in a company  when any of its  officers,  directors or
security  holders is an officer or Trustee of the Trust or an officer,  director
or partner of the investment  adviser or sub-adviser,  if after the purchase any
of such persons owns  beneficially  more than 1/2 of 1% of such  securities  and
such persons together own more than 5% of such securities;

     11. concentrate its investments in any particular  industry,  but if deemed
appropriate for attainment of its investment  objective,  up to 25% of its gross
assets (at market  value at the time of  investment)  may be invested in any one
industry classification used for investment purposes; or

     12. buy securities from or sell them to the Trust's officers, directors, or
employees,  or to the investment  adviser or  sub-adviser or to their  partners,
directors and employees.

LARGE CAP RESEARCH, DEVELOPING GROWTH AND MID-CAP VALUE PORTFOLIOS

     The Large Cap Research,  Developing Growth and Mid-Cap Value Portfolios may
not:

     1. borrow  money,  except that (i) the  Portfolio may borrow from banks (as
defined in the  Investment  Company Act of 1940, as amended (the "1940 Act")) in
amounts up to 33 1/3% of its total assets (including the amount borrowed),  (ii)
the  Portfolio  may  borrow  up to an  additional  5% of its  total  assets  for
temporary purposes, (iii) the Portfolio may obtain such short-term credit as may
be necessary for the  clearance of purchases  and sales of portfolio  securities
and (iv) the Portfolio may purchase securities on margin to the extent permitted
by applicable law;

     2.  pledge its assets  (other than to secure  borrowings,  or to the extent
permitted by the  Portfolio's  investment  policies as  permitted by  applicable
law);

     3. engage in the underwriting of securities, except pursuant to a merger or
acquisition  or to the extent that, in connection  with the  disposition  of its
portfolio  securities,  it may be  deemed  to be an  underwriter  under  federal
securities laws;

     4. make  loans to other  persons,  except  that the  acquisition  of bonds,
debentures  or other  corporate  debt  securities  and  investment in government
obligations,   commercial  paper,  pass-through  instruments,   certificates  of
deposit,  bankers acceptances,  repurchase agreements or any similar instruments
shall not be subject to this  limitation,  and except further that the Portfolio
may lend its  portfolio  securities,  provided  that the  lending  of  portfolio
securities may be made only in accordance with applicable law;

     5. buy or sell  real  estate  (except  that the  Portfolio  may  invest  in
securities directly or indirectly secured by real estate or interests therein or
issued by  companies  which  invest  in real  estate or  interests  therein)  or
commodities or commodity contracts (except to the extent the Portfolio may do so
in accordance  with  applicable law and without  registering as a commodity pool
operator  under the  Commodity  Exchange  Act,  as, for  example,  with  futures
contracts);

     6. with respect to 75% of the gross assets of the Portfolio, buy securities
of one issuer  representing  more than (i) 5% of the  Portfolio's  gross assets,
except securities issued or guaranteed by the U.S.  Government,  its agencies or
instrumentalities or (ii) 10% of the voting securities of such issuer;

     7.  invest  more  than 25% of its  assets,  taken at market  value,  in the
securities of issuers in any particular  industry  (excluding  securities of the
U.S. Government, its agencies and instrumentalities); or

     8. issue  senior  securities  to the extent  such  issuance  would  violate
applicable laws.

RIGGS STOCK, RIGGS SMALL COMPANY STOCK AND RIGGS U.S. GOVERNMENT SECURITIES
PORTFOLIOS

     1. The Portfolios will not issue senior  securities except that a Portfolio
may borrow money directly or through reverse repurchase agreements in amounts up
to one-third of the value of its total assets,  including  the amount  borrowed;
and except to the extent that a Portfolio may enter into futures contracts.  The
Portfolios will not borrow money or engage in reverse repurchase  agreements for
investment  leverage,  but rather as a  temporary,  extraordinary,  or emergency
measure or to facilitate  management of the Portfolio by enabling a Portfolio to
meet redemption requests when the liquidation of portfolio  securities is deemed
to be  inconvenient  or  disadvantageous.  A  Portfolio  will not  purchase  any
securities  while  any  borrowings  in  excess  of 5% of its  total  assets  are
outstanding.   During  the  period  any  reverse   repurchase   agreements   are
outstanding,  a Portfolio will restrict the purchase of portfolio  securities to
money  market  instruments  maturing  on or before  the  expiration  date of the
reverse  repurchase  agreements,  but only to the  extent  necessary  to  assure
completion of the reverse repurchase agreements.

     2.  The  Portfolios  will not sell any  securities  short or  purchase  any
securities on margin,  but may obtain such  short-term  credits as are necessary
for clearance of purchases and sales of securities.  The deposit or payment by a
Portfolio of initial or variation margin in connection with futures contracts or
related  options  transactions  is not  considered the purchase of a security on
margin.

     3. The Portfolios  will not mortgage,  pledge,  or hypothecate  any assets,
except to secure permitted borrowings.  In these cases the Portfolios may pledge
assets  having a value of 15% of  assets  taken at cost.  For  purposes  of this
restriction,  (a) the deposit of assets in escrow in connection with the writing
of covered put or call options and the purchase of  securities  on a when-issued
basis; and (b) collateral arrangements with respect to (i) the purchase and sale
of stock options and (ii) initial or variation margin for futures contracts will
not be deemed to be pledges of a  Portfolio's  assets.  Margin  deposits for the
purchase and sale of futures  contracts and related options are not deemed to be
a pledge.

     4. The  Portfolios  will not lend  any of their  respective  assets  except
portfolio  securities up to one-third of the value of total  assets.  This shall
not prevent a Portfolio from purchasing or holding U.S. government  obligations,
money  market   instruments,   variable  amount  demand  master  notes,   bonds,
debentures,  notes,  certificates  of  indebtedness,  or other debt  securities,
entering into repurchase  agreements,  or engaging in other  transactions  where
permitted by a Portfolio's  investment objective,  policies,  and limitations or
the Trust's Declaration of Trust.

     5. The  Portfolios  will not invest more than 10% of their  respective  net
assets in securities  subject to restrictions on resale under the Securities Act
of 1933, except for commercial paper issued under Section 4(2) of the Securities
Act of 1933 and certain other restricted  securities which meet the criteria for
liquidity as established by the Board of Trustees.

     6. The Portfolios will not invest in commodities, except to the extent that
they may  engage in  transactions  involving  futures  contracts  or  options on
futures contracts.

     7. The Portfolios will not purchase or sell real estate,  including limited
partnership  interests,  although they may invest in securities of issuers whose
business involves the purchase or sale of real estate or in securities which are
secured by real estate or interests in real estate.

     8. With respect to 75% of the value of its  respective  total assets,  each
Portfolio  will not  purchase  securities  issued by any one issuer  (other than
cash,  cash items or securities  issued or  guaranteed by the  government of the
United States or its agencies or  instrumentalities  and  repurchase  agreements
collateralized by such securities),  if as a result more than 5% of the value of
its  total  assets  would be  invested  in the  securities  of that  issuer.  No
Portfolio will acquire more than 10% of the outstanding voting securities of any
one issuer.

     9. A Portfolio  will not invest 25% or more of the value of its  respective
total  assets in any one  industry  (other  than  securities  issued by the U.S.
government,   its  agencies,   or  instrumentalities  or  repurchase  agreements
collateralized by these securities).

     10. A Portfolio will not  underwrite  any issue of securities,  except as a
Portfolio may be deemed to be an underwriter under the Securities Act of 1933 in
connection  with the  sale of  securities  in  accordance  with  its  investment
objective, policies, and limitations.

Except  with  respect  to  the  Portfolios'  policy  of  borrowing  money,  if a
percentage limitation is adhered to at the time of investment,  a later increase
or decrease in percentage  resulting from any change in value or net assets will
not result in a violation of such restriction.

For  purposes  of  their  policies  and  limitations,  the  Portfolios  consider
certificates  of deposit and demand and time deposits issued by a U.S. branch of
a domestic bank or savings  association having capital,  surplus,  and undivided
profits in excess of $100,000,000 at the time of investment to be "cash items."

NON-FUNDAMENTAL INVESTMENT LIMITATIONS

The investment  limitations  described below are not fundamental policies of the
Portfolios  described  and may be changed by the  Trustees  without  shareholder
approval.

NON-FUNDAMENTAL  INVESTMENT LIMITATIONS - QUALITY BOND PORTFOLIO,  SELECT EQUITY
PORTFOLIO,   LARGE  CAP  STOCK   PORTFOLIO,   SMALL  CAP  STOCK   PORTFOLIO  AND
INTERNATIONAL EQUITY PORTFOLIO

These  non-fundamental  investment policies require that each such Portfolio may
not:

     (i) Acquire any illiquid  securities,  such as repurchase  agreements  with
more than seven days to maturity or fixed time  deposits with a duration of over
seven calendar days, if as a result  thereof,  more than 15% of the market value
of the Portfolio's total assets would be in investments that are illiquid;

     (ii) Purchase any security if, as a result,  the Portfolio  would then have
more than 5% of its total assets invested in securities of companies  (including
predecessors) that have been in continuous operation for fewer than three years;

     (iii) Invest in warrants (other than warrants  acquired by the Portfolio as
part of a unit or  attached  to  securities  at the time of  purchase)  if, as a
result, the investments  (valued at the lower of cost or market) would exceed 5%
of the value of the Portfolio's  net assets or if, as a result,  more than 2% of
the  Portfolio's  net  assets  would be  invested  in  warrants  not listed on a
recognized U.S. or foreign stock exchange, to the extent permitted by applicable
state securities laws; or

     (iv)  Purchase or retain  securities  of any issuer if, to the knowledge of
the Portfolio, any of the Portfolio's officers or Trustees or any officer of the
Advisor  individually  owns  more  than  1/2 of 1% of the  issuer's  outstanding
securities  and such  persons  owning  more  than  1/2 of 1% of such  securities
together beneficially own more than 5% of such securities, all taken at market.

NON-FUNDAMENTAL INVESTMENT LIMITATIONS - EMERGING MARKETS EQUITY PORTFOLIO

The Portfolio may not:

     (i) Acquire securities of other investment  companies,  except as permitted
by  the  1940  Act  or any  rule,  order  or  interpretation  thereunder,  or in
connection with a merger, consolidation,  reorganization,  acquisition of assets
or an offer of exchange;

     (ii) Acquire any illiquid  securities,  such as repurchase  agreements with
more than seven days to maturity or fixed time  deposits with a duration of over
seven calendar days, if as a result  thereof,  more than 15% of the market value
of the Portfolio's net assets would be in investments that are illiquid;

     (iii) Sell any  security  short,  unless it owns or has the right to obtain
securities  equivalent  in kind and amount to the  securities  sold or unless it
covers such short sales as required by the current rules or positions of the SEC
or its staff. Transactions in futures contracts and options shall not constitute
selling securities short; or

     (iv) Purchase securities on margin, but the Portfolio may obtain such short
term credits as may be necessary for the clearance of transactions.

NON-FUNDAMENTAL  INVESTMENT LIMITATIONS - LARGE CAP RESEARCH,  DEVELOPING GROWTH
AND MID-CAP VALUE PORTFOLIOS

     Each Portfolio may not:

     1.  borrow  in excess  of 5% of its  gross  assets  taken at cost or market
value, whichever is lower at the time of borrowing, and then only as a temporary
measure for extraordinary or emergency purposes;

     2. make short sales of  securities or maintain a short  position  except to
the extent permitted by applicable law;

     3.  invest  knowingly  more  than  15% of its net  assets  (at the  time of
investment) in illiquid securities,  except for securities qualifying for resale
under Rule 144A of the Securities Act of 1933,  deemed to be liquid by the Board
of Trustees;

     4. invest in the securities of other investment companies as defined in the
1940 Act except as permitted by applicable law;

     5. invest in securities of issuers which, with their  predecessors,  have a
record of less than three years' continuous  operations,  if more than 5% of the
Portfolio's  total assets would be invested in such securities (this restriction
shall not  apply to  mortgaged-backed  securities,  asset-backed  securities  or
obligations  issued  or  guaranteed  by the U.S.  Government,  its  agencies  or
instrumentalities);

     6. hold  securities of any issuer if more than 1/2 of 1% of the  securities
of such issuer are owned beneficially by one or more officers or Trustees of the
Trust or by one or more  partners  or  members  of the  Trust's  underwriter  or
investment  adviser if these owners in the aggregate own beneficially  more than
5% of the securities of such issuer;

     7. invest in warrants if, at the time of the acquisition, its investment in
warrants,  value  at the  lower  of  cost  or  market,  would  exceed  5% of the
Portfolio's total assets (included within such limitation,  but not to exceed 2%
of the  Portfolio's  total assets,  are warrants which are not listed on the New
York or American Stock Exchange or a major foreign exchange);

     8. invest in real estate limited partnership interests or interests in oil,
gas or other mineral  leases,  or  exploration  or other  development  programs,
except that the  Portfolio  may invest in  securities  issued by companies  that
engage in oil, gas or other mineral exploration or other development activities;

     9. write, purchase or sell puts, calls, straddles,  spreads or combinations
thereof,  except to the  extent  permitted  in the  Portfolio's  prospectus  and
statement of additional  information,  as they may be amended from time to time;
or

     10. buy from or sell to any of its officers,  Trustees,  employees,  or its
investment adviser or any of its officers, directors, partners or employees, any
securities other than shares of the Portfolio's common stock.

NON-FUNDAMENTAL INVESTMENT LIMITATIONS - RIGGS STOCK, RIGGS SMALL COMPANY
STOCK AND RIGGS U.S. GOVERNMENT SECURITIES PORTFOLIOS

     1. The  Portfolios  will not  invest  more  than 15% of the  value of their
respective net assets in illiquid securities,  including  repurchase  agreements
providing for  settlement  more than seven days after  notice,  over-the-counter
options and certain  restricted  securities not determined by the Trustees to be
liquid.

     2. Unless permitted by order of the Securities and Exchange Commission, the
Portfolios will limit their respective  investment in other investment companies
to no more  than 3% of the  total  outstanding  voting  stock of any  investment
company,  and will not invest more than 5% of their  respective  total assets in
any one investment  company,  or invest more than 10% of their  respective total
assets  in  investment  companies  in  general.  The  Portfolios  will  purchase
securities of closed-end  investment  companies only in open market transactions
involving only customary broker's  commissions.  However,  these limitations are
not  applicable  if the  securities  are  acquired  in a merger,  consolidation,
reorganization, or acquisition of assets.

     3. A Portfolio will not enter into transactions for the purpose of engaging
in arbitrage.

     4. A Portfolio will not purchase securities of a company for the purpose of
exercising control or management.

     5. The  Riggs  U.S.  Government  Securities  Portfolio  will not  invest in
warrants.  The Riggs  Stock and Riggs Small  Company  Stock  Portfolios  may not
invest more than 5% of their respective net assets in warrants,  including those
acquired  in units  or  attached  to  other  securities.  For  purposes  of this
investment restriction,  warrants will be valued at the lower of cost or market,
except that  warrants  acquired by the  Portfolios  in units with or attached to
securities may be deemed to be without value.

                        DESCRIPTION OF SECURITIES RATINGS

A  description  of the  securities  ratings is  contained in the Appendix to the
Statement of Additional Information.

                             MANAGEMENT OF THE TRUST

Responsibilities of Trustees

The Board of Trustees of the Trust provides broad  supervision  over the affairs
of the Trust and the  Portfolios.  In carrying  out their  duties,  the Trustees
follow the provisions of the Investment Company Act of 1940, the General Laws of
the Commonwealth of Massachusetts  governing business trusts, the Declaration of
Trust of the Trust and its  Bylaws.  The  Trustees  approve  contracts  with the
investment  adviser,  custodians  and other  service  providers on behalf of the
Portfolios.  The  Trustees  also set broad  policies for the  management  of the
assets of each  Portfolio,  including  the  pricing of  securities  owned by the
Portfolios and the policies governing investments by the Portfolios.

<TABLE>
<CAPTION>

                              OFFICERS AND TRUSTEES

MANAGEMENT OF THE TRUST

                                                                         Principal Occupation During Past Five

                                        Position(s) Held                 Years (and Positions held with Affiliated
Name, Address and Age                   with Registrant                  Persons or Principal Underwriters of the Registrant)
- - ---------------------                   ---------------                  ----------------------------------------------------
<S>                                     <C>                              <C>
Lorry J.  Stensrud*                     President and Chief              President of Cova Financial Services Life
One Tower Lane, Suite 3000              Executive Officer                Insurance Company ("Cova Life") since
Oakbrook Terrace, IL 60181-                                              June, 1995; prior thereto, Executive Vice
4644                                                                     President of Cova
Age: 50

William C.  Mair*                       Vice President,                  Vice President and Controller of Cova Life;
One Tower Lane, Suite 3000              Treasurer, Controller,           Vice President, Treasurer and Controller of
Oakbrook, Terrace IL 60181-             Chief Financial Officer,         Cova Investment Advisory Corporation
4644                                    Chief Accounting Officer
Age: 58                                 and Trustee

Stephen M.  Alderman                    Trustee                          Partner in the law firm of Garfield & Merel
211 West Wacker Drive
Chicago, IL 60606

Age: 40

Theodore A.  Myers                      Trustee                          Senior Financial Advisor; formerly Chief
550 Washington Avenue                                                    Financial Officer of Qualitech Steel
Glencoe, IL 60022                                                        Corporation, 1990-1994; Director of 34 Van
Age: 69                                                                  Kampen American Capital Mutual Funds;
                                                                         member of Arthur Andersen C.F.O.
                                                                         Advisory Committee.

Deborah A.  Vohasek                     Trustee                          Principal, Vohasek Oetjen Marketing
7752 W.  Lake Street
Morton Grove, IL 60053
Age: 36

R.  Kevin Williams                      Trustee                          Partner in the law firm of O'Donnell, Byrne &
20 North Wacker Drive                                                    Williams from June 1993 through the
Chicago, IL 60606                                                        present
Age: 46

William H. Wilton                       Vice President                   Vice President & Actuary of Cova Life; prior
One Tower Lane, Suite 3000                                               to October, 1992, Associate Actuary,
Oakbrook Terrace, IL 60181-                                              Allstate Life Insurance Co., Northbrook, IL
4644
Age: 39

Bernard J. Spaulding                    Secretary                        Senior Vice President and General Counsel of
One Tower Lane, Suite 3000                                               Cova since March, 1999; Secretary of Cova since
Oakbrook Terrace, IL 60181-                                              July 1, 1999; prior thereto, President of Delta
4644                                                                     Holdings
Age: 56

<FN>

* Interested person of the Trust within the meaning of the 1940 Act.

</FN>
</TABLE>

COMMITTEES

The Board has established two committees. The committees,  their members and the
responsibilities of the committees are as follows:

PRICING  COMMITTEE.  The Pricing Committee has the  responsibility of overseeing
the  determination  of the net asset value of the Portfolios and the calculation
of the value of any debt instrument, share of stock, or other Portfolio security
or asset. The members are as follows:

                                   Drew Ahrens

                                  William Flory

                                  Terri Tanaka

AUDIT  COMMITTEE.  The  Audit  Committee  makes  recommendations  to  the  Board
concerning  the selection of the Trust's  independent  auditors and reviews with
such auditors the scope and results of the Trust's annual audit. The members are
as follows:

                               Stephen M. Alderman

                                Theodore A. Myers

                               Deborah A. Vohasek

                                R. Kevin Williams

COMPENSATION OF MANAGEMENT

     Each Trustee of the Trust who is not an  interested  person of the Trust or
Adviser or  Sub-Adviser  receives an annual fee of $10,000 and an additional fee
of $1,000  for each  Trustees'  meeting  attended.  In  addition,  disinterested
Trustees who are members of any Board  committees will receive a separate $1,000
fee for  attendance of any  committee  meeting that is held on a day on which no
Board meeting is held.

The table below  describes  the  compensation  paid by the Trust during the past
fiscal year to each of the  Trustees  who is a not an  interested  person of the
Trust.  None of the officers and no Trustee who is an  interested  person of the
Trust received compensation from the Trust during the past fiscal year.

<TABLE>
<CAPTION>

                               COMPENSATION TABLE

(1)                                   (2)                      (3)                     (4)                      (5)
                                                                                                                Total

                                                               Pension or                                       Compensation
                                                                Retirement             Estimated                From Registrant
                                      Aggregate                Benefits Accrued        Annual                   and Fund
                                      Compensation             As Part of Fund         Benefits Upon            Complex Paid to
Name of Person, Position              From Registrant          Expenses                Retirement               Trustees
- - ------------------------              ---------------          --------                ----------               --------
<S>                                   <C>                      <C>                     <C>                      <C>
William C.  Mair,                     N/A                      N/A                     N/A                      N/A
Vice President, Treasurer,
Controller, Chief Financial
Officer, Chief Accounting
Officer and Trustee

Stephen M.  Alderman,                 $15,000                  N/A                     N/A                      $15,000
Trustee

Theodore A.  Myers,                   $15,000                  N/A                     N/A                      $15,000
Trustee

Deborah A.  Vohasek,                  $15,000                  N/A                     N/A                      $15,000
Trustee

R.  Kevin Williams,                   $15,000                  N/A                     N/A                      $15,000
Trustee
</TABLE>

                            SUBSTANTIAL SHAREHOLDERS

     Shares of the Trust are issued and redeemed in connection with  investments
in and payments  under  certain  variable  annuity  contracts  and variable life
insurance policies ("Variable Contracts") issued by Cova Financial Services Life
Insurance Company and/or its affiliated insurance companies.  On March 31, 2000,
Cova  Variable  Annuity  Account One,  Cova  Variable  Life Account One and Cova
Variable Life Account Eight,  separate accounts of Cova Financial  Services Life
Insurance  Company;  Cova Variable  Annuity  Account Five and Cova Variable Life
Account Five,  separate accounts of Cova Financial Life Insurance  Company;  and
First Cova Variable  Annuity Account One, a separate  account of First Cova Life
Insurance  Company,  together  were  known  to the  Board  of  Trustees  and the
management of the Trust to own of record 99.71% of the Trust's shares.

                     OWNERSHIP BY CERTAIN BENEFICIAL OWNERS

     Cova Life has  advised the Trust that as of March 31,  2000,  there were no
persons owning Variable Contracts which would entitle them to instruct Cova Life
with respect to more than 5% of the voting securities of the Trust.

                                    CUSTODIAN

     Investors  Bank & Trust  Company  ("IBT"),  200 Clarendon  Street,  Boston,
Massachusetts  02116,  is the  custodian  of the  Trust and has  custody  of all
securities and cash of the Trust. The custodian,  among other things, attends to
the  collection  of  principal  and income,  and payment for and  collection  of
proceeds of  securities  bought and sold by the Trust.  IBT also  provides  fund
administration and accounting  services to the Trust and is the Trust's transfer
agent.

                                    DIVIDENDS

All dividends are distributed to the separate accounts and will be automatically
reinvested in Trust shares.  Dividends and distributions  made by the Portfolios
are taxable,  if at all, to Cova Life; they are not taxable to Variable Contract
owners.

                                   TAX STATUS

It is the intention of the Trust to qualify as a "regulated  investment company"
under  Sub-chapter M of the Internal Revenue Code. If the Trust so qualifies and
distributes  each year to its  shareholders  at least 90% of its net  investment
income in each year, it will not be required to pay federal  income taxes on any
income distributed to shareholders.  Each Portfolio of the Trust distributes all
of its net income and gains to its shareholders  (the separate  accounts).  Each
Portfolio is treated as a separate  entity for Federal  income tax purposes and,
therefore,   the  investments  and  results  of  the  Portfolio  are  determined
separately  for  purposes  of  determining  whether  the  Trust  qualifies  as a
"regulated  investment  company"  and for purposes of  determining  net ordinary
income (or loss) and net realized capital gains (or losses).

Some of the Trust's  investment  practices are subject to special  provisions of
the Code that,  among other things,  may defer the use of certain  losses of the
Trust and affect the holding period of the securities  held by the Trust and the
character of the gains or losses  realized by the Trust.  These  provisions  may
also require the Trust to mark-to-market  some of the positions in its portfolio
(i.e.,  treat  them as if they were  closed  out),  which may cause the Trust to
recognize  income  without  receiving cash with which to make  distributions  in
amounts   necessary  to  satisfy  the  90%  distribution   requirement  and  the
distribution  requirements  for avoiding income and excise taxes. The Trust will
monitor its transactions and may make certain tax elections in order to mitigate
the  effect  of these  rules  and  prevent  disqualification  of the  Trust as a
regulated investment company.

Investments  of the Trust in  securities  issued at a discount or providing  for
deferred  interest  or payment of  interest  in kind are  subject to special tax
rules that will affect the amount,  timing and  character  of  distributions  to
shareholders.  For example, with respect to securities issued at a discount, the
Trust will be required  to accrue as income each year a portion of the  discount
and to distribute  such income each year in order to maintain its  qualification
as a regulated investment company and to avoid income and excise taxes. In order
to generate  sufficient cash to make distributions  necessary to satisfy the 90%
distribution  requirement  and to avoid income and excise  taxes,  the Trust may
have to dispose of securities that it would otherwise have continued to hold.

                                NET ASSET VALUES

Portfolio shares are sold and redeemed at a price equal to the share's net asset
value. The net asset value of a Portfolio is determined by calculating the total
value of the Portfolio's assets,  deducting its total liabilities,  and dividing
the result by the  number of shares  outstanding.  The net asset  value for each
Portfolio is computed once daily as of the close of the New York Stock Exchange,
Monday through Friday,  except on customary business holidays,  or except on any
day on which no purchase or redemption  orders are  received,  or there is not a
sufficient  degree  of  trading  in the  Portfolio's  investments  so  that  the
Portfolio's  net asset value per share might be materially  affected.  The Trust
reserves  the right to  calculate  the net asset  value and to adjust the public
offering  price  based  thereon  more  frequently  than  once  a day  if  deemed
desirable.

Securities that are listed on a securities  exchange are valued at their closing
sales price on the day of the valuation.  Price valuations for listed securities
are based on market quotations where the security is primarily traded or, if not
available,  are valued at the mean of the bid and asked prices on any  valuation
date.  Unlisted  securities in a Portfolio  are primarily  valued based on their
latest quoted bid price or, if not available,  are valued by a method determined
by the  Trustees to  accurately  reflect fair value.  Money  market  instruments
maturing  in 60 days or less are valued on the basis of  amortized  cost,  which
means that securities are valued at their acquisition cost to reflect a constant
amortization rate to maturity of any premium or discount, rather than at current
market value.

                                PERFORMANCE DATA

     As required by regulations of the Securities and Exchange  Commission,  the
annualized total return of the Portfolios 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.

     Quotations of average annual total return for a Portfolio will be expressed
in terms of the  average  annual  compounded  rate of return  of a  hypothetical
investment in a Portfolio over a period of one, five and ten years (or, if less,
up to the life of a Portfolio, calculated pursuant to the formula:

                                       (n)

                                 P (1 + T) = ERV

Where:

P     =    a hypothetical initial payment of $1,000
T     =    an average annual total return
n     =    the number of years
ERV        = the ending  redeemable value of a hypothetical  $1,000 payment made
           at the  beginning of the 1, 5, or 10 year period at the end of the 1,
           5, or 10 year period (or fractional portion thereof)

From time to time, the investment  adviser may reduce its compensation or assume
expenses  in respect of 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.

Advertisements  and other sales  literature  for the  Portfolios may quote total
returns  which are  calculated  for  periods  other than the 1-, 5- and  10-year
periods  required by the Rules of the Securities and Exchange  Commission or may
quote  returns that do not reflect the  deduction of all expenses  incurred by a
Portfolio.  The  investment  adviser may use these returns in advertising if the
investment  adviser  believes the  nonstandard  returns are useful.  Nonstandard
returns are always  accompanied by total returns calculated as required by Rules
of the  Securities  and Exchange  Commission,  which require  performance  to be
calculated for 1-, 5- and 10-year periods with the deduction of all expenses and
the assumption that all dividends and distributions are reinvested.

In addition, Portfolio performance may be advertised relative to certain indices
and benchmark investments. The composition of the investment in such indices are
the  characteristics of such benchmark  investments are not identical to, and in
some cases are very  different  from,  those of a Portfolio.  These  indices and
averages are generally  unmanaged and the items included in the  calculations of
such indices and averages may be different  from those of the equations  used by
the Trust to calculate a Portfolio's performance figures.

A  Portfolio's  investment  results will vary from time to time  depending  upon
market conditions, the composition of its investment portfolio and its operating
expenses.  The  effective  yield  and total  return  for a  Portfolio  should be
distinguished from the rate of return of a corresponding division of Cova Life's
separate account,  which rate will reflect the deduction of additional  charges,
including  mortality  and expense  risk  charges,  and will  therefore be lower.
Accordingly,  performance  figures for a Portfolio  will only be  advertised  if
comparable  performance  figures for the corresponding  division of the separate
account are included in the  advertisements.  Contract owners should consult the
Contract  prospectus  for further  information.  Each  Portfolio's  results also
should be  considered  relative  to the  risks  associated  with its  investment
objectives and policies.

                     LEGAL COUNSEL AND INDEPENDENT AUDITORS

     Blazzard, Grodd & Hasenauer, P.C., Westport,  Connecticut is counsel to the
Trust and passes upon the legality of the Trust's shares.

     The  independent  auditors  for the  Trust are KPMG  LLP,  99 High  Street,
Boston, Massachusetts 02110.

                          INVESTMENT ADVISORY AGREEMENT

     Cova Investment Advisory Corporation (the "Investment Adviser"),  One Tower
Lane,  Suite  3000,  Oakbrook  Terrace,   Illinois  60181-4644  is  an  Illinois
corporation  which was  incorporated  on August 31, 1993 under the name Oakbrook
Investment Advisory  Corporation and which is registered with the Securities and
Exchange  Commission as an investment adviser under the Investment  Advisers Act
of 1940.

     The Investment Adviser commenced providing  investment advisory services to
all Portfolios of the Trust as of May 1, 1996 pursuant to an Investment Advisory
Agreement  dated April 1, 1996, as amended  ("Investment  Advisory  Agreement").
Prior to this date, Van Kampen American  Capital  Investment  Advisory Corp. had
acted as the investment  adviser to all Portfolios of the Trust.  The Investment
Advisory  Agreement  was most  recently  approved  by the Board of  Trustees  on
November 12, 1999. The Investment  Advisory Agreement was most recently approved
by the  shareholders of each of the Portfolios of the Trust at a Special Meeting
of Shareholders held on January 6, 2000.

     As  described  in the  Prospectus,  the  Investment  Adviser  has  retained
Sub-Advisers  to  assist  it  in  managing  the  Portfolios.   The  Sub-Advisory
Agreements  between the  Investment  Adviser and each of the  Sub-Advisers  were
approved  most recently by the Board of Trustees on November 12, 1999 and by the
shareholders  of each of the  Portfolios  of the Trust at a Special  Meeting  of
Shareholders held on January 6, 2000.

     Under  the  terms of the  Investment  Advisory  Agreement,  the  Investment
Adviser is obligated to (i) manage the investment and reinvestment of the assets
of each Portfolio of the Trust in accordance  with each  Portfolio's  investment
objective and policies and limitations, or (ii) in the event that the Investment
Adviser shall retain a sub-adviser or  sub-advisers,  to supervise and implement
the investment  activities of any Portfolio for which any such  sub-adviser  has
been   retained,   including   responsibility   for   overall   management   and
administrative  support including  managing,  providing for and compensating any
sub-advisers;  and to administer the Trust's  affairs.  The Investment  Advisory
Agreement  further  provides that the  Investment  Adviser  agrees,  among other
things, to administer the business affairs of each Portfolio, to furnish offices
and  necessary   facilities  and  equipment  to  each   Portfolio,   to  provide
administrative  services for each Portfolio,  to render periodic  reports to the
Board of Trustees of the Trust with respect to each Portfolio, and to permit any
of its  officers or  employees,  or those of any  sub-adviser  to serve  without
compensation  as  trustees  or  officers  of the  Portfolio  if  elected to such
positions.

     The Investment Advisory Agreement provides that the Investment Adviser will
not be liable for any error in judgment  or of law, or for any loss  suffered by
the Trust in connection with the matters to which the agreement relates,  except
a loss resulting from willful misfeasance, bad faith, or gross negligence on the
part of the Investment Adviser in the performance of its obligations and duties,
or by reason of its reckless  disregard of its  obligations and duties under the
Agreement.

     The  Investment   Adviser's  activities  are  subject  to  the  review  and
supervision  of the Trust's  Trustees  to whom the  Investment  Adviser  renders
periodic reports of the Trust's investment activities.

     The Investment Advisory Agreement may be terminated without penalty upon 60
days  written  notice by either  party and will  automatically  terminate in the
event of assignment.

COMPENSATION.  The  Investment  Adviser  receives  a fee from the  Trust for its
services as investment adviser as described in the Prospectus.

The  Investment  Adviser  calculates  the fee each  day that the New York  Stock
Exchange is open for business  based on the net asset value  determined for that
day. The fee accrues daily and is paid monthly.  The Investment Adviser received
the following fees from each Portfolio during the past three fiscal years.

<TABLE>
<CAPTION>

<S>                                      <C>           <C>                  <C>
Name of

Portfolio                                                     Fiscal Year Ended

                                         1999         1998                  1997

Quality Bond Portfolio                $  505,285    $  165,294            $ 56,257

Small Cap Stock Portfolio             $  687,540    $  596,903            $292,360

Large Cap Stock Portfolio             $1,479,955    $  402,802            $130,631

Select Equity Portfolio               $1,507,688    $1,023,054            $450,572

International Equity Portfolio        $  905,709    $  717,933            $349,944

Bond Debenture Portfolio              $1,210,327    $  647,086            $196,145

Mid-Cap Value Portfolio               $  247,340    $   92,358            $  2,150

Large Cap Research Portfolio          $  241,534    $   61,036            $  1,521

Developing Growth Portfolio           $  203,145    $   67,992            $  1,753

Balanced Portfolio                    $   73,532    $   27,149            $  6,200

Equity Income Portfolio               $   62,362    $   30,163            $  6,707

Growth & Income Equity Portfolio      $  131,419    $   53,799            $  8,283

Lord Abbett Growth & Income Portfolio $5,289,797       N/A                   N/A

Riggs Stock Portfolio                 $      231       N/A                   N/A

Riggs U.S. Government Securities

  Portfolio                           $      368       N/A                   N/A

</TABLE>

The  Investment  Adviser  received no advisory  fee with respect to the Emerging
Markets  Equity  Portfolio or the Riggs Small  Company Stock  Portfolio  through
December  31, 1999 in that these  Portfolios  had not yet  commenced  investment
operations as of that date.

EXPENSES OF THE TRUST

Although each Portfolio must bear the expenses directly  attributable to it, the
Portfolios  are expected to experience  cost savings over the  aggregate  amount
that would be payable if each Portfolio were a separate fund,  because they have
the same Trustees,  accountants,  attorneys and other general and administrative
expenses.  Any  expenses  which  are not  directly  attributable  to a  specific
Portfolio  are  allocated  on the  basis  of the net  assets  of the  respective
Portfolios.

For the year ended  December 31,  1999,  the  expenses,  taking into account the
waivers and expense assumptions,  borne by the Bond Debenture Portfolio amounted
to $1,371,690 or .85% of its average net assets on an annualized  basis; the net
expenses borne by the Quality Bond Portfolio amounted to $600,321 or .64% of its
average  net  assets  on an  annualized  basis;  the net  expenses  borne by the
International  Equity  Portfolio  amounted to $1,253,973 or 1.10% of its average
net assets on an annualized  basis;  the net expenses borne by the Select Equity
Portfolio  amounted  to  $1,737,044  or .77% of its  average  net  assets  on an
annualized  basis;  the net  expenses  borne by the Large  Cap  Stock  Portfolio
amounted to $1,704,505 or .75% of its average net assets on an annualized basis;
the net expenses borne by the Small Cap Stock Portfolio  amounted to $847,429 or
1.05% of its average net assets on an annualized  basis;  the net expenses borne
by the Balanced Portfolio amounted to $80,904 or 1.10% of its average net assets
on an annualized  basis;  the net expenses borne by the Equity Income  Portfolio
amounted to $68,615 or 1.10% of its average net assets on an  annualized  basis;
the net  expenses  borne by the Growth & Income  Equity  Portfolio  amounted  to
$144,592  or 1.10% of its  average net assets on an  annualized  basis;  the net
expenses borne by the Mid-Cap Value  Portfolio  amounted to $308,331 or 1.25% of
its average net assets on an  annualized  basis;  the net expenses  borne by the
Large Cap  Research  Portfolio  amounted to $301,679 or 1.25% of its average net
assets on an annualized  basis; the net expenses borne by the Developing  Growth
Portfolio  amounted  to  $259,188  or  1.15% of its  average  net  assets  on an
annualized  basis;;  the net expenses borne by the Lord Abbett Growth and Income
Portfolio  amounted  to  $5,736,259  or .70% of its  average  net  assets  on an
annualized  basis; the net expenses borne by the Riggs Stock Portfolio  amounted
to $255 or 1.05% of its average net assets on an annualized  basis;  and the net
expenses borne by the Riggs U.S.  Government  Securities  Portfolio  amounted to
$417 or .85% of its average net assets on an annualized basis.

Cova Life and/or the Adviser and/or the  Sub-Adviser(s) may at their discretion,
but are not obligated to, assume all or any portion of Trust  expenses.  For the
year  ended  December  31,  1999,  Cova Life and the  Adviser  together  assumed
expenses of $59,975,  with respect to the Quality Bond Portfolio;  $55,853, with
respect to the International Equity Portfolio;  $21,437 with respect to the Bond
Debenture Portfolio; $412, with respect to the Select Equity Portfolio; $21,826,
with  respect to the Large Cap Stock  Portfolio;  $32,598,  with  respect to the
Small Cap Stock  Portfolio;  $70,427  with  respect to the  Balanced  Portfolio;
$70,417 with respect to the Equity Income Portfolio; $64,401 with respect to the
Growth & Income  Equity  Portfolio;  $39,659 with  respect to the Mid-Cap  Value
Portfolio;  $31,960 with respect to the Large Cap  Research  Portfolio;  $42,877
with respect to the  Developing  Growth  Portfolio;  $23,044 with respect to the
Riggs Stock  Portfolio;  and $24,025 with  respect to the Riggs U.S.  Government
Securities Portfolio.

CODE OF ETHICS

To mitigate  the  possibility  that a Portfolio  will be  adversely  affected by
personal trading of employees,  the Trust, the Adviser and the Sub-Advisers have
adopted  Codes of Ethics under Rule 17j-1 of the 1940 Act.  These Codes  contain
policies  restricting  securities  trading in personal accounts of the portfolio
managers  and  others  who  normally  come into  possession  of  information  on
portfolio  transactions.  These Codes comply, in all material respects, with the
recommendations of the Investment  Company  Institute.  Employees subject to the
Codes of Ethics  may invest in  securities  for their own  investment  accounts,
including securities that may be purchased or held by the Trust.

SUB-ADVISERS

APPOINTMENT.  The Investment Adviser has entered into agreements with registered
investment  advisers to carry out the management of the assets of the Portfolios
based  on  the  investment  objectives  and  policies  of  the  Portfolios.  The
Sub-Advisers  are responsible for deciding which securities to purchase and sell
for the Portfolios and for placing trades for those  securities.  The prospectus
provides more information about the Sub-Advisers.

COMPENSATION.  The  Investment  Adviser  pays the  Sub-Advisers  fees for  their
services, as described in the Prospectus, out of the compensation the Investment
Adviser receives from each Portfolio.

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.

                             PORTFOLIO TRANSACTIONS

     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.  It 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.

COMMISSIONS PAID BY THE PORTFOLIOS.  The following are the aggregate  amounts of
commissions  paid by each of the Portfolios for brokerage  during the past three
fiscal years:

<TABLE>
<CAPTION>

<S>                                         <C>                  <C>             <C>
Name of                                                           Fiscal Year Ended
Portfolio

                                              1999              1998               1997



Quality Bond Portfolio                       $   10,634         N/A                 N/A

Small Cap Stock Portfolio                    $  128,288      $ 91,650            $ 69,720

Large Cap Stock Portfolio                    $  174,716      $ 59,636            $ 18,544

Select Equity Portfolio                      $  564,579      $437,251            $174,538

International Equity Portfolio               $  267,666      $255,634            $280,279

Bond Debenture Portfolio                     $    5,341      $  3,461              N/A

Mid-Cap Value Portfolio                      $  109,084      $ 53,000            $  3,986

Large Cap Research Portfolio                 $   54,923      $ 23,532            $  1,399

Developing Growth Portfolio                  $   25,992      $ 15,664            $  1,204

Balanced Portfolio                           $    6,617      $  3,945            $  1,215

Equity Income Portfolio                      $   12,897      $ 10,665            $  2,451



Growth & Income Equity Portfolio             $   16,692      $ 13,871            $  3,580

Lord Abbett Growth and Income Portfolio      $1,325,443      N/A                 N/A

Riggs Stock Portfolio                        $      320      N/A                 N/A

Riggs U.S. Government Securities

  Portfolio                                  N/A             N/A                 N/A
</TABLE>

                              FINANCIAL STATEMENTS

The Financial  Statements and notes thereto for the year ended December 31, 1999
and the independent auditors' report thereon appear in the Trust's Annual Report
for the year ended December 31, 1999,  which is  incorporated  by reference into
this  Statement  of  Additional  Information.  The Trust  delivers a copy of the
Annual Report to investors. In addition, the Trust will furnish, without charge,
additional  copies  of  such  Annual  Report  and  copies  of the  Statement  of
Additional  Information  to investors  which may be obtained  without  charge by
calling the Life Company at (800) 831-LIFE.

               APPENDIX - DESCRIPTION OF CORPORATE BOND RATINGS

STANDARD & POOR'S CORPORATION.  A brief description of the applicable Standard &
Poor's  Corporation  ("S&P")  rating symbols and their meanings (as published by
S&P) follows:

An S&P  corporate  or  municipal  debt  rating  is a current  assessment  of the
creditworthiness  of an obligor  with  respect to a  specific  obligation.  This
assessment may take into consideration obligors such as guarantors, insurers, or
lessees.

The debt rating is not a recommendation  to purchase,  sell, or hold a security,
inasmuch  as it does  not  comment  as to  market  price  or  suitability  for a
particular investor.

The ratings are based on current information furnished by the issuer or obtained
by S&P from other sources it considers  reliable.  S&P does not perform an audit
in connection with any rating and may, on occasion,  rely on unaudited financial
information.  The ratings may be changed, suspended, or withdrawn as a result of
changes in, or unavailability of, such information, or for other circumstances.

The ratings are based, in varying degrees, on the following considerations:

     1.  Likelihood of default - capacity and  willingness  of the obligor as to
the timely payment of interest and repayment of principal in accordance with the
terms of the obligation;

     2. Nature of and provisions of the obligation;

     3. Protection  afforded by, and relative position of, the obligation in the
event of  bankruptcy,  reorganization,  or other  arrangement  under the laws of
bankruptcy and other laws affecting creditors' rights.

LONG-TERM CORPORATE BONDS.

     AAA - Debt rated 'AAA' has the highest rating assigned by S&P.  Capacity to
pay interest and repay principal is extremely strong.

     AA - Debt rated 'AA' has a very strong  capacity to pay  interest and repay
principal and differs from the highest rated issues only in small degree.

     A - Debt  rated  'A'  has a  strong  capacity  to pay  interest  and  repay
principal  although it is somewhat more  susceptible  to the adverse  effects of
changes in  circumstances  and  economic  conditions  than debt in higher  rated
categories.

     BBB - Debt rated 'BBB' is  regarded  as having an adequate  capacity to pay
interest  and  repay  principal.   Whereas  it  normally   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
debt in this category than in higher rated categories.

     BB, B, CCC, CC - Debt rated  'BB',  'B',  'CCC',  or 'CC' is  regarded,  on
balance,  as predominantly  speculative with respect to capacity to pay interest
and  repay  principal  in  accordance  with the  terms of the  obligation.  'BB'
indicates  the  lowest  degree of  speculation  and 'CC' 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.

     C - This rating is reserved  for income bonds on which no interest is being
paid.

     D - Debt rated 'D' is in default,  and payment of interest and/or repayment
of principal is in arrears.

     PLUS (+) OR MINUS (-):  The ratings  from 'A' to 'B' may be modified by the
addition  of a plus or minus  sign to show  relative  standing  within the major
rating categories.

     PROVISIONAL   RATINGS:   The  letter  "p"  indicates  that  the  rating  is
provisional.  A  provisional  rating  assumes the  successful  completion of the
project  being  financed by the debt being rated and  indicates  that payment of
debt service  requirements is largely or entirely  dependent upon the successful
and timely  completion of the project.  This rating,  however,  while addressing
credit quality subsequent to completion of the project,  makes no comment on the
likelihood  of, or the risk of default  upon  failure of, such  completion.  The
investor should exercise judgment with respect to such likelihood and risk.

     L - The letter 'L'  indicates  that the rating  pertains  to the  principal
amount of those bonds where the underlying  deposit  collateral is fully insured
by the Federal Deposit Insurance Corp.

     [DAGGER] - Continuance  of the rating is  contingent  upon S&P's receipt of
closing documentation confirming investments and cash flow.

     * -  Continuance  of the  rating is  contingent  upon  S&P's  receipt of an
executed copy of the escrow agreement.

     NR - Indicates  no rating has been  requested,  that there is  insufficient
information  on which to base a rating,  or that S&P does not rate a  particular
type of obligation as a matter of policy.

     MOODY'S  INVESTORS  SERVICE,  INC. A brief  description  of the  applicable
Moody's Investors Service,  Inc. rating symbols and their meanings (as published
by Moody's Investors Service, Inc.) follows:

LONG-TERM CORPORATE BONDS.

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

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

NOTE:  Those bonds in the Aa, A, Baa,  Ba and B groups  which  Moody's  believes
possess the strongest investment  attributes are designated by the symbols Aa 1,
A 1, Baa 1, Ba 1 and B 1.

COMMERCIAL PAPER RATINGS

COMMERCIAL PAPER

     A Standard & Poor's commercial paper rating is a current  assessment of the
likelihood of timely payment of debt having an original maturity of no more than
365 days.  Ratings are graded  into four  categories,  ranging  from "A" for the
highest  quality  obligations to "D" for the lowest.  The four categories are as
follows:

A         Issues  assigned  this  highest  rating  are  regarded  as having  the
          greatest  capacity  for timely  payment.  Issues in this  category are
          delineated with the numbers 1, 2 and 3 to indicate the relative degree
          of safety.  Those issues  determined  to possess  overwhelming  safety
          characteristics are denoted with a plus (+) sign designation.

A-1       This designation  indicates that the degree of safety regarding timely
          payment is very strong.

A-2       Capacity for timely payment on issues with this designation is strong.
          However,  the relative  degree of safety is not as overwhelming as for
          issues designated "A-1."

A-3       Issues  carrying this  designation  have a  satisfactory  capacity for
          timely of payment. They are, however,  somewhat more vulnerable to the
          adverse effects changes in circumstances than obligations carrying the
          higher designations.

B         Issues rated "B" are regarded as having only an adequate  capacity for
          timely  payment.  However,  such  capacity  may be damaged by changing
          conditions or short-term adversities.

C&D       These  ratings  indicate  that the issue is either  in  default  or is
          expected to be in default upon maturity.

     Moody's  commercial paper ratings are opinions of the ability of issuers to
repay  punctually  promissory  obligations  not having an  original  maturity in
excess of nine months.  Moody's  employs the following three  designations,  all
judged to be investment  grade, to indicate the relative  repayment  capacity of
rated issuers:

     Issuers rated Prime-1 (or related supporting  institutions) have a superior
capacity for repayment of short-term promissory obligations.

     Issuers rated Prime-2 (or related  supporting  institutions)  have a strong
capacity for repayment of short-term promissory obligations.

     Issuers  rated  Prime-3  (or  related  supporting   institutions)  have  an
acceptable capacity for repayment of short-term promissory obligations.

     Issuers  rated  Not  Prime  do not  fall  within  any of the  Prime  rating
categories.

     The  three  rating  categories  of  Duff  &  Phelps  for  investment  grade
commercial  paper and short-term  debt are "D-1," "D-2" and "D-3." Duff & Phelps
employs three designations,  "D-1+." "D-1" and "D-1-," within the highest rating
category.  The following  summarizes the rating categories used by Duff & Phelps
for commercial paper:

     "D-1+" - Debt possesses  highest  certainty of timely  payment.  Short-term
liquidity,  including  internal  operating  factors and/or access to alternative
sources  of funds,  is  outstanding,  and safety is just  below  risk-free  U.S.
Treasury short-term obligations.

     "D-1" - Debt  possesses very high  certainty of timely  payment.  Liquidity
factors are excellent and supported by good fundamental protection factors. Risk
factors are minor.

     "D-1-" - Debt possesses high certainty of timely payment. Liquidity factors
are strong and supported by good fundamental  protection  factors.  Risk factors
are very small.

     "D-2" - Debt possesses good certainty of timely payment.  Liquidity factors
and company  fundamentals are sound.  Although ongoing funding needs may enlarge
total  financing  requirements,  access to capital markets is good. Risk factors
are small.

     "D-3" - Debt possesses satisfactory liquidity, and other protection factors
qualify issue as investment  grade.  Risk factors are larger and subject to more
variation. Nevertheless, timely payment is expected.

     "D-4" - Debt possesses speculative investment characteristics. Liquidity is
not sufficient to ensure against  disruption in debt service.  Operating factors
and market access may be subject to a high degree of variation.

     "D-5" - Issuer  has  failed to meet  scheduled  principal  and/or  interest
payments.

     Fitch  short-term  ratings  apply to debt  obligations  that are payable on
demand  or  have  original  maturities  of  up to  three  years.  The  following
summarizes the rating categories used by Fitch for short-term obligations:

     "F-1+" - Securities  possess  exceptionally  strong credit quality.  Issues
assigned  this rating are regarded as having the  strongest  degree of assurance
for timely payment.

     "F-1" - Securities possess very strong credit quality. Issues assigned this
rating  reflect an assurance of timely payment only slightly less in degree than
issues rated "F-1+."

     "F-2" - Securities possess good credit quality. Issues assigned this rating
have a satisfactory  degree of assurance for timely  payment,  but the margin of
safety is not as great as the "F-1+" and "F-1" categories.

     "F-3" - Securities possess fair credit quality. Issues assigned this rating
have characteristics  suggesting that the degree of assurance for timely payment
is adequate;  however, near-term adverse changes could cause these securities to
be rated below investment grade.

     "F-S" - Securities possess weak credit quality. Issues assigned this rating
have characteristics suggesting a minimal degree of assurance for timely payment
and are  vulnerable  to  near-term  adverse  changes in  financial  and economic
conditions.

     "D" - Securities are in actual or imminent payment default.

     Fitch may also use the symbol "LOC" with its short-term ratings to indicate
that the rating is based upon a letter of credit issued by a commercial bank.

     Thomson BankWatch  short-term  ratings assess the likelihood of an untimely
or  incomplete  payment of principal or interest of  unsubordinated  instruments
having  a  maturity  of one year or less  which  are  issued  by  United  States
commercial  banks,  thrifts and non-bank  banks;  non-United  States banks;  and
broker-dealers. The following summarizes the ratings used by Thomson BankWatch:

     "TBW-1" - This designation  represents Thomson  BankWatch's  highest rating
category  and  indicates a very high degree of  likelihood  that  principal  and
interest will be paid on a timely basis.

     "TBW-2"  - This  designation  indicates  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."

     "TBW-3" - This designation  represents the lowest investment grade category
and indicates that while the debt is more  susceptible  to adverse  developments
(both internal and external) than obligations  with higher ratings,  capacity to
service principal and interest in a timely fashion is considered adequate.

     "TBW-4"  -  This  designation  indicates  that  the  debt  is  regarded  as
non-investment grade and therefore speculative.

     IBCA  assesses the  investment  quality of unsecured  debt with an original
maturity  of less than one year which is issued by bank  holding  companies  and
their  principal  bank  subsidiaries.   The  following   summarizes  the  rating
categories used by IBCA for short-term debt ratings:

     "A1+" - Obligations supported by the highest capacity for timely repayment.

     "A1" - Obligations are supported by a strong capacity for timely repayment.

     "A2" -  Obligations  are  supported by a  satisfactory  capacity for timely
repayment,  although  such  capacity may be  susceptible  to adverse  changes in
business, economic or financial conditions.

     "A3" -  Obligations  are  supported by a  satisfactory  capacity for timely
repayment.

Such capacity is more  susceptible to adverse  changes in business,  economic or
financial conditions than for obligations in higher categories.

     "B"  -  Obligations  for  which  the  capacity  for  timely   repayment  is
susceptible to adverse changes in business, economic or financial conditions.

     "C" -  Obligations  for which  there is an  inadequate  capacity  to ensure
timely repayment.

     "D" - Obligations  which have a high risk of default or which are currently
in default.

VARIABLE RATE DEMAND BOND RATINGS

     Standard & Poor's  assigns "dual" ratings to all long-term debt issues that
have as part of their provisions a variable rate demand or double feature.

     The first rating  addresses  the  likelihood  of repayment of principal and
interest as due, and the second rating  addresses only the demand  feature.  The
long-term  debt  rating  symbols  are used for  bonds to  denote  the  long-term
maturity  and the  commercial  paper  rating  symbols are used to denote the put
option (for example, 'AAA/A-1') or if the nominal maturity is short, a rating of
'SP-1+/AAA' is assigned.

NOTES

     A Standard & Poor's note rating reflects the liquidity  concerns and market
access risks unique to notes. Notes due in 3 years or less will likely receive a
note rating.  Notes maturing beyond 3 years will most likely receive a long-term
debt rating. The following criteria will be used in making that assignment:

     - - Amortization  schedule (the longer the final maturity relative to other
maturities the more likely it will be treated as a note).

     - - Source of payment  (the more  dependent  the issue is on the market for
its  refinancing,  the more  likely it will be treated as a note).  Note  rating
symbols are as follows:

     SP-1 Very strong or strong  capacity to pay principal  and interest.  Those
issues determined to possess overwhelming safety characteristics will be given a
plus (+) designation.

     SP-2 Satisfactory capacity to pay principal and interest.

     SP-3 Speculative capacity to pay principal and interest.

PREFERRED STOCK RATINGS (STANDARD & POOR'S)

     AAA This is the highest rating that may be assigned by Standard & Poor's to
a preferred  stock issue and indicates an extremely  strong  capacity to pay the
preferred stock obligations.

     AA A  preferred  stock issue rated 'AA' also  qualifies  as a  high-quality
fixed income security.  The capacity to pay preferred stock  obligations is very
strong, although not as overwhelming as for issues rated 'AAA'.

     A An issue  rated 'A' is backed by a sound  capacity  to pay the  preferred
stock  obligations,  although it is  somewhat  more  susceptible  to the adverse
effects of changes in circumstances and economic conditions.

     BBB An issue rated  'BBB' is regarded as backed by an adequate  capacity to
pay the  preferred  stock  obligations.  Whereas it normally  exhibits  adequate
protection parameters, adverse economic conditions or changing circumstances are
more  likely to lead to a weakened  capacity  to make  payments  for a preferred
stock in this category than for issues in the 'A' category.

     BB Preferred stock rated 'BB', 'B' and 'CCC' is regarded, on balance, as

     B Predominantly speculative with respect to the issuer's capacity to pay

     CCC  preferred  stock  obligations.  'BB'  indicates  the lowest  degree of
speculation and 'CCC' the highest degree of speculation.  While such issues will
likely have some quality and protective characteristics, these are outweighed by
large uncertainties or major risk exposures to adverse conditions.

     CC The rating  'CC' is reserved  for a preferred  stock issue in arrears on
dividends or sinking fund payments, but that is currently paying.

     C A preferred stock rated 'C' is a non-paying issue.

     D A  preferred  stock  rated 'D' is a  non-paying  issue with the issuer in
default on debt instruments.

     PLUS (+) OR MINUS (-): To provide more  detailed  indications  of preferred
stock quality, the ratings from 'AA' to 'B' may be modified by the addition of a
plus or minus sign to show relative standing within the major rating categories.

     NR This  indicates  that no  rating  has  been  requested,  that  there  is
insufficient  information on which to base a rating, or that S&P does not rate a
particular type of obligation as a matter of policy.

     A preferred stock rating is not a recommendation to purchase, sell, or hold
a security inasmuch as it does not comment as to market price or suitability for
a particular investor. The ratings are based on current information furnished to
S&P by the issuer or obtained by S&P from other  sources it considers  reliable.
S&P does  not  perform  an audit in  connection  with  any  rating  and may,  on
occasion,  rely on unaudited financial information.  The ratings may be changed,
suspended,  or withdrawn as a result of changes in, or  unavailability  of, such
information, or based on other circumstances.

     MOODY'S  INVESTORS  SERVICE,  INC. - A brief  description of the applicable
Moody's Investors  Service,  Inc. rating symbols with respect to preferred stock
and their meanings (as published by Moody's Investors Service, Inc.) follows:

PREFERRED STOCK RATINGS (MOODY'S)

Preferred stock rating symbols and their definitions are as follows:

     aaa:  An issue  which is rated  'aaa'  is  considered  to be a  top-quality
preferred stock.  This rating indicates good asset protection and the least risk
of dividend impairment within the universe of preferred stocks.

     aa: An issue  which is rated  'aa' is  considered  a  high-grade  preferred
stock.  This rating indicates that there is a reasonable  assurance the earnings
and asset  protection will remain  relatively well maintained in the foreseeable
future.

     a:  An  issue  which  is  rated  'a' is  considered  to be an  upper-medium
preferred stock. While risks are judged to be somewhat greater than in the 'aaa'
and 'aa'  classifications,  earnings  and asset  protection  are,  nevertheless,
expected to be maintained at adequate levels.

     baa:  An issue  which is rated  'baa' is  considered  to be a medium  grade
preferred stock, neither highly protected nor poorly secured. Earnings and asset
protection  appear  adequate at present but may be  questionable  over any great
length of time.

     ba: An issue which is rated 'ba' is considered to have speculative elements
and its future cannot be considered well assured.  Earnings and asset protection
may  be  very  moderate  and  not  well  safeguarded   during  adverse  periods.
Uncertainty of position characterizes preferred stocks in this class.

     b: An issue which is rated 'b'  generally  lacks the  characteristics  of a
desirable  investment.  Assurance of dividend  payments and maintenance of other
terms of the issue over any long period of time may be small.

     caa:  An issue  which is rated 'caa' is likely to be in arrears on dividend
payments. This rating designation does not purport to indicate the future status
of payments.

     ca: An issue  which is rated 'ca' is  speculative  in a high  degree and is
likely to be in arrears on dividends with little likelihood of eventual payment.

     c: This is the lowest rated class of preferred or preference stock.  Issues
so rated can be regarded as having  extremely  poor  prospects of ever attaining
any real investment standing.

     NOTE:  Beginning May 3, 1982, Moody's began applying numerical modifiers 1,
2 and 3 in each rating  classification  from "aa"  through "b" in its  preferred
stock rating  system.  The modifier 1 indicates  that the security  ranks in the
higher end of its generic rating category;  the modifier 2 indicates a mid-range
ranking;  and the modifier 3 indicates  that the issue ranks in the lower end of
its generic rating category.
<PAGE>

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



February 11, 2000



LETTER FROM THE PRESIDENT


Dear contract holder:

It has been more than a year now since the world began counting down the days to
January 1, 2000 and the looming Y2K computer  issue.  The opinions of what might
happen  varied  from those who passed Y2K off as nothing  but media  hysteria to
those who truly believed we were facing a global Armageddon. Well, I am thankful
to  report  that  the New  Year  uneventfully  came and  passed,  and the  world
celebrated the arrival of the year 2000 with much jubilation.

We at Cova were especially glad to see the New Year come as we anxiously awaited
the  closing of the  acquisition  of the Cova  companies  by  Metropolitan  Life
Insurance  Company.  As you are probably  aware,  Metropolitan  announced  their
intention to purchase the Cova companies on August 26, 1999. The transaction was
completed  on  January  6, 2000,  and as I draft  this  letter,  I am pleased to
announce that Cova is now a MetLife company.

For Cova,  this  transaction  meant that we would be affiliated with the largest
life insurance  company in North America,  with more than $400 billion in assets
under  management  and more than $1.7 trillion of life  insurance in force.  For
Cova and its  contract  holders,  being  affiliated  with  MetLife  resulted  in
immediate  benefits as Cova's  ratings  were quickly  upgraded by the  following
rating agencies once the closing was announced:

Standard & Poor's          AA-      (Excellent) for claims-paying ability
Moody's                    Aa2      (Excellent) for financial strength
A.M. Best                  A        (Excellent) for financial strength
Duff & Phelp's             AA+      (Very High) for claims-paying ability

With the deal now behind us, we enter into a planning  stage to determine how we
can  capitalize  on the  synergies  that exist  between the Cova  companies  and
MetLife. For MetLife,  this means a partnership with a company  characterized by
award-winning  service as well as by the value we bring to our contract holders.
For Cova, this means access to a wealth of resources offered by MetLife.

We look forward to a prosperous and enterprising  future as a MetLife company--a
future  that will  allow us to offer even  greater  value to  you--our  contract
holders.  Of course,  it is to our contract  holders that we provide this annual
report of the fund  managers  in the Cova  Series  Trust.  Also  enclosed is the
financial  report for the General American Capital Company Money Market Fund. We
thank you for placing your long-term retirement needs in the hands of Cova.

Sincerely,
[Sig L.J. Stensrud] [GRAPHIC OMITTED]
L.J. Stensrud
President and CEO
Cova Life Sales Company

[Cova logo]  [GRAPHIC OMITTED]


<PAGE>

--------------------------------------------------------------------------------
Small Cap Stock Portfolio                        For the year ended 12/31/99
Managed by J.P. Morgan Investment Management

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

The Small Cap Stock  Portfolio  finished  the year  strong up  44.56%.  The fund
outperformed its benchmark,  the Russell 2000 Index1 in the year ending December
31,1999.

The broad  small cap market  narrowly  edged past the S&P 500 for the year.  The
Russell  2000 Index was up 21.26% for the 12 months  ending  December  31, 1999,
while the S&P 5002  returned  21.04%  over the same  period.  Once again  growth
indices  dominated  by  technology  shares led the market,  while  value  stocks
lagged.  The Russell  2000 Growth  Index3 was up 43.09% for the 12 month  period
versus the Russell 2000 index +21.26% and the Russell 2000 Value Index4, -1.49%.

The portfolio's  outperformance  can be attributed to stock selection and sector
allocation.  The decision to overweight  in the  technology  sector  allowed the
portfolio  to end the year  well  ahead of the  benchmark.  For the past  twelve
months, SDL Inc. (+1,000.3%),  a company that manufactures  semiconductor lasers
and fiber optic  products had the biggest impact on portfolio  performance.  The
company  rallied in-line with other tech  infrastructure  companies that enhance
broadband capabilities.  Orbital Sciences Corp. (-57.8%), a company that designs
and manufactures  space and information  systems,  was the largest  detractor to
performance  over the past 12 months due to earnings  shortfalls  and accounting
restatements.

Though the portfolio went into year-end with significant  overweighted positions
in both technology and communications  companies,  over the month of December we
began  trimming  these  positions.  We've  shifted more assets into the consumer
services  and  insurance  sectors,  which we believe  are  attractively  valued,
relative to their long-term  earnings  potential.  The portfolio  remains highly
diversified and well  positioned for a broadening in the market.  On a valuation
basis,  our  internal  valuation  tools,  as well as  current  price-to-earnings
ratios,  are still near historical  extremes in favor of small caps.  Given both
the prolonged  underperformance  of the small-cap market and relative valuation,
we continue to believe  small-cap  stocks are undervalued  relative to large-cap
stocks. In addition we believe that the portfolio,  which is highly diversified,
is well positioned to absorb volatility.

1 The Russell 2000 Index is an unmanaged index  consisting of the stocks of 2000
U.S.-based  companies.  The Index does not include  fees or expenses  and is not
available for direct investment.

2 The S&P 500 Index is an  unmanaged  index  consisting  of stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

3 The  Russell  2000  Growth  Index  is an  unmanaged  index  and  measures  the
performance of those Russell 2000 companies with higher price-to-book ratios and
higher forecasted growth values. The index does not include fees or expenses and
is not available for direct investment.

4 The Russell 2000 Value Index  measures the  performance  of those Russell 2000
companies with lower  price-to-book  ratios and lower forecasted  growth values.
This index does not include  fees or expenses  and is not  available  for direct
investment.

Marian U. Pardo
Alexandra Wells
Portfolio Managers

J.P. Morgan Investment Management Inc.

<TABLE>
<CAPTION>

Top 10 Portfolio Holdings by Market Value
As of 12/31/99

                                           % of portfolio
------------------------------------------ ------------------
<S>                                        <C>
Human Genome Sciences Inc.                 2.6
------------------------------------------ ------------------
Microstrategy Inc.                         2.2
------------------------------------------ ------------------
Checkfree Holdings Inc.                    1.8
------------------------------------------ ------------------
Applied Micro Circuits Corp.               1.7
------------------------------------------ ------------------
Georgia Gulf Corp.                         1.3
------------------------------------------ ------------------
Geon Co.                                   1.3
------------------------------------------ ------------------
Advanced Fibre Communications Inc.         1.3
------------------------------------------ ------------------
Cooper Cameron Corp.                       1.2
------------------------------------------ ------------------
Wellman Inc.                               1.1
------------------------------------------ ------------------
Allegiance Telecom Inc.                    1.1
------------------------------------------ ------------------
</TABLE>

<TABLE>
<CAPTION>

-----------------------------------------------------------------------
Sector Allocation (% of portfolio market value)
As of 12/31/99
-----------------------------------------------------------------------

JPM small cap pie chart


<S>                                                <C>
Technology                                         35.1
Healthcare/Drugs                                   10.6
Finance                                               9
Basic Industry                                      7.6
Consumer Services                                   6.5
Capital Goods                                       3.6
Energy                                              3.6
Consumer Staples                                    3.1
Utilities                                           2.5
Other                                              18.4
-----------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                      Small Cap Stock Portfolio, managed by
            J.P. Morgan Investment Management vs. Russell 2000 Index
                            Growth Based on $10,000+
                                  [Line Graph]

JPM small cap vs Russell 2000 plot points
               JPM Small Cap                  Russell 2000
<S>                <C>                          <C>
                   10000                        10000
"6/96"              9955                         9967
                   10091                        10001
"12/96"            10825                        10521
                   10089                         9977
"6/97"             11630                        11595
                   13371                        13320
"12/97"            13135                        12874
                   14739                        14169
"6/98"             13753                        13508
                   10797                        10787
"12/98"            12426                        12546
                   11834                        11865
"6/99"             13172                        13710
                   13293                        12844
"12/99"            17963                        15172
</TABLE>



<TABLE>
<CAPTION>

----------------------------- ---------------- ----------- -------------------
                              Average Annual

                              Return1

----------------------------- ---------------- ----------- -------------------
                              1 Year           3 Year      Since inception+
----------------------------- ---------------- ----------- -------------------
<S>                           <C>              <C>         <C>
Small Cap Stock Portfolio,
managed by JPMIM              44.56%           18.23%      17.30%
----------------------------- ---------------- ----------- -------------------
Russell 2000 Index            21.26%           13.08%      10.87%
----------------------------- ---------------- ----------- -------------------
</TABLE>

+Performance is shown from date of initial public offering, May 1, 1996.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate  future  results.  The value of an  investment  in the Small Cap
Stock Portfolio  managed by J.P. Morgan  Investment  Management  (JPMIM) and the
return on the investment will fluctuate,  and redemption  proceeds may be higher
or lower than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger HySales software. Comparison line graphs chart the hypothetical
growth of $10,000  over a given  historical  period of time.  Although  data are
gathered from reliable sources, accuracy and completeness cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Quality Bond Portfolio                              For the year ended 12/31/99
Managed by J.P. Morgan Investment Management

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

The Quality Bond Portfolio provided a total return of -1.54% for the year ending
December 31, 1999. The Salomon Broad Investment Grade Index1 returned -0.84% for
the same time period.

Bond  yields  ended  the  year  sharply  higher  as  investors   reassessed  the
strengthening  economy and  anticipated  tighter  monetary  policy after the Y2K
turn.  Consumption  continued to grow rapidly as third quarter final GDP at 5.7%
was revised  almost a full  percentage  point above the original  estimate.  The
strong equity rally in December  suggests the Fed's  tightening  action thus far
will do  little to stem  economic  growth.  Low  unemployment,  firm wage  laws,
together with the  unprecedented  external  deficit,  imply the need to slow the
economy to a more  sustainable  pace,  even in the  absence  of any  significant
consumer  price  pressures.  The  Salomon  BIG Index  fell 0.2% for the  quarter
bringing the full year decline to -0.8%.

Earlier in the year,  the Portfolio was  conservatively  positioned in corporate
bonds and held a heavy allocation to mortgage backed securities.  In addition we
maintained an overweight  position in AAA rated agency debenture bonds.  Towards
the end of the year,  the  Portfolio's  largest  positions,  vis-a-vis the major
aggregate indexes,  reflected our positive outlook on mortgages relative to U.S.
Treasuries.  The  corporate  sector  outperformed  Treasuries  during  the  last
quarter.  This was primarily due to the abatement of Y2K fears in the market and
the presence of buyers who had built up cash and were stretching for yield ahead
of the first quarter.  The Portfolio was modestly  overweighted in the corporate
sector and we remained  comfortable with the overweight position in anticipation
of a strong economic backdrop and light near-term supply.

Following  the late  October  Fed  tightening  and their move to  neutral  bias,
Treasury yields fell by approximately  30 basis points.  With the view that this
move put yields below justifiable  levels,  we shifted the Portfolio's  duration
position early in November from neutral to a modest short  position  relative to
the index. We maintained this duration position through the end of the year.

With  little  sign of any  material  slowing  in U.S.  growth,  aside  from some
moderation in the construction  sector,  the U.S. bond market lacked fundamental
support at year-end.  Strong business and consumer  confidence,  a robust equity
market and very buoyant labor market  suggest the need for additional Fed policy
tightening.   The  market  continues  to  discount  an  insufficient  amount  of
tightening  this year in order to slow the economy to an  acceptable  pace. As a
result, we expect to continue to remain defensive in the first half of next year
in terms of the Portfolio's  duration  positions as  U.S.Treasury  yields should
continue to move higher.

1  The  Salomon   Brothers  Broad   Investment-Grade   Bond  Index  (BIG)  is  a
market-capitalized weighted index that includes fixed-rate Treasury,  government
sponsored,  corporate (Baa3/BBB or better) and mortgage securities. The Index is
not available for direct investment and does not reflect any expenses.

Harriet T. Huber
William G. Tennille
Portfolio Managers

<TABLE>
<CAPTION>

J.P. Morgan Investment Management Inc.
------------------------------------------------------------------------------
Asset Allocation (% of portfolio market value)
As of 12/31/99



JPM qual bond pie chart

<S>                                               <C>
U.S. Agency and Corporate Mortgage Backed         53.3
Corporate Investment Grade                        24.3
U.S. Treasury and Agency                          13.6
Asset Backed Securities                            6.3
Corporate High Yield                               1.4
Emerging Market Debt                               1.1
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

      Quality Bond Portfolio, managed by J.P. Morgan Investment Management
             vs. Salomon Brothers Broad Investment-Grade Bond Index
                            Growth Based on $10,000+

                                  [Line Graph]


JPM qual bond vs Salomon plot points
                 JPM Quality Bond          Salomon
<S>               <C>                       <C>
                  10000                     10000
"6/96"            10095                     10129
                  10140                     10318
"12/96"           10577                     10629
                  10488                     10574
"6/97"            10845                     10955
                  11190                     11319
"12/97"           11495                     11652
                  11706                     11840
"6/98"            11983                     12114
                  12481                     12617
"12/98"           12469                     12673
                  12390                     12609
"6/99"            12209                     12497
                  12277                     12588
"12/99"           12277                     12566

</TABLE>

<TABLE>
<CAPTION>

------------------------------------------ -------------------- -------- --------------
                                           Average Annual

                                           Return1

------------------------------------------ -------------------- -------- --------------
                                           1 Year               3 Year   Since
                                                                         inception+
------------------------------------------ -------------------- -------- --------------
<S>                                         <C>                 <C>      <C>
Quality Bond Portfolio,
managed by JPMIM                           -1.54%               5.18%    5.79%
------------------------------------------ -------------------- -------- --------------
Salomon Brothers BIG Index                 -0.84%               5.74%    6.43%
------------------------------------------ -------------------- -------- --------------
</TABLE>

+Performance is shown from date of initial public offering, May 1, 1996.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future  results.  The value of an investment in the Quality Bond
Portfolio managed by J.P. Morgan Investment Management (JPMIM) and the return on
the investment  will fluctuate,  and redemption  proceeds may be higher or lower
than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger HySales software. Comparison line graphs chart the hypothetical
growth of $10,000  over a given  historical  period of time.  Although  data are
gathered from reliable sources, accuracy and completeness cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Select Equity Portfolio                          For the year ended 12/31/99
Managed by J.P. Morgan Investment Management

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

The Select Equity Portfolio  returned 9.71% for the year ended December 31,1999.
Our investment  approach,  which selects  stocks which are the most  undervalued
relative to their  longer term  earnings  and cash flow  prospects,  proved less
effective in a market fiercely driven by price momentum.

The  confluence  of a strong  economy,  abundant  liquidity,  and high  investor
confidence  going into the Year 2000 rollover fueled a stunning  year-end rally.
Stocks  surged  during the final  quarter of 1999,  leading the major indexes to
close out the millennium at record highs. Still, despite outstanding performance
in the  broader  market  averages,  1999 was a turbulent  year with  significant
dispersion in returns between sectors and investment styles.  Once again, growth
outperformed  value,   large-cap  stocks  outperformed   small-cap  stocks,  and
technology  stocks,  despite  a  difficult  first  half,  delivered  spectacular
performance for the year.  Internet  obsession led the technology sector to jump
109% -- a stunning achievement,  particularly following last year's gain of 78%.
Technology  now  accounts  for 30% of the market  capitalization  of the S&P 500
index.1

By  contrast,  six of the sixteen  sectors we track  actually  lost value during
1999:  consumer staples (-12.9%),  utilities  (-9.7%),  transportation  (-9.6%),
drugs (-9.3%),  health service (-7.8%),  and consumer cyclical (-7.8%).  Indeed,
fully 49.5% of the stocks in the S&P 500 finished the year lower.  This explains
why an equal-weighted  version of the index would have produced roughly one-half
the index return, or 11.9%, for the year.

Like the  market,  the sector  performance  within the fund  showed  both a wide
distribution of individual  returns and a narrow  concentration of outperforming
issues. Stock selection among technology issues was particularly beneficial. Sun
Microsystems  gained 262% while  Internet  optimism also  propelled  holdings in
Cisco   Systems   (+131%)  and  EMC  Corp   (+116%).   Improving   semiconductor
supply/demand  characteristics,  together  with  explosive  growth  in  wireless
communications,  powered Texas Instruments shares 126% higher. Underweighting PC
makers Dell and Compaq, which  underperformed  during the year, also contributed
to results. On the other hand, stock picks in the multi-industry group performed
poorly. Waste Management was the worst performer in the portfolio, losing 63% of
its value as it restated  earnings  and lowered  forecasts.  Underweighting  GE,
whose 54% gain  accounted for almost 10% of the rise in the S&P 500 index,  also
hurt results.

The strength of high-profile  equity indexes  despite notable  increases in bond
yields and measured  price  inflation  was arguably the defining  feature of the
financial  market  action in 1999.  The Federal  Reserve's  active  pursuit of a
generous  monetary  policy  on the eve of the  calendar  date  change  to  2000,
coincident with high investor  confidence,  produced this result. Going forward,
we  believe  the  medium-term  goal  will  be  tighter,  not  easier,   monetary
conditions.  Rising interest rates should curb euphoric consumer  confidence and
spending,  and could dampen upside potential for U.S. stocks.  Technology may be
particularly  vulnerable in this scenario,  since stocks in this sector trade at
2.5 times the market  multiple  and  currently  claim  over 80% of net  domestic
mutual fund inflows.

Peggy Adams
Thomas M. Luddy
Portfolio Managers

J.P. Morgan Investment Management Inc.

1 The S&P 500 Index is an  unmanaged  index  consisting  of stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

<TABLE>
<CAPTION>

---------------------------------------------------------------------
Sector Allocation (% of portfolio market value)
As of 12/31/99



JPM select equity pie chart

<S>                             <C>
Technology                      24.6
Finance                          9.7
Telephone                        9.3
Multi-Industry                   8.1
Drugs                            6.9
Energy                           6.4
Basic Industry                   6.2
Consumer Staples                   6
Services                         5.7
Other                           17.1

</TABLE>

<TABLE>
<CAPTION>

Top 10 Portfolio Holdings by Market Value
As of 12/31/99

                                 % of portfolio

--------------------------------- -----------------
<S>                               <C>
Microsoft Corp.                   5.3
--------------------------------- -----------------
Exxon Mobil Corp.                 4.3
--------------------------------- -----------------
Tyco International Ltd.           3.1
--------------------------------- -----------------
Cisco Systems Inc.                3.1
--------------------------------- -----------------
General Electric Co.              3.0
--------------------------------- -----------------
Sun Microsystems Inc.             2.0
--------------------------------- -----------------
Intel Corp.                       2.0
--------------------------------- -----------------
AT&T Corp.                        1.9
--------------------------------- -----------------
MCI WorldCom Inc.                 1.9
--------------------------------- -----------------
Rohm & Haas Co.                   1.7
--------------------------------- -----------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                       Select Equity Portfolio, managed by
               J.P. Morgan Investment Management vs. S&P 500 Index
                            Growth Based on $10,000+

                                  [Line Graph]


JPM select equity vs S&P 500 plot points
                 JPM Sel Equity                  S&P 500
<S>                   <C>                         <C>
                      10000                       10000
"6/96"                 9852                       10252
                      10004                       10507
"12/96"               10837                       11323
                      10932                       11574
"6/97"                12966                       13531
                      14372                       14481
"12/97"               14224                       14835
                      15930                       16842
"6/98"                16147                       17332
                      14384                       15547
"12/98"               17496                       18791
                      17779                       19664
"6/99"                19476                       20984
                      16955                       19608
"12/99"               19195                       22460
</TABLE>


<TABLE>
<CAPTION>

------------------------------------------- ------------------------ --------
                                            Average Annual Return1
------------------------------------------- ------------------------ --------
                              1 Year      3 Year       Since
                                                       inception+
----------------------------- ----------- ------------ ----------------
<S>                           <C>         <C>          <C>
Select Equity Portfolio,
managed by JPMIM              9.71%       20.92%       19.44%
----------------------------- ----------- ------------ ----------------
S&P 500 Index                 21.04%      27.56%       23.93%
----------------------------- ----------- ------------ ----------------
</TABLE>

+Performance is shown from date of initial public offering, May 1, 1996.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future results.  The value of an investment in the Select Equity
Portfolio managed by J.P. Morgan Investment Management (JPMIM) and the return on
the investment  will fluctuate,  and redemption  proceeds may be higher or lower
than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger HySales software. Comparison line graphs chart the hypothetical
growth of $10,000  over a given  historical  period of time.  Although  data are
gathered from reliable sources, accuracy and completeness cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Large Cap Stock Portfolio                          For the year ended 12/31/99
Managed by J.P. Morgan Investment Management

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

The  Large Cap Stock  Portfolio  returned  17.64%  for the year  ended  December
31,1999.  The S&P 5001 returned 21.04% during this period,  posting record highs
by climbing to a record 1,469.25 for the year.

After a strong 1998 and first half of 1999,  the third and fourth  quarters were
difficult  ones for the Large Cap Stock  Portfolio.  In the  second  half of the
year,  the equity market  reverted back to a very narrow group of  outperforming
stocks as investors  sought out the companies  with positive  earnings and price
momentum.

During  the latter  half of the year,  investors  tended to focus on  short-term
earnings,  projecting  them forward  indefinitely,  which was a challenge to the
performance of the portfolio.  The investment strategy employed by the portfolio
focuses on normalized  earnings and intermediate growth rates, thus it tended to
be challenged by the unprecedented market environment that we experienced during
the  latter  part  of the  year.  In  addition,  while  the  portfolio  is  well
diversified and its risk controls are robust,  during times of extreme  internal
market  divergence,  even modest  exposures to common risk factors such as price
momentum can result in out of scale performance results.

Finally,  our analysts depend on accurate financial data from the companies that
they cover to set their earnings  forecasts.  Companies that look  attractive to
our analysts are overweighted in the portfolio and in some instances,  less than
candid disclosures by company management followed by divergent reported earnings
resulted in a sharp correction in stock prices. In particular,  underperformance
in  the  second  half  of the  year  was  led by  Waste  Management,  which  was
overweighted  and detracted  from  relative  performance  due to the  accounting
issues discussed above. Strong relative  performance in the tech sector added to
performance  but was more than offset by  challenges  from the  Services  sector
(primarily due to an overweight in Service Corp.) and Insurance (an  underweight
in AIG and an overweight in UnumProvident  was pressed by the market's  momentum
buying in AIG).  Additionally,  difficulty  with American Home Products and diet
pill litigation also hurt performance.

We remain confident in our investment process and risk controls, and expect that
the historically  wide spread between the most and least attractive names in our
universe suggests opportunities ahead.

1 The S&P 500 Index is an  unmanaged  index  consisting  of stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

John M. Devlin, Jr.
James Wiess
Portfolio Managers
J.P. Morgan Investment Management Inc.


<TABLE>
<CAPTION>

Top 10 Portfolio Holdings by Market Value
As of 12/31/99

                                 % of portfolio
--------------------------------------------------
<S>                               <C>
Microsoft Corp.                   5.9
--------------------------------- ----------------
General Electric Co.              4.1
--------------------------------- ----------------
Cisco Systems Inc.                3.9
--------------------------------- ----------------
Intel Corp.                       3.2
--------------------------------- ----------------
Exxon Mobil Corp.                 3.0
--------------------------------- ----------------
Lucent Technologies Inc.          2.6
--------------------------------- ----------------
Wal-Mart Stores Inc.              2.4
--------------------------------- ----------------
SBC Communications Corp.          2.1
--------------------------------- ----------------
MCI WorldCom Inc.                 2.0
--------------------------------- ----------------
Procter & Gamble Co.              2.0
--------------------------------- ----------------
</TABLE>

<TABLE>
<CAPTION>

Top 10 Portfolio Sectors (% of portfolio market value)
As of 12/31/99

JPM Large Cap pie chart

<S>                                    <C>
Data Processing/Electronics            29.1
Finance                                10.1
Telephone                               8.4
Drugs                                   7.9
Multi-Sector/Misc. Industrial           7.6
Retail                                  6.6
Consumer Staples                        6.1
Energy                                  5.6
Services                                  5
Other                                  13.6
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                      Large Cap Stock Portfolio, managed by
               J.P. Morgan Investment Management vs. S&P 500 Index
                            Growth Based on $10,000+

                                  [Line Graph]


JPM Large Cap vs. S&P 500 plot points

                 JPM Large Cap                S&P 500
<S>                <C>                         <C>
                   10000                       10000
"6/96"             10237                       10252
                   10419                       10507
"12/96"            11467                       11323
                   11724                       11574
"6/97"             13863                       13531
                   14902                       14481
"12/97"            15238                       14835
                   17516                       16842
"6/98"             18192                       17332
                   16400                       15547
"12/98"            20161                       18791
                   20840                       19664
"6/99"             22731                       20984
                   21170                       19608
"12/99"            23717                       22460
</TABLE>

<TABLE>
<CAPTION>

------------------------------------------ ---------------------
                                           Average Annual

                                           Return1

------------------------------------------ ---------------------
                              1 Year    3 Year   Since inception+
----------------------------- --------- -------- ----------------------
<S>                           <C>       <C>      <C>
Large Cap Stock Portfolio,
managed by JPMIM              17.64%    27.50%   26.52%
----------------------------- --------- -------- ----------------------
S&P 500 Index                 21.04%    27.56%   23.93%
----------------------------- --------- -------- ----------------------
</TABLE>

+Performance is shown from date of initial public offering, May 1, 1996.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate  future  results.  The value of an  investment  in the Large Cap
Stock Portfolio  managed by J.P. Morgan  Investment  Management  (JPMIM) and the
return on the investment will fluctuate,  and redemption  proceeds may be higher
or lower than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger HySales software. Comparison line graphs chart the hypothetical
growth of $10,000  over a given  historical  period of time.  Although  data are
gathered from reliable sources, accuracy and completeness cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
International Equity Portfolio                     For the year ended 12/31/99
Managed by J.P. Morgan Investment Management

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

The International Equity Portfolio returned 28.52% for the year-end December 31,
1999. The Portfolio outperformed the benchmark, MSCI EAFE Index1, which returned
27.30% for the same time period.

This  outperformance  reflects  added  value from stock  selection  in all major
regions:  the United Kingdom,  continental Europe, and particularly Japan. Japan
was the best performer amongst the major markets, reflecting both the surprising
strength of its economy as well as signs of corporate restructuring.  Two of our
Japanese  holdings  that  performed  quite well were  Softbank,  the  technology
company with Internet interests,  and Sony, which has transformed itself from an
audio-visual  hardware  manufacturer to an entertainment  conglomerate  with its
PlayStation.   Another  holding,   Mitsubishi  Chemical  has  been  increasingly
proactive in managing  costs and  improving  profitability.  Amongst the smaller
markets,  Hong Kong and Singapore did  particularly  well,  with the  surprising
strength of the Asia region's  recovery  driving the returns to levels that even
outperformed Japan.

Looking forward,  the prospect of a further round of monetary policy  tightening
by central banks in the first  quarter may dampen  sentiment  towards  equities.
However,  the background of continuing global economic growth is supportive.  In
the UK we believe  economic growth is set to continue,  although the prospect of
further interest rate increases is likely to prove to be a dampening  effect. As
for  vulnerability in respect to Federal  tightening,  the Japanese central bank
will maintain an easy monetary  policy,  but the market may pause after a strong
1999.  Continental  Europe continues to look attractive with low inflation and a
strong  improvement  in  corporate  earnings.  There is also  still  significant
potential for corporate  restructuring,  and the  expectation of a high level of
mergers and acquisition and initial public offering activity.

1 The Morgan Stanley Capital International Europe,  Australia and Far East Index
is an unmanaged index and is an aggregate of 15 individual  country indexes that
collectively  represent  many of the major markets of the world.  The Index does
not include fees or expenses and is not available for direct investment.

Nigel Emmett
Paul Quinsee

Portfolio Managers
J.P. Morgan Investment Management Inc.


<TABLE>
<CAPTION>

-----------------------------------------------------------------
Country Allocation (% of portfolio market value)
As of 12/31/99


JPM Int. Equity pie chart

<S>                    <C>
United Kingdom         17.9
Japan                  19.3
France                 11.5
Germany                10.8
Netherlands             8.6
Switzerland             6.9
Spain                   4.8
Italy                   4.2
Sweden                  3.5
Other                  12.5
</TABLE>

<TABLE>
<CAPTION>

Top 10 Portfolio Holdings by Market Value
As of 12/31/99

                                 % of portfolio

------------------------------------- ---------------
<S>                                   <C>
Mannesmann AG                         2.4
------------------------------------- ---------------
LM Ericcson                           2.3
------------------------------------- ---------------
Total Cie Francaise Petroles (Fina)   2.0
------------------------------------- ---------------
BP Amoco Plc                          2.0
------------------------------------- ---------------
Telefonica S.A.                       1.8
------------------------------------- ---------------
Nokia Oyj                             1.7
------------------------------------- ---------------
Roche Holding AG                      1.7
------------------------------------- ---------------
Nippon Telegraph and Telephone Corp.  1.6
------------------------------------- ---------------
Vodafone Group Plc                    1.6
------------------------------------- ---------------
Vivendi                               1.5
------------------------------------- ---------------

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

<PAGE>

<TABLE>
<CAPTION>

  International Equity Portfolio, managed by J.P. Morgan Investment Management
                               vs. MSCI EAFE Index
                            Growth Based on $10,000+

                                  [Line Graph]


JPM IE VS MSCI EAFE plot points
                 JPM Int. Equity           MSCI EAFE
<S>               <C>                        <C>
                  10000                      10000
"6/96"            10172                      10059
                  10149                      10054
"12/96"           10859                      10221
                  11032                      10068
"6/97"            12003                      11383
                  12090                      11310
"12/97"           11491                      10432
                  12913                      11974
"6/98"            13189                      12109
                  11008                      10396
"12/98"           13107                      12553
                  13372                      12736
"6/99"            13851                      13069
                  14230                      13651
"12/99"           16846                      15979

</TABLE>

<TABLE>
<CAPTION>

----------------------------------------- ---------------------
                                 Average Annual

                                   Return1

---------------------------------- ---------------- -------- ---------------
                                   1 Year           3 Year   Since
                                                             inception+
---------------------------------- ---------------- -------- ---------------
<S>                                <C>              <C>      <C>
International Equity Portfolio,
managed by JPMIM                   28.52%           15.80%   15.26%
---------------------------------- ---------------- -------- ---------------
MSCI EAFE Index                    27.30%           16.00%   13.64%
---------------------------------- ---------------- -------- ---------------
</TABLE>

+Performance is shown from date of initial public offering, May 1, 1996.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future results.  The value of an investment in the International
Equity Portfolio  managed by J.P. Morgan Investment  Management  (JPMIM) and the
return on the investment will fluctuate,  and redemption  proceeds may be higher
or lower than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger HySales software. Comparison line graphs chart the hypothetical
growth of $10,000  over a given  historical  period of time.  Although  data are
gathered from reliable sources, accuracy and completeness cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Bond Debenture Portfolio                 For the year ended 12/31/99
Managed by Lord, Abbett & Co.

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

Market Review

1999 was a  difficult  year for bond  investors.  Interest  rates  began to rise
during the first and second  quarter  of 1999 on the heels of  exceptional  U.S.
economic  growth.  Despite  little hard evidence of  increasing  wages or rising
basic materials costs, the strength of the U.S. economy sparked concerns about a
surge in  inflation.  Given these  conditions,  the U.S.  Federal  Reserve Board
increased  its key,  short-term  interest  rate  three  separate  times in 1999.
Throughout  the year,  inflationary  fears  continued to plague the bond market.
Investors  worried  that  continued  growth in the U.S.  economy  and rising oil
prices  would  spark   inflation  even  though  excess  capacity  in  industrial
materials, a competitive world economy, high productivity,  and low unemployment
were still prominent. This tug of war between continued U.S. economic growth and
the fear of escalating inflation resulted in one of the flattest bond markets in
recent  years,  and many bond prices ended the year in decline.  The notion that
additional interest rate increases may lie ahead merely added to the ills of the
U.S. bond market.

Portfolio Review

Overall,   high-yield  bonds  held  up  better  than  government  bonds  despite
challenging  market  conditions  and the fact that interest rates rose 200 basis
points   (2%)   during   the  past  15   months.   The   Portfolio's   focus  on
high-yield/lower-rated  bonds  enabled  it to  perform  well  when  compared  to
traditional government or investment-grade bond portfolios. Throughout the year,
over  65% of the  Portfolio  consisted  of  high-yield  bonds  in  order to take
advantage  of the  tremendous  yield  advantages  over  Treasuries.  Convertible
securities,  which posted solid  returns as the stock  market  advanced,  helped
boost the  Portfolio's  performance.  We  continued  to find  good  value in the
technology,  drug,  telecommunications  and media  sectors.  We  maintained  our
moderate exposure to mortgage-backed securities, investing mainly in new, higher
coupon FNMA bonds that were acquired at discount prices. If inflation remains in
check,  we may  increase our exposure to these  mortgage  securities  in lieu of
Treasuries.

Outlook

We believe that the economy is experiencing a return to the inflation  levels we
had before the global  deflationary  prices of 1998,  rather than a new level of
high inflation.  We will continue to be watchful of the Fed in light of talks of
a rate hike in early 2000. However, we feel that bonds represent excellent value
given  today's  level of  inflation,  and will  continue to be attractive if the
inflation  level remains in the area of 2-3%.  While in the short term we do not
anticipate a meaningful decline in interest rates, we remain encouraged by signs
such as lower  housing  starts,  low  inflation,  and a U.S.  government  budget
surplus.  Typically,  these signs indicate that the U.S. economy is slowing -- a
factor which would bode well for the bond markets.

Christopher J. Towle
Portfolio Manager
Lord, Abbett & Co.

<TABLE>
<CAPTION>

Top 10 Corporate Holdings by Market Value
As of 12/31/99

                                           % of portfolio
------------------------------------------ ----------------
<S>                                        <C>
NTL Inc.                                   2.0
------------------------------------------ ----------------
United Pan-Europe Communications NV        1.2
------------------------------------------ ----------------
Intermedia Communications of Florida Inc.  1.2
------------------------------------------ ----------------
Exodus Communications Inc.                 1.2
------------------------------------------ ----------------
Devon Energy Corp.                         1.2
------------------------------------------ ----------------
EchoStar Communications Corp.              1.1
------------------------------------------ ----------------
McLeodUSA Inc.                             1.0
------------------------------------------ ----------------
Iron Mountain Inc.                         1.0
------------------------------------------ ----------------
Sinclair Broadcast Group, Inc.             1.0
------------------------------------------ ----------------
Call-Net Enterprises Inc.                  0.9
------------------------------------------ ----------------
</TABLE>

<TABLE>
<CAPTION>

-------------------------------------------------------------
Portfolio Composition by Credit Quality

Ratings                                       % of portfolio

--------------------------------------------- ----------------
<S>                                             <C>
U.S. Treasury and Agency                        13.6
AA                                               1.0
A                                                1.8
BBB                                             10.1
BB                                              18.7
B                                               40.4
CCC                                              2.5
NR                                              11.9
</TABLE>

<TABLE>
<CAPTION>

-----------------------------------------------------
Top Portfolio Sectors (% of portfolio market value)
As of 12/31/99


LA Bond Deb pie chart

<S>                                        <C>
High Yield                                 61.3
U.S. Treasury and Agency                   13.6
Convertibles                               15.4
Other                                       4.7
Preferred Stock                             0.5
Convertible Preferred Stock                   2
Common Stock                                2.5
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

          Bond Debenture Portfolio, managed by Lord Abbett vs. Indices2
                            Growth Based on $10,000+

                                  [Line Graph]


LA bond deb vs indices plot points

             LA Bond Deb        ML Conv Ind    FB Hi Yield Ind    Salomon BIHGI

<S>            <C>                <C>              <C>               <C>
"6/96"         10000              10000            10000             10000
               10202              10069            10022             10129
"12/96"        10718              10288            10398             10318
               11359              10685            10857             10629
"6/97"         11433              10720            11017             10574
               12148              11722            11493             10955
"12/97"        12779              12895            12033             11319
               13053              12776            12228             11652
"6/98"         13711              13874            12595             11840
               13792              13768            12754             12114
"12/98"        13198              12232            11970             12617
               13870              13917            12299             12673
"6/99"         14083              14648            12501             12609
               14005              15758            12646             12497
"12/99"        13813              15686            12443             12588
               14342              20083            12702             12566

</TABLE>

<TABLE>
<CAPTION>

----------------------------------------- --------------------- ----------
                                          Average Annual

                                     Return1

----------------------------------------- --------------------- ----------
                                  1 Year       3 Year     Since
                                                          inception+
--------------------------------- ------------ ---------- ---------------
<S>                                <C>          <C>        <C>
Bond Debenture Portfolio

managed by Lord Abbett             3.40%        8.30%      10.32%
--------------------------------- ------------ ---------- ---------------
First Boston High Yield Index2     3.28%        5.37%      6.98%
--------------------------------- ---------------------- ---------------
Salomon Brothers Broad

Investment High Grade Index2       -0.84%       5.74%      6.43%
--------------------------------- ------------ ---------- ---------------
Merrill Lynch All

Convertible Index2                 44.31%       22.93%     20.23%
--------------------------------- ------------ ---------- ---------------
</TABLE>

+Performance is shown from date of initial public offering, May 1, 1996.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future results. The value of an investment in the Bond Debenture
Portfolio  managed  by  Lord  Abbett  and  the  return  on the  investment  will
fluctuate,  and  redemption  proceeds may be higher or lower than an  investor's
original cost.

2 The First  Boston High Yield Index is  representative  of the lower rated debt
(including  straight-preferred stocks) investments in the portfolio; the Merrill
Lynch All Convertible Index is representative of the  equity-related  securities
in the  portfolio;  and Salomon  Brothers Broad  Investment  High Grade Index is
representative of the high-grade debt in the portfolio. The three indices chosen
have  elements  of these  three  categories,  but  since  there is no one  index
combining all three categories,  these three separate indices may not be a valid
comparison  for the  Portfolio.  You may not  directly  invest  in any of  these
indices. The indices do not reflect any expenses. Performance data is historical
and includes  changes in share price and  reinvestment  of dividends and capital
gains.

Performance numbers are net of all Portfolio operating expenses, but they do not
include the  administrative  fee, the insurance risk charge, the annual contract
maintenance  charge or the 5%  withdrawal  charge  imposed by the Cova  variable
annuity  contract.  If this performance  information  included the effect of the
insurance charges, performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger  HySales  software and Bloomberg.  Comparison line graphs chart
the  hypothetical  growth of  $10,000  over a given  historical  period of time.
Although  data are gathered  from reliable  sources,  accuracy and  completeness
cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Mid-Cap Value Portfolio                 For the year ended 12/31/99
Managed by Lord, Abbett & Co.

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

Market Review

After a tough start in early 1999,  value investors were rewarded briefly in the
second quarter as  performance  in the stock market  broadened out after several
quarters of very narrow  leadership.  The stocks of mid-sized  companies handily
outperformed  the  large-cap  growth  stocks that had dominated the attention of
investors.  Stocks then  retreated  during the third  quarter as fears of rising
interest rates and slower earnings growth dampened investors' enthusiasm. Market
leadership  again narrowed and only a few specific  industries were able to post
gains.  Performance across various market indices was similar, unlike earlier in
the year when large capitalization stocks were the dominant leaders. Once again,
stocks  snapped back in the final  quarter of the year.  However,  only a narrow
group of high  performers  continued  to  dominate  the  market as the stocks of
technology  and  communication  companies  overwhelmed  the  performance  of the
broader indices.  As evidence,  the S&P Mid-Cap 400 BARRA Value Index (mid-sized
companies  whose stocks are  considered  "value"  oriented) was up only 2.3% for
1999,  while the S&P Mid-Cap 400 BARRA Growth Index  (mid-sized  companies whose
stocks are considered "growth" oriented) advanced by 28.7%.1

Portfolio Review

Technology stocks performed  strongly  throughout the year and,  consistent with
the overall  market,  the  Portfolio  benefited  from its  technology  holdings.
Investments  in the electric  utilities  sector  performed well as a result of a
trend toward  deregulation  in the  industry.  Energy stocks were among the best
performers  during  the third  quarter,  and the  Portfolio  benefited  from its
overweighting   in  this  sector.   Financial  stocks  were  among  the  weakest
performers.  We consciously reduced the Portfolio's  exposure to banks and other
financial  companies  in 1998 and  benefited  in early 1999 from that  decision.
However,  the few financial  company  stocks that we held  (primarily  insurance
companies) provided positive  contributions as fears of aggressive interest rate
hikes by the Federal Reserve  moderated and the prospect for insurance  industry
price hikes improved late in the year. Despite the bounce back in financials, we
will probably  remain  underweighted  in this group,  as we see few catalysts to
drive strong performance in this sector.

Outlook

With stocks of mid-sized  companies selling at appealing discounts in comparison
to  large-company  stocks and with many mid-sized  companies  displaying  strong
fundamentals  and  promising  business  developments,  we believe the  potential
reward opportunities in the mid-cap value market are excellent.  In our opinion,
the greater risk now exists in stocks that have experienced the strongest recent
performance;  primarily large companies with strong expected earnings growth and
technology  companies.  We feel these stocks have become very expensive relative
to their fundamental business  characteristics.  We expect that a trend favoring
value  stocks  will  resume  in  2000.   We  look   forward  to  executing   our
research-driven, value-based investment strategy in such an environment.

Edward von der Linde
Portfolio Manager
Lord, Abbett & Co.

1The S&P Mid-Cap 400 Index  consists of 400  domestic  stocks  chosen for market
size,  liquidity,  and industry group  representation.  The S&P/BARRA Growth and
Value Indexes are  constructed by dividing the stocks in an index according to a
single attribute:  book-to-price  ratio. This splits the index into two mutually
exclusive groups designed to track two of the predominant  investment  styles in
the  U.S.   equity  market.   The  Value  Index  contains   stocks  with  higher
book-to-price  ratios;  conversely,  the Growth Index includes stocks with lower
book-to-price ratios. Indices cited are unmanaged,  do not reflect the deduction
of fees or expenses and are not available for direct investment.

<TABLE>
<CAPTION>

Top 10 Holdings by Market Value
As of 12/31/99

                                                   % of portfolio
-------------------------------------------------- ---------------
<S>                                                <C>
Dynergy Inc.                                       4.0
-------------------------------------------------- ---------------
Polymer Group Inc.                                 3.8
-------------------------------------------------- ---------------
Cabletron Systems Inc.                             3.2
-------------------------------------------------- ---------------
CK Witco Corp.                                     3.1
-------------------------------------------------- ---------------
Varian Medical Systems Inc.                        3.1
-------------------------------------------------- ---------------
Varian Semiconductor Equipment Associates Inc.     2.9
-------------------------------------------------- ---------------
Mylan Laboratories Inc.                            2.9
-------------------------------------------------- ---------------
Illinova Corp.                                     2.8
-------------------------------------------------- ---------------
Caremark Rx Inc.                                   2.6
-------------------------------------------------- ---------------
EOG Resources Inc.                                 2.4
-------------------------------------------------- ---------------
</TABLE>

<TABLE>
<CAPTION>

------------------------------------------------------------
Top 10 Portfolio Sectors (% of portfolio market value)
As of 12/31/99


LA mid cap pie chart

<S>                                     <C>
Energy                                  15.5
Finance                                 11.2
Utilities                               15.8
Not Classified                           8.4
Other                                    1.8
Capital Goods                            2.2
Technology                               8.2
Basic Industry                           7.8
Consumer Non Cyclicals                  22.1
Consumer Cyclicals                         7
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

    Mid-Cap Value Portfolio, managed by Lord Abbett vs. Russell Midcap Index2
                            Growth Based on $10,000+

                                  [Line Graph]

LA mid cap vs Rus mid cap plot points

                 LAmid cap          Russ mid cap
<S>                <C>                <C>
                   10000              10000
                   10440              10571
"12/97"            10490              10689
                   11361              11844
"6/98"             11308              11665
                    9383               9935
"12/98"            10606              11767
                   10125              11712
"6/99"             11829              12984
                   10940              11814
"12/99"            11211              13851
</TABLE>


<TABLE>
<CAPTION>

------------------------------------------- ---------------------
                            Average Annual

                            Return1

--------------------------- ---------------------
                            1 Year     Since

                                   inception+

--------------------------- ---------------------
<S>                         <C>        <C>
Mid-Cap Value Portfolio

managed by Lord Abbett      5.71%      4.95%
--------------------------- ---------------------
Russell Midcap Index2       17.71%     14.77%
--------------------------- ---------------------
</TABLE>

+Index is shown from the first full month since Portfolio's inception.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future results.  The value of an investment in the Mid-Cap Value
Portfolio  managed  by  Lord  Abbett  and  the  return  on the  investment  will
fluctuate,  and  redemption  proceeds may be higher or lower than an  investor's
original cost.

2 The  Russell  Midcap  Index  measures  the  performance  of the  800  smallest
securities in the Russell 1000 Index,  which represent  approximately 35% of the
total market capitalization. The index does not reflect any expenses.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger  HySales  software and Bloomberg.  Comparison line graphs chart
the  hypothetical  growth of  $10,000  over a given  historical  period of time.
Although  data are gathered  from reliable  sources,  accuracy and  completeness
cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Large Cap Research Portfolio                      For the year ended 12/31/99
Managed by Lord, Abbett & Co.

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

Market Review

The year was  characterized  by  continued  overall  strength in both the equity
market and the U.S.  economy,  but also by rising  interest  rates and continued
global deflationary  pressures.  These factors combined to create an environment
that, among large  companies,  favored a very select group of growth stocks with
stable earnings  growth.  With the exception of a brief broadening of the market
during  the second  quarter,  investors  stayed  with  names  familiar  to them,
investing in companies that  exhibited  strong  earnings and recent  outstanding
stock performance.

Portfolio Review

The Portfolio's performance was helped by our exposure to the technology sector.
We are now  beginning  to pare back the  Portfolio's  allocation  to  technology
stocks.  The proceeds  from those sales will most likely be used to increase our
allocation to cyclical stocks such as paper, chemicals and electrical equipment,
as well as other  industrial  stocks that tend to reflect the  improving  global
economies.

We also began  focusing  some  attention on the property and casualty  insurance
sector,  and  will  seek out  companies  in this  market  segment  that  display
improving  fundamentals.  At the same time, we were generally  underweighted  in
financial  companies,  which worked to the  Portfolio's  advantage since many of
these stocks continued to struggle as interest rates increased.  Our holdings in
health care  services hurt the  Portfolio,  as political  issues and  government
influence  hampered the performance of these  companies.  Furthermore,  electric
utilities stocks,  which typically do not perform well in a rising interest rate
environment, also underperformed.

Outlook

We anticipate  that the global  economy will  maintain  steady  improvement.  We
continue to be encouraged by low inflation rates and minimal trade  restrictions
around the world.  As we begin the New Year,  we believe that global  cyclicals,
(paper,  chemicals  and  electric  equipment)  are among the best  values in the
market.  Many financial services companies  currently display solid fundamentals
and, save for an increase in short-term  interest rates by the Federal  Reserve,
we will likely add to our exposure in this area.

There are some signs that the U.S.  economy may be moderating.  As consumer debt
levels  climb,  and  mortgage  refinancings,  which  reduce  consumers'  monthly
mortgage  payments,  decrease,  a slowdown  in consumer  spending  is  possible.
Consequently,  we remain moderately underweighted in consumer stocks, especially
those that are highly sensitive to changes in economic activity.

Robert Morris
Portfolio Manager
Lord, Abbett & Co.

<TABLE>
<CAPTION>

Top 10 Holdings by Market Value
As of 12/31/99

                                                 % of
                                                 portfolio

------------------------------------------------ -------------
<S>                                              <C>
Exxon Mobil Corp.                                4.4
------------------------------------------------ -------------
Unisys Corp.                                     3.3
------------------------------------------------ -------------
Computer Sciences Corp.                          2.9
------------------------------------------------ -------------
Qualcomm Inc.                                    2.8
------------------------------------------------ -------------
Aon Corp.                                        2.5
------------------------------------------------ -------------
AT&T Corp.                                       2.3
------------------------------------------------ -------------
Apple Computer Inc.                              2.2
------------------------------------------------ -------------
Marsh & McLennan Co. Inc.                        2.2
------------------------------------------------ -------------
First Data Corp.                                 2.2
------------------------------------------------ -------------
Compaq Computer Corp.                            2.1
------------------------------------------------ -------------
</TABLE>

<TABLE>
<CAPTION>

------------------------------------------------------------------
Top 10 Portfolio Sectors (% of portfolio market value)
As of 12/31/99


LA lg cap pie chart

<S>                                      <C>
Capital Goods                            6.5
Conglomerates                            1.1
Technology                              22.9
Basic Industry                           7.4
Transportation                           0.4
Consumer Non Cyclicals                     9
Consumer Cyclicals                      10.6
Energy                                   9.9
Finance                                 14.5
Utilities                                7.4
Not Classified                           1.9
Other                                    8.4
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

     Large Cap Research Portfolio, managed by Lord Abbett vs. S&P 500 Index
                            Growth Based on $10,000+

                                  [Line Graph]

LA lg cap vs S&P500 plot points

                 LA Large Cap         S&P500
<S>                <C>                <C>
                   10000              10000
                   10040              10532
"12/97"             9926              10789
                   11298              12249
"6/98"             11452              12606
                   10035              11307
"12/98"            12014              13666
                   12436              14301
"6/99"             13631              15261
                   13131              14261
"12/99"            15083              16335
</TABLE>


<TABLE>
<CAPTION>

-------------------------------- --------------------- ---------------
                                 Average Annual

                                 Return1

-------------------------------- --------------------- ---------------
                                 1 Year                Since
                                                       inception+
-------------------------------- --------------------- ---------------
<S>                              <C>                   <C>
Large Cap Research Portfolio,
managed by Lord Abbett           25.54%                18.96%
-------------------------------- --------------------- ---------------
S&P 500 Index                    21.04%                23.05%
-------------------------------- --------------------- ---------------
</TABLE>

+Index is shown from first full month since Portfolio's inception.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate  future  results.  The value of an  investment  in the Large Cap
Research  Portfolio managed by Lord Abbett and the return on the investment will
fluctuate,  and  redemption  proceeds may be higher or lower than an  investor's
original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova. The index returns for the graph above were generated by
Cova from CDA Wiesenberger  HySales  software.  Comparison line graphs chart the
hypothetical  growth of $10,000 over a given historical period of time. Although
data are gathered from reliable  sources,  accuracy and  completeness  cannot be
guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Developing Growth Portfolio                         For the year ended 12/31/99
Managed by Lord, Abbett & Co.

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

Market Review

The year was interesting  for the stock markets.  Many of the broad indexes (S&P
5001,  Russell 20002,  etc.) posted returns in excess of 20%.  However,  overall
performance of these indexes was driven by a relatively  narrow group of stocks.
Stocks  of  technology  and  internet  companies,  which  were  subject  to some
volatility,  influenced  performance  the most in the  small-cap  growth  sector
throughout the year.

Portfolio Review

Careful bottom-up stock selection contributed to the Portfolio's positive return
throughout the year. The Portfolio's  overall performance was most significantly
affected by our overweighting in technology  stocks,  which benefited from rapid
multiple  expansion and strong earnings growth.  In addition,  the Portfolio was
overweighted in the retail and leisure  industries,  where we uncovered  several
opportunities as a result of our ongoing, proprietary research.

We reduced our exposure to the healthcare  stocks as influence from  Washington,
D.C. and market speculation  regarding possible  government  intervention,  made
1999 a disappointing year for the healthcare sector. Many information technology
(IT)  services  companies  also  experienced  some  difficulty  surrounding  Y2K
spending.  In addition,  the Portfolio was  underweighted in financial  services
stocks,  because we did not believe  this area  offered the  long-term  earnings
growth potential we sought. With the exception of a resurgence in energy stocks,
we saw very few "themes"  emerge during the third quarter.  Our best  investment
returns were company-specific rather than sector-wide.

For the remainder of the year, we continued our aggressive  pursuit of companies
with strong earnings and the potential for outstanding  growth.  The Portfolio's
performance was positively  impacted by companies in the technology  outsourcing
area that focus on helping  corporate  America  implement  and operate  Internet
businesses.  Some of the smallest  companies we owned posted  earnings  slightly
below  expectations,  in some cases citing business slowdowns due to anticipated
Y2K problems.  The technology  weighting in the Portfolio  expanded  solely as a
function of the strong  performance by companies in the  technology  universe in
recent months.

Outlook

We are  encouraged  that the economy  continues to exhibit  steady  growth,  but
remain  watchful of consumer debt levels and interest  rates, as well as overall
consumer confidence.  In the New Year, we believe that many small companies will
experience solid earnings growth.  Based on our belief that many small companies
currently have attractive fundamentals and offer very good relative value versus
large-company  stocks,  we expect  small-cap  stocks to  deliver  good  relative
performance in the future.  The Portfolio  management team continues to focus on
companies with strong earnings potential and outstanding growth prospects across
a diverse group of industries.

Stephen J. McGruder
Portfolio Manager
Lord, Abbett & Co.

1The S&P 500  Index is an  unmanaged  index  consisting  of stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

2The Russell 2000 Index is an unmanaged  index  consisting of the stocks of 2000
U.S.-based  companies.  The Index does not include  fees or expenses  and is not
available for direct investment.

<TABLE>
<CAPTION>

Top 10 Holdings by Market Value
As of 12/31/99

                                              % of portfolio
--------------------------------------------- ---------------
<S>                                           <C>
Cambridge Technology Partners Inc.            3.0
--------------------------------------------- ---------------
S1 Corp.                                      2.8
--------------------------------------------- ---------------
NBC Internet Inc. Class A                     2.6
--------------------------------------------- ---------------
Teletech Holdings Inc.                        2.4
--------------------------------------------- ---------------
Plantronics, Inc.                             2.4
--------------------------------------------- ---------------
Sawtek Inc.                                   2.3
--------------------------------------------- ---------------
Micros Systems Inc.                           2.2
--------------------------------------------- ---------------
Radisys Corp.                                 2.1
--------------------------------------------- ---------------
Xircom Inc.                                   1.8
--------------------------------------------- ---------------
Student Advantage Inc.                        1.5
--------------------------------------------- ---------------
</TABLE>

<TABLE>
<CAPTION>

-----------------------------------------------------------------------------
Top 10 Portfolio Sectors (% of portfolio market value)
As of 12/31/99


LA dev growth pie chart

<S>                                     <C>
Technology                              26.4
Health Care                              7.1
Consumer Discretionary                  26.9
Consumer Staples                         2.2
Other Energy                             4.2
Materials and Processing                 3.1
Producer Durables                        9.8
Auto and Transportation                  0.9
Financial Services                       4.7
Utilities                                4.9
Not Classified                           4.4
Other                                    5.4
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

   Developing Growth Portfolio, managed by Lord Abbett vs. Russell 2000 Index2
                            Growth Based on $10,000+

                                  [Line Graph]

LA dev grow vs Rus 2000 plot points

               LA Dev Growth      Russell 2000
<S>               <C>                <C>
                  10000              10000
                  11190              10732
"12/97"           10552              10372
                  11732              11416
"6/98"            11419              10883
                   8927               8691
"12/98"           11248              10108
                  11509               9560
"6/99"            13020              11046
                  12289              10348
"12/99"           14901              12224
</TABLE>


<TABLE>
<CAPTION>

--------------------------------- --------------------- ---------------
                                 Average Annual

                                  Return1

--------------------------------- --------------------- ---------------
                                  1 Year                Since
                                                        inception+
--------------------------------- --------------------- ---------------
<S>                               <C>                   <C>
Developing Growth Portfolio

managed by Lord Abbett            32.47%                18.35%
--------------------------------- --------------------- ---------------
Russell 2000 Index2               21.26%                8.87%
--------------------------------- --------------------- ---------------
</TABLE>

+Index is shown from the first full month since Portfolio's inception.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate  future  results.  The value of an investment in the  Developing
Growth  Portfolio  managed by Lord Abbett and the return on the investment  will
fluctuate,  and  redemption  proceeds may be higher or lower than an  investor's
original cost.

2 The Russell 2000 Index is an unmanaged index  consisting of the stocks of 2000
U.S.-based  companies.  The Index does not include  fees or expenses  and is not
available for direct investment.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger  HySales  software and Bloomberg.  Comparison line graphs chart
the  hypothetical  growth of  $10,000  over a given  historical  period of time.
Although  data are gathered  from reliable  sources,  accuracy and  completeness
cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Lord Abbett Growth and Income Portfolio             For the year ended 12/31/99
Managed by Lord, Abbett & Co.

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

Market Review

Since 1997,  low interest  rates and a  deceleration  in earnings drove the U.S.
equity market.  This environment favored a very select group of large-cap stocks
that had stable  earnings  growth.  Rather than venturing  into unknown  waters,
investors  stayed the course and continued to purchase  names  familiar to them,
remaining with companies that exhibited strong earnings and/or good recent stock
performance.  The first quarter of 1999 saw a continuation  of this trend,  with
large-cap growth stocks continuing to dominate the market. In the second quarter
we saw a  broadening  of the market,  where for the first time in many  quarters
value outperformed growth, and small- and mid-cap stocks outperformed  large-cap
issues.  Towards the end of the year, the trend reversed once again,  and growth
stocks  returned to favor.  Global  growth rates  continued to surge  throughout
1999, instilling  inflationary  concerns in many investors.  The Federal Reserve
Board  responded by initiating a series of fall rate hikes that have  normalized
U.S. interest rates from their record lows last year.

Portfolio Review

In early 1999,  we sold some of our  holdings in  non-cyclical  stocks,  such as
technology,  healthcare and  pharmaceuticals,  because they  approached  what we
believed to be their full  values.  We then used the proceeds to build or add to
positions in stocks of undervalued  cyclical  companies in the manufacturing and
commodities  industries.  When cyclical stocks advanced in April,  the Portfolio
was well positioned to benefit from the upswing.  Anticipating  some improvement
in the global  economy,  we made an early entry into the energy sector that paid
off well in both the  first  half of the year and in the third  quarter.  Rising
interest  rates in the latter  part of the year  caused  interest-rate-sensitive
sectors  such as electric  utilities  and  financial  services to  underperform.
However,  technology stocks  demonstrated  tremendous  relative strength despite
their high  valuations.  Over the  course of the year,  the  Portfolio  remained
underweighted in financial services companies in anticipation of rising interest
rates,  although  we  maintained  a focus on  property  and  casualty  insurance
companies,   as  this  market   segment   continues  to  benefit  from  industry
consolidation.  We were well positioned to benefit from the leadership  position
of the  technology  sector,  and many of our technology  holdings  posted strong
gains.  We also  increased  our  exposure  in  basic  materials  industries,  in
anticipation of further global economic recovery in 2000 and beyond.

Outlook

We expect to see global economic growth continue  throughout the coming year. In
response,  we are  investing in  companies  that are likely to benefit from this
recovery,  such as those  producing  basic  materials and capital goods.  In the
U.S.,  some  signs  are  emerging  that the  economy  may be  moderating,  which
diminishes the risk of significant future U.S. interest rate hikes. As a result,
we are  reconsidering  financial  services  stocks,  many of which display solid
fundamentals at attractive  prices.  We believe that any possibility of a future
interest  rate  increase is already  reflected  in the low stock prices of these
companies.

W. Thomas Hudson Jr.
Portfolio Manager
Lord, Abbett & Co.



<TABLE>
<CAPTION>

Top 10 Holdings by Market Value
As of 12/31/99

                                                     % of portfolio
---------------------------------------------------- -----------------
<S>                                                  <C>
International Paper Co.                              2.8
---------------------------------------------------- -----------------
Exxon Mobil Corp.                                    2.6
---------------------------------------------------- -----------------
Alcoa Inc.                                           2.5
---------------------------------------------------- -----------------
Oracle Corp.                                         2.5
---------------------------------------------------- -----------------
American General Corp.                               2.4
---------------------------------------------------- -----------------
Honeywell International Inc.                         2.3
---------------------------------------------------- -----------------
AT&T Corp.                                           2.2
---------------------------------------------------- -----------------
Aon Corp.                                            2.1
---------------------------------------------------- -----------------
Dow Chemical Co.                                     2.0
---------------------------------------------------- -----------------
IBM Corp.                                            2.0
---------------------------------------------------- -----------------
</TABLE>

<TABLE>
<CAPTION>

-------------------------------------------------------------------------
Top 10 Portfolio Sectors (% of portfolio market value)
As of 12/31/99

LA G&I pie chart


<S>                                      <C>
Capital Goods                            6.7
Conglomerates                            1.2
Technology                              18.7
Basic Industry                            11
Consumer Non-Cyclicals                   9.4
Consumer Cyclicals                       9.7
Energy                                  11.8
Finance                                   17
Utilities                               10.9
Other                                    3.6
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

       Lord Abbett Growth and Income Portfolio, managed by Lord Abbett vs.
                                 S&P 500 Index2
                            Growth Based on $10,000+

                                  [Line Graph]


Lord Abbett G&I vs S&P500 plot points

                  LA               S&P 500
<S>              <C>                <C>
                 10000              10000
                  9829              10053
"6/99"           10958              10727
                 10083              10024
"12/99"          11138              11482

</TABLE>

<TABLE>
<CAPTION>

----------------------------------- ----------------
                                 Total Return 1

----------------------------------- ----------------
                                    Since

                                   inception+

----------------------------------- ----------------
<S>                                 <C>
Lord Abbett Growth and Income
Portfolio, managed by Lord Abbett   11.38%
----------------------------------- ----------------
S&P 500 Index 2                     16.79%
----------------------------------- ----------------
</TABLE>

+Index is shown from first full month since inception (1/8/99).

1 "Total Return" is calculated  including  reinvestment of all income  dividends
and capital gain  distributions.  Results  represent past performance and do not
indicate future results.  The value of an investment in the LA Growth and Income
Portfolio and the return on the investment both will  fluctuate,  and redemption
proceeds may be higher or lower than an investor's original cost.

2  The  S&P  500  Index  is  an  unmanaged  index  generally  considered  to  be
representative of stock market activity.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
Cova from CDA Wiesenberger  HySales  software.  Comparison line graphs chart the
hypothetical  growth of $10,000 over a given historical period of time. Although
data are gathered from reliable  sources,  accuracy and  completeness  cannot be
guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Balanced Portfolio                                  For the year ended 12/31/99
Managed by Mississippi Valley Advisors

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

The stock  market  finished  the year with a  phenomenal  surge and the S&P 5001
gained  21.04% for the year.  While  substantial,  these  gains  were  miniscule
compared to the 85%  increase in the NASDAQ  Composite  Index2.  It was only the
second time in the composite's  history that it was able to rally more than 40%.
Given that the S&P 500 has  advanced  for eight of those nine  years,  one could
call for some caution looking forward. Most market strategists have some concern
for the market in 2000. GDP, corporate  profits,  and inflation concerns will be
major factors in the determination of the success of the stock market next year.

The bond  market  ended the  reporting  period,  and entire  year,  in  negative
territory.  The bellwether 30-year bond ended the quarter down 4%, and ended the
year down over 15%.  With the last of three rate hikes in 1999 on  November  16,
the Fed felt confident  that a 5.50% Fed funds rate would be a sufficient  level
to help balance the economy.  Many  bond-market  strategists  and economists are
calling for three more rate hikes in the first six months of the year 2000. This
summer's  6.28% high in the  30-year  bond has been  surpassed.  Most likely the
stock market will give us an additional clue as to the Fed's next rate hike.

The prospect of  declining  economic  growth and  corporate  profits  suggests a
defensive stock mix.

Peter Merzian
Portfolio Manager

Mississippi Valley Advisors

1 The S&P 500 Index is an  unmanaged  index  consisting  of stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

2 The NASDAQ  Composite  Index is a  market-value  weighted  index of all common
stocks listed on NASDAQ.

<TABLE>
<CAPTION>

Top 10 Portfolio Holdings by Market Value
As of 12/31/99

                                           % of portfolio
------------------------------------------ -----------------
<S>                                        <C>
FNMA Bond (6.0%, 2013)                     5.0%
------------------------------------------ -----------------
U.S. Treasury Note (7.25%, 2004)           3.8
------------------------------------------ -----------------
U.S. Treasury Note (6.625%, 5/15/07)       3.7
------------------------------------------ -----------------
U.S. Treasury Note (6.0%, 8/15/09)         2.4
------------------------------------------ -----------------
Applied Materials Inc.                     2.1
------------------------------------------ -----------------
KLA-Tencor Corp.                           2.0
------------------------------------------ -----------------
Du Pont (E.I.) de Nemours (8.25%, 2006)    1.9
------------------------------------------ -----------------
Wal-Mart Stores Inc.                       1.9
------------------------------------------ -----------------
U.S. Treasury Note (6.375%, 2002)          1.8
------------------------------------------ -----------------
U.S. Treasury Note (6.375%, 2000)          1.8
------------------------------------------ -----------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------
Top 10 Portfolio Sectors (% of portfolio market value)
As of 12/31/99

MVA Balanced pie chart


<S>                                     <C>
Consumer Growth                         11.6
Technology                              13.6
Interest Sensitive                        10
Consumer Staples                         4.3
Industrial Cyclicals                       7
Energy                                   2.8
Capital Goods                            2.2
Consumer Cyclicals                       0.5
Corporate Securities                    12.4
U.S. Treasury and Agency Securities     25.9
Other                                    9.7
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                         Balanced Portfolio, managed by

                     Mississippi Valley Advisors vs. Indices
                            Growth Based on $10,000+

                                  [Line Graph]


MVA Balanced vs S&P500 and Salomon Bros. Broad

                    MVA Bal.            S&P 500          Salomon Bros. Broad
<S>                  <C>                <C>                     <C>
                     10000              10000                   10000
                     10510               9926                   10060
"12/97"              10601              10169                   10356
                     11346              11545                   10523
"6/98"               11327              11881                   10767
                     10760              10657                   11213
"12/98"              12013              12881                   11263
                     12139              13480                   11207
"6/99"               12887              14384                   11107
                     12222              13441                   11188
"12/99"              12870              15396                   11168
</TABLE>


<TABLE>
<CAPTION>

------------------------- ---------------------- ---------------
                          Average Annual

                          Return1

------------------------- ---------------------- ---------------
                           1 Year                 Since
                                                 inception+
------------------------------------------- ---------------
<S>                        <C>                    <C>
Balanced Portfolio,
managed by MVA              7.14%                 10.60%
------------------------------------------- ---------------
S&P 500 Index              21.04%                 18.84%
------------------------------------------- ---------------
Salomon Brothers

BIG Index                  -0.84%                  4.52%
------------------------------------------- ---------------
</TABLE>

+Index is shown from the first full month since Portfolio's inception.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not  indicate  future  results.  The value of an  investment  in the Balanced
Portfolio  managed by  Mississippi  Valley  Advisors (MVA) and the return on the
investment will fluctuate,  and redemption  proceeds may be higher or lower than
an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger HySales software. Comparison line graphs chart the hypothetical
growth of $10,000  over a given  historical  period of time.  Although  data are
gathered from reliable sources, accuracy and completeness cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Equity Income Portfolio                             For the year ended 12/31/99
Managed by Mississippi Valley Advisors

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

The Equity Income Portfolio finished the year with a 2.51% return, compared to a
20.92% return of its  benchmark  Russell 1000 Index.1  Earlier in the year,  the
Portfolio  benefited from continued strength in the U.S. economy,  and improving
economic  trends  worldwide  helped focus  investor  attention  back on cyclical
stocks.  In addition,  higher  interest  rates during the period put pressure on
some of the more overvalued higher multiple growth stocks,  which in turn helped
the valued  segment of the market show  improvement.  The fourth quarter of 1999
proved to be a disappointing one for value investors. Rising interest rates once
again took their toll on banks and utilities.  Consumer product stocks turned in
mixed performances,  while pharmaceuticals lagged the overall market. Technology
stocks turned in a strong performance,  as did our industrial cyclical holdings,
which were benefiting from a strong economy.  Oil companies took a breather from
their good showing  during the first  three-quarters  of the year, as oil prices
stopped going up.

The normal catalysts for value stocks to do well (a strong economy, accelerating
earnings growth and rising interest rates), have all taken place, but the market
continues  to  focus  on  large  cap  growth,  especially  technology,  and more
specifically  Internet related issues. How large the valuation gap can become is
anyone's guess, but it would appear to be at a fairly extreme level at present.

We continue to believe the value sector  holds above  average  return  potential
over  the  next  12-24  months,   especially   with  many  worldwide   economies
strengthening and the U.S. economy continuing to maintain its solid growth.

Gregory A. Glidden
Portfolio Manager

Mississippi Valley Advisors

1 The Russell 1000 Index  consists of the largest 1000  companies in the Russell
3000 Index.  The Index  represents the universe of large  capitalization  stocks
from which most  active  money  managers  typically  select.  The Index does not
include fees or expenses and is not available for direct investment.

<TABLE>
<CAPTION>

Top 10 Portfolio Holdings by Market Value
As of 12/31/99

                                 % of portfolio
--------------------------------- ----------------
<S>                               <C>
SPDR Trust Unit                   5.0
--------------------------------- ----------------
Alcoa Inc.                        2.7
--------------------------------- ----------------
Sysco Corp.                       2.5
--------------------------------- ----------------
Pepsico Inc.                      2.3
--------------------------------- ----------------
USX - U.S. Steel Group Inc.       2.3
--------------------------------- ----------------
GTE Corp.                         2.2
--------------------------------- ----------------
First Data Corp.                  2.2
--------------------------------- ----------------
Murphy Oil Corp.                  2.1
--------------------------------- ----------------
Intel Corp.                       2.1
--------------------------------- ----------------
Baxter International Inc.         2.0
--------------------------------- ----------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------
Top 10 Portfolio Sectors (% of portfolio market value)
As of 12/31/99

MVA equity inc. pie chart

<S>                            <C>
Interest Sensitive             35.3
Energy                          8.3
Consumer Growth                 9.4
Industrial Cyclical            12.3
Consumer Staples                9.1
Technology                      8.6
Capital Goods                     1
Consumer Cyclical               3.3
Other                          12.7

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                       Equity Income Portfolio, managed by
                  Mississippi Valley Advisors vs. Russell 1000
                            Growth Based on $10,000+

                                  [Line Graph]

MVA equity inc vs russ 1000 plot points

                 MVA Equity Inc.       Russell 1000
<S>                 <C>                   <C>
                    10000                 10000
                    10900                 10051
"12/97"             11269                 10353
                    12656                 11737
"6/98"              12427                 12031
                    11266                 10790
"12/98"             12323                 13151
                    12354                 13693
"6/99"              13700                 14670
                    12631                 13701
"12/99"             12632                 15902

</TABLE>

<TABLE>
<CAPTION>

---------------------------- --------------------- -----------------
                                Average Annual

                                Return1

---------------------------- --------------------- -----------------
                                1 Year             Since inception+
---------------------------- --------------------- -----------------
<S>                               <C>                 <C>
Equity Income Portfolio,
managed by MVA                    2.51%               9.78%
---------------------------- --------------------- -----------------
Russell 1000 Index               20.92%              20.39%
---------------------------- --------------------- -----------------
</TABLE>

+Index is shown from the first full month since Portfolio's inception.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future results.  The value of an investment in the Equity Income
Portfolio  managed by  Mississippi  Valley  Advisors (MVA) and the return on the
investment will fluctuate,  and redemption  proceeds may be higher or lower than
an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger HySales software. Comparison line graphs chart the hypothetical
growth of $10,000  over a given  historical  period of time.  Although  data are
gathered from reliable sources, accuracy and completeness cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Growth & Income Equity Portfolio             For the year ended 12/31/99
Managed by Mississippi Valley Advisors

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

The Growth & Income  Equity  Portfolio  finished the year with a 16.17%  return,
compared to a 21.04% return of its benchmark S&P 500 Index.1 Over the year,  the
Portfolio benefited from continued improvement in the global economy,  which had
a direct  impact on energy  stocks and  economically  sensitive  stocks.  In the
second  quarter,  value  investing  came into vogue and small caps  became  more
interesting  than large cap growth.  The fourth  quarter of 1999 staged a strong
recovery  following  the seasonal  weakness  experienced  in the third  quarter.
Despite a more  stringent  Federal  Reserve  policy and nine  years of  economic
expansion,  the equity market posted  double-digit  gains lead by the technology
and telecom  sectors.  For the 5th year in a row,  the equity  market has had an
upward bias despite the fact that it has become more pyramidal in nature in that
as the market moves higher fewer stocks are participating.  This is evidenced by
the fact that 57% of the equities in the S&P 500 posted negative returns for the
year.  Equity  purchases have focused on momentum and ignored value,  thus while
some sectors of the market are overvalued some sectors appear to be undervalued.

Fears of inflation and global economic  expansion have caused the recent back up
in interest rates.  This global recovery should benefit the industrial  cyclical
and capital goods sectors of the market.

With stocks near record valuation  levels,  we continue to be cautious and focus
on the most attractive  relative values that would include specialty  retailers,
financials,  industrial  cyclical and selected  technology stocks. Our portfolio
remains well diversified and biased towards predictable growth.

Equity Committee
Mississippi Valley Advisors

1 The S&P 500 Index is an  unmanaged  index  consisting  of stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

<TABLE>
<CAPTION>

Top 10 Holdings by Market Value
As of 12/31/99

                               % of portfolio
------------------------------ ---------------
<S>                            <C>
BMC Software Inc.              4.1
------------------------------ ---------------
Applied Materials Inc.         3.9
------------------------------ ---------------
KLA-Tencor Corp.               3.7
------------------------------ ---------------
Wal-Mart Stores Inc.           2.9
------------------------------ ---------------
General Electric Co.           2.6
------------------------------ ---------------
Microsoft Corp.                2.5
------------------------------ ---------------
Alcoa Inc.                     2.5
------------------------------ ---------------
Sysco Corp.                    2.5
------------------------------ ---------------
Altera Corp.                   2.4
------------------------------ ---------------
Hewlett Packard Co.            2.3
------------------------------ ---------------
</TABLE>

<TABLE>
<CAPTION>

------------------------------------------------------------
Top 10 Portfolio Sectors (% of portfolio market value)
As of 12/31/99

MVA G&I Equity pie chart

<S>                          <C>
Consumer Growth              21.6
Technology                   28.6
Interest Sensitive           17.6
Industrial Cyclicals         13.7
Energy                          5
Consumer Staples              8.1
Capital Goods                 4.2
Consumer Cyclical             1.2

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                  Growth & Income Equity Portfolio, managed by
                  Mississippi Valley Advisors vs. S&P 500 Index

                            Growth Based on $10,000+

                                  [Line Graph]


MVA G&I Equity vs S&P500 plot points

                    MVA G&I              S&P 500
<S>                  <C>                  <C>
                     10000                10000
                     10772                 9926
"12/97"              10826                10169
                     12191                11545
"6/98"               11976                11881
                     10344                10657
"12/98"              12445                12881
                     12746                13480
"6/99"               14167                14384
                     13006                13441
"12/99"              14457                15396

</TABLE>

<TABLE>
<CAPTION>

----------------------------- ---------------- ----------------
                              Average Annual

                              Return1

----------------------------- ---------------- ----------------
                              1 Year           Since
                                               inception+
----------------------------- ---------------- ----------------
<S>                            <C>              <C>
Growth and Income Equity

Portfolio, managed by MVA      16.17%           15.86%
----------------------------- ---------------- ----------------
S&P 500 Index                  21.04%           18.84%
----------------------------- ---------------- ----------------
</TABLE>

+Index is shown from the first full month since Portfolio's inception.

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate  future  results.  The value of an  investment in the Growth and
Income Equity  Portfolio  managed by Mississippi  Valley  Advisors (MVA) and the
return on the investment will fluctuate,  and redemption  proceeds may be higher
or lower than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger HySales software. Comparison line graphs chart the hypothetical
growth of $10,000  over a given  historical  period of time.  Although  data are
gathered from reliable sources, accuracy and completeness cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Riggs U.S. Government Securities Portfolio          For the year ended 12/31/99
Managed by Riggs Bank N.A.

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

The fixed income markets  experienced their second worst performance in 50 years
during 1999.  Only 1994  surpassed  this year in  generating  negative  rates of
return.  From a year,  which  began  with  expectations  of a  slowing  economy,
accompanied  by declining  rates,  1999 turned into a very powerful bear market.
The continued  residual from both the Russian  default and the Long Term Capital
rescue did not slow the U.S.  economy in 1999.  In fact GDP is  expected to have
grown in excess of 4.00% during the year. In addition,  oil prices,  which began
the year by falling to their lowest level since April 1986, ended 1999 at $25.60
or more than double the low of $11.26 reached in February.

The Federal Reserve took back its three  twenty-five basis point easings of 1998
by tightening 25 basis points in June, August and November.  Granted the easings
of 1998  were  attributable  to the  crisis  surrounding  Russia  and Long  Term
Capital, the tightenings still weighed on the bond market. The resiliency of the
U.S.  economy to withstand the global problems and continue to expand at a 4.00%
rate  surprised  most  economists,  and  probably  the Fed.  Add the  fact  that
unemployment  reached its lowest level since January 1970 and you have a central
bank concerned about inflationary pressures. The only reassuring factor limiting
the Fed from tightening more rapidly was the continued rise in productivity  and
the tame core inflation rate.

The fourth quarter's major highlight surrounded the Y2K issue. The Fed announced
in December  that it would have  tightened  or at least gone to a bias  favoring
tightening had it not been for the uncertainty  surrounding any Y2K glitches. In
addition,  corporations,  banks and  individuals  increased  their  liquidity to
varying  degrees into year-end 1999.  Inventories  and supplies were  stockpiled
"just in case".  The bond market  continued to deteriorate in the fourth quarter
as the majority of economic indicators pointed toward continued strength instead
of any weakening trend.  This combined with the low  unemployment  rate led most
bond  participants  to  question  the "new  paradigm"  of strong  growth and low
inflation.  The  result  was that the yield  curve  flattened  as rates  rose in
anticipation of future tightening in 2000.

Following the end of the Y2K  uncertainty,  the Fed should respond by increasing
interest  rates  in  2000.  We  believe  the  Fed  will  likely  wish to get its
restrictive  monetary policy out of the way before the national  conventions and
presidential  elections.  Thus  the Fed is  likely  to  respond  to any  hint of
inflation  or  continued  strength  in the  economy by hiking  rates.  There are
several caveats to our forecast. The first is that any substantial "meltdown" in
the equity  market would likely short circuit this bear market and force the Fed
to end its  tightening  and even ease to restore  confidence.  The second is the
dollar.  The United  States is running the highest  trade deficit of the western
industrialized nations. Any substantial decline in the dollar could cause a rise
in inflationary  expectations  and rates,  which would have a negative effect on
equities.

John Lockhart
Portfolio Manager
Riggs Bank N.A.

<TABLE>
<CAPTION>

Top Portfolio Holdings by Market Value
As of 12/31/99

                                     % of

                                    portfolio

------------------------------------ --------------
<S>                                  <C>
FHLB (7.2%, 2009)                    17.7
------------------------------------ --------------
FHLB (8.0%, 2009)                    16.3
------------------------------------ --------------
FFCB (7.1%, 2005)                    16.3
------------------------------------ --------------
FHLMC (7.76%, 2009)                  11.4
------------------------------------ --------------
U.S. Treasury Note (6.875%, 2006)    8.4
------------------------------------ --------------
U.S. Treasury Note (6.625%, 2007)    8.3
------------------------------------ --------------
U.S. Treasury Note (6.5%, 2006)      8.2
------------------------------------ --------------
GNMA (7.0%, 2007)                    7.1
------------------------------------ --------------
FNMA (7.40%, 2014)                   6.3
------------------------------------ --------------
</TABLE>

<TABLE>
<CAPTION>

---------------------------------------------------------
Portfolio Composition (% of portfolio market value)
As of 12/31/99

Riggs U.S. Government Securities

<S>                           <C>
FHLB                          34
FFCB                        16.3
FNMA                         6.3
FHLMC                       11.4
GNMA                         7.1
U.S. Treasury               24.9
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                  Riggs U.S. Government Securities, managed by
            Riggs Bank N.A. vs. Lehman Brothers Government Bond Index
                            Growth Based on $10,000+

                                  [Line Graph]

PLOT POINTS

Riggs U.S. Government Securities portfolio vs.
Lehman Bros. Government Bond Index

                                  Riggs Lehman

                 <S>             <C>             <C>
                 "6/99"

                                 10000           10000
                 "12/99"          9882            9935
</TABLE>

<TABLE>
<CAPTION>

------------------------------------------- ----------------
                                            Total Return1
------------------------------------------- ----------------
                                            Since
                                            inception+
------------------------------------------- ----------------
<S>                                          <C>
Riggs U.S. Government Securities
Portfolio, managed by

Riggs Bank N.A.                             -1.18%
------------------------------------------- ----------------
Lehman Brothers Gov. Bond Index             -0.79%
------------------------------------------- ----------------
</TABLE>

+Index is shown from the first full month since Portfolio's inception (11/3/99).

1 "Total Return" is calculated  including  reinvestment of all income  dividends
and capital gain  distributions.  Results  represent past performance and do not
indicate  future  results.  The value of an  investment  in the U.S.  Government
Securities Portfolio managed by Riggs Bank N.A. and the return on the investment
will  fluctuate,  and  redemption  proceeds  may be  higher  or  lower  than  an
investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger HySales software. Comparison line graphs chart the hypothetical
growth of $10,000  over a given  historical  period of time.  Although  data are
gathered from reliable sources, accuracy and completeness cannot be guaranteed.

<PAGE>

--------------------------------------------------------------------------------
Riggs Stock Portfolio                               For the year ended 12/31/99
Managed by Riggs Bank N.A.

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

The equity  markets  were immune to the  travails of the fixed  income  markets.
Higher  productivity,  the "new"  economy  (i.e.  technology),  the Internet and
e-commerce  were the buzzwords that kept the stock market  floating in the ether
of the new valuation  metrics.  The old economy  (anything not  technology)  was
susceptible to the rising trend of interest rates and the  competition  from the
new. The new versus the old produced a dichotomy in the equity  markets that led
to the most narrow momentum driven market in history.

Some  interesting  facts  regarding the unusual stock market  environment in the
past year:

o    A select group1 of about 5% of the stocks in the S&P 5002  produced  nearly
     100% of the index's returns.

o The median stock in the S&P 500 was up only 0.40%.

o    The  technology   sector  at  year-end   constituted   30%  of  the  market
     capitalization  of the S&P 500 and accounted for roughly 70% of the return.
     Technology, up 109% in 1999, was by far the strongest sector.

The strong returns of the past several years (over 20% for each of the past five
years for the S&P 500) are unlikely to be repeated over the next several  years.
Keep in mind, however,  that many stocks have not participated in the success of
late and may benefit to a greater  degree as money shifts from  technology  into
different sectors of the market.  Though technology spending will continue to be
robust  as the  communications  revolution  takes  hold,  the rate of  growth in
several segments of technology will decelerate from the higher-than-trend growth
rate over the last few years. This was partly a function of corporations rushing
to prepare  themselves  for Y2K, as well as the need to offset higher wages with
improving productivity.

Further,  through the downturn in world  economies,  larger  companies have been
able to  maintain  their  earnings  power by  reducing  input  costs  by  taking
advantage of lower  commodity  prices and by squeezing their  suppliers.  As the
world   economies  begin  to  recover  (their  stock  markets  being  a  leading
indicator),  smaller  companies  may have a better  chance of  demonstrating  an
improving  earnings  trend  relative to larger  companies.  In this respect,  we
believe  there may be a broadening  out of stock  market  returns to areas other
than the technology sector. As this happens we are positioned to benefit in this
diversified portfolio.

John Lockhart
Portfolio Manager
Riggs Bank N.A.

1 Microsoft, Cisco, General Electric, Wal-Mart, Oracle Systems, Nortel Networks,
Qualcomm,  Sun Microsystems,  Citigroup,  Intel,  America Online, EMC Corp, Home
Depot,  Lucent  Technologies,  Motorola,  American Intl Group,  Hewlett-Packard,
Texas Instruments, Morgan Stanley Dean Witter, Dell Computer

2 The S&P 500 Index is an  unmanaged  index  consisting  of stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

<TABLE>
<CAPTION>

------------------------------------------------------------------------------
Sector Allocation (% of portfolio market value)
As of 12/31/99

Riggs Stock Portfolio largest sectors

<S>                           <C>
Basic Materials                2.8
Energy                         5.6
Capital Goods                  7.6
Technology                    19.4
Health Care                    9.9
Consumer Cyclical             11.6
Consumer Services              5.6
Consumer Staples                10
Financials                    18.6
Utilities Gas & Electric       3.5
Utilities Telephone            5.4
</TABLE>

<TABLE>
<CAPTION>

Top 10 Portfolio Holdings by Market Value
As of 12/31/99

                                          % of portfolio
----------------------------------------- ----------------
<S>                                       <C>
Safeway, Inc.                             3.7
----------------------------------------- ----------------
Lucent Technologies, Inc.                 2.8
----------------------------------------- ----------------
International Business Machines Corp.     2.7
----------------------------------------- ----------------
Tyco International Ltd.                   2.6
----------------------------------------- ----------------
Philip Morris Co., Inc.                   2.6
----------------------------------------- ----------------
Exxon Mobil Corp.                         2.6
----------------------------------------- ----------------
SCI Systems, Inc.                         2.2
----------------------------------------- ----------------
Cisco Systems, Inc.                       2.2
----------------------------------------- ----------------
Cendant Corp.                             2.1
----------------------------------------- ----------------
Hartford Financial Services Group, Inc.   2.1
----------------------------------------- ----------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                        Riggs Stock Portfolio, managed by

                        Riggs Bank N.A. vs. S&P 500 Index
                            Growth Based on $10,000+

                                  [Line Graph]


Riggs Stock Portfolio vs. S&P 500

                        Riggs Stock       S&P 500

<S>                        <C>             <C>
"6/99"

                           10000           10000
"12/99"                    10178           10804
</TABLE>


<TABLE>
<CAPTION>

------------------------------ ----------------
                               Total Return1
------------------------------ ----------------
                               Since
                               inception+
------------------------------ ----------------
<S>                            <C>
Riggs Stock Portfolio,
managed by Riggs Bank N.A.     1.78%
------------------------------ ----------------
S&P 500 Index                  8.04%
------------------------------ ----------------

</TABLE>

+Index is shown from the first full month since Portfolio's inception (11/3/99).

1 "Total Return" is calculated  including  reinvestment of all income  dividends
and capital gain  distributions.  Results  represent past performance and do not
indicate  future  results.  The value of an  investment  in the Stock  Portfolio
managed by Riggs Bank N.A. and the return on the investment will fluctuate,  and
redemption proceeds may be higher or lower than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include the administrative fee,
the insurance  risk charge,  the annual  contract  maintenance  charge or the 5%
withdrawal  charge  imposed  by the  Cova  variable  annuity  contract.  If this
performance   information   included  the  effect  of  the  insurance   charges,
performance numbers would be lower.

Graph  prepared by Cova.  The index returns in the graph above were generated by
CDA Wiesenberger HySales software. Comparison line graphs chart the hypothetical
growth of $10,000  over a given  historical  period of time.  Although  data are
gathered from reliable sources, accuracy and completeness cannot be guaranteed.

<PAGE>

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


REPORT OF INDEPENDENT AUDITORS





The Board of Trustees and Shareholders
Cova Series Trust:

We have audited the accompanying statements of assets and liabilities, including
the  portfolios  of  investments,  of Small Cap Stock  Portfolio,  Quality  Bond
Portfolio,  Select Equity  Portfolio,  Large Cap Stock Portfolio,  International
Equity Portfolio, Bond Debenture Portfolio,  Mid-Cap Value Portfolio,  Large Cap
Research  Portfolio,  Developing Growth  Portfolio,  Lord Abbett Growth & Income
Portfolio,  Balanced Portfolio,  Equity Income Portfolio, Growth & Income Equity
Portfolio,   Riggs  U.S.  Government  Securities  Portfolio,   and  Riggs  Stock
Portfolio,  portfolios of Cova Series Trust (the Trust), as of December 31, 1999
and the related  statements of operations for the year or periods then ended and
changes in net assets  for each of the years or periods in the  two-year  period
then ended and the financial  highlights for each of the years or periods in the
four-year period then ended. These financial statements and financial highlights
are the  responsibility  of the Trust's  management.  Our  responsibility  is to
express an opinion on these financial  statements and financial highlights based
on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether the  financial  statements  and  financial
highlights are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  Our  procedures  included  confirmation  of securities  owned as of
December 31, 1999 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 Small
Cap Stock Portfolio,  Quality Bond Portfolio, Select Equity Portfolio, Large Cap
Stock  Portfolio,  International  Equity  Portfolio,  Bond Debenture  Portfolio,
Mid-Cap  Value  Portfolio,  Large  Cap  Research  Portfolio,  Developing  Growth
Portfolio,  Lord Abbett Growth & Income Portfolio,  Balanced  Portfolio,  Equity
Income  Portfolio,  Growth & Income  Equity  Portfolio,  Riggs  U.S.  Government
Securities  Portfolio,  and Riggs Stock Portfolio,  as of December 31, 1999, the
results of their operations for the year or periods then ended, changes in their
net assets for each of the years or periods in the  two-year  period  then ended
and the financial  highlights  for each of the years or periods in the four-year
period then ended in conformity with generally accepted accounting principles.

[KPMG logo]  [Graphic omitted]

Boston, Massachusetts
February 4, 2000

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

<PAGE>

COVA SERIES TRUST
SMALL CAP STOCK PORTFOLIO

PORTFOLIO OF INVESTMENTS
December 31, 1999
(Percentage of Net Assets)
<TABLE>
<CAPTION>

---------------------------------------------------------------------------------------
Security                                                                       Value
Description                                                    Shares         (Note 1)
---------------------------------------------------------------------------------------
Common Stocks - 95.2%
Advertising - 0.8%
<S>                                                            <C>          <C>
24/7 Media, Inc.* ..............................................8,800       $  495,000
Digital Impact, Inc.* ..........................................2,700          135,338
Obie Media Corp. ...............................................9,100          105,788
Webstakes.com, Inc.*............................................9,200          181,700
                                                                         -------------
                                                                               917,826

                                                                         -------------
Apparel Retailers - 0.6%
AnnTaylor Stores Corp.*........................................19,800          681,863
                                                                       ---------------
Automotive - 1.0%
Dura Automotive Systems, Inc.* .................................7,000          122,063
Lithia Motors, Inc.* ..........................................14,100          252,038
Monaco Coach Corp.* ............................................9,300          237,731
National R.V. Holdings, Inc.* .................................17,100          329,175
Sonic Automotive, Inc. ........................................15,200          148,200
                                                                       ---------------
                                                                             1,089,207

                                                                       ---------------
Banking - 3.7%
BancorpSouth, Inc. .............................................5,300           86,456
Bank United Corp. .............................................25,300          689,425
Capital Crossing Bank* .........................................7,400           92,500
City National Corp. ............................................9,000          296,438
Colonial Bancgroup, Inc. ......................................39,500          409,813
Commercial Federal Corp. ......................................20,450          364,266
Community First Bankshares, Inc. ..............................22,700          357,525
Creditrust Corp.* ..............................................9,500           73,031
Gold Banc Corp., Inc. ..........................................4,800           43,200
Hamilton Bancorp, Inc.* .......................................14,300          253,825
MicroFinancial, Inc. ...........................................6,500           75,969
National Commerce Bancorp .....................................21,300          483,244
Pacific Century Financial Corp. ...............................13,700          256,019
Republic Security Financial Corp. .............................21,000          150,282
Sterling Bancshares, Inc. ......................................1,900           21,256
Summit Bancshares, Inc. ........................................4,800           88,800
Sun Bancorp, Inc. .............................................13,480          133,958
Westamerica Bancorp ............................................6,500          181,594
                                                                       ---------------
                                                                             4,057,601

                                                                       ---------------
Beverages, Food & Tobacco - 1.2%
American Italian Pasta Co.* ...................................13,700          421,275
Beringer Wine Estates Holdings, Inc.* ..........................8,700          346,913
Keebler Foods Co.* ............................................19,300          542,813
                                                                       ---------------
                                                                             1,311,001

                                                                       ---------------
Building Materials - 0.4%
Caprock Communications Corp.* ..................................8,800          285,450
Elcor Corp. ....................................................5,550          167,194
                                                                       ---------------
                                                                               452,644

                                                                       ---------------
Chemicals - 5.0%
Albemarle Corp. ...............................................24,200          464,338
Bush Boake Allen, Inc.* .......................................14,000          343,875
General Chemical Group, Inc. ..................................27,700           64,056
Gentek, Inc. ..................................................30,100          314,169
Geon Co. (The) ................................................40,700        1,322,750
Georgia Gulf Corp. ............................................45,600        1,387,950
Lyondell Petro Chemical Co. ...................................16,900          215,475
Minerals Technologies, Inc. ....................................5,500          220,344
Wellman, Inc. .................................................61,400        1,143,575
                                                                       ---------------
                                                                             5,476,532

                                                                       ---------------
Commercial Services - 2.9%
FreeMarkets, Inc.* ...............................................600          204,788
Media Metrix, Inc.* ............................................7,600          271,700
Modis Professional Services, Inc.* ............................18,600          265,050
NetRatings, Inc.* ..............................................5,100          245,438
On Assignment, Inc.* ..........................................16,500          492,938
Pfsweb, Inc* ...................................................1,300           48,750
Profit Recovery Group International, Inc. (The) ................3,850          102,266
Regis Corp. ...................................................14,650          276,519
Trimeris, Inc.* ................................................9,200          217,350
Wind River Systems, Inc.* .....................................29,300        1,073,113
                                                                        --------------
                                                                             3,197,912

                                                                        --------------
Communications - 3.9%
Advanced Fibre Communications, Inc.* ..........................29,200        1,304,875
Allegiance Telecom, Inc.* .....................................12,000        1,107,000
Juniper Networks, Inc.* ........................................1,300          442,000
L-3 Communications Holdings, Inc.* ............................17,000          707,625
Seachange International, Inc. .................................13,950          493,481
Williams Communications Group, Inc.* ...........................6,400          185,200
                                                                         -------------
                                                                             4,240,181

                                                                         -------------
Computer Software & Processing - 20.4%
3DO Co. (The)* ................................................21,700          197,335
Accrue Software, Inc.* .........................................8,000          433,000
Agency.COM., Inc.* .............................................2,700          137,700
Aether Systems, Inc.* ..........................................2,000          143,250
Agile Software Corp.* ..........................................1,200          260,681
Akamai Technologies, Inc.* .....................................1,700          556,963
Alteon Websystems, Inc.* .......................................1,500          131,625
Art Technology Group, Inc.* ....................................6,600          845,625
Business Objects S.A. (ADR)* ...................................2,100          280,613
CareInsite, Inc.* ..............................................6,000          483,000
C-bridge Internet Solutions, Inc.* .............................1,000           48,625
CheckFree Corp.* ..............................................17,900        1,870,540
Clarent Corp.* .................................................6,900          536,475
Computer Horizons Corp.* ......................................27,500          445,156
Digex, Inc.* ...................................................4,700          323,125
eGain Communications Corp.* ....................................4,500          169,875
eSPEED, Inc. (Class A)* ........................................7,000          248,938
Excalibur Technologies Corp.* .................................19,200          396,000
Exchange Applications, Inc.* ...................................6,300          352,013
E. Piphany, Inc.* ..............................................1,800          401,625
Gartner Group, Inc. (Class A)..................................17,500          266,875
IDX Systems Corp.* .............................................7,500          234,375
Ilife.com Inc. * ...............................................4,900           22,050
Informatica Corp* ..............................................6,600          702,075
Informix Corp.* ...............................................35,900          410,606
Interleaf, Inc.* ...............................................5,500          184,938
Liberate Technologies, Inc.* ...................................2,800          719,600
Liquid Audio, Inc.* ............................................6,500          170,625
Looksmart, Ltd.* ..............................................12,900          348,300
Mediaplex, Inc.* ...............................................4,100          257,275
Metasolv Software, Inc.* .......................................2,300          188,025
MicroStratetgy, Inc.* .........................................11,000        2,309,980
National Information Consortium, Inc.* .........................6,400          204,800
Net Perceptions, Inc.* ........................................10,900          457,800
Official Payments Corp.* .......................................1,900           98,800
Ondisplay, Inc.* .................................................900           81,788
OpenTV Corp.* ..................................................2,100          168,525
Packeteer, Inc.* ...............................................7,800          553,800
PcOrder.com, Inc.* .............................................4,800          244,800
Peregrine Systems, Inc.* .......................................4,600          387,263
Preview Systems, Inc.* .........................................1,200           77,850
Proxicom, Inc.* ................................................6,000          745,875
Quokka Sports, Inc.* ...........................................8,800          115,500
Rainmaker Systems, Inc.* .......................................5,700          115,425
Retek Inc.* ....................................................5,700          428,925
Sanchez Computer Associates, Inc. .............................16,200          667,238
Software.com, Inc.* ............................................3,700          355,200
Source Information Management Co. (The)* ......................22,400          375,200
Technology Solutions Co.* .....................................13,100          429,025
Tumbleweed Communications Corp.* ..............................10,300          872,925
Verio Inc. ....................................................13,000          600,438
Viant Corp.* ...................................................4,100          405,900
Watchguard Technologies, Inc.* ................................11,200          338,800
WebTrends Corp.* ...............................................4,700          380,700
                                                                         -------------
                                                                            22,183,465

                                                                         -------------
Computers & Information - 0.9%
Va Linux Systems, Inc.* ........................................2,200          454,575
Visual Networks, Inc.* .........................................6,800          538,900
                                                                         -------------
                                                                               993,475

                                                                         -------------
Containers & Packaging - 0.3%
American National Can Group, Inc. .............................14,700          191,100
Ivex Packaging Corp.* .........................................17,400          174,000
                                                                         -------------
                                                                               365,100

                                                                         -------------
Cosmetics & Personal Care - 0.4%
Alberto-Culver Co. (Class B)...................................17,000          438,813
                                                                        --------------
Electric Utilities - 1.0%
Cleco Corp. ...................................................25,800          827,213
Rare Medium Group, Inc.* .......................................7,700          262,763
                                                                         -------------
                                                                             1,089,976

                                                                         -------------
Electronics - 7.3%
ACT Manufacturing, Inc.* ......................................12,300          461,250
Applied Micro Circuits Corp. ..................................14,300        1,819,675
ATMI, Inc.* ...................................................20,400          674,475
Caliper Technologies Corp.* ....................................1,800          120,150
C-Cube Microsystems Inc.* ......................................5,800          361,050
Cobalt Networks, Inc.* .........................................1,900          205,913
E-Tek Dynamics, Inc.* ..........................................6,900          928,913
Exar Corp.* ...................................................13,900          818,363
Finisar Corp.* .................................................3,600          323,550
Power-One, Inc.* ..............................................12,500          572,656
Sage, Inc.* ....................................................2,200           42,625
SDL, Inc. ......................................................4,400          959,200
Silicon Image, Inc.* ...........................................5,400          378,338
Sycamore Networks, Inc.* .........................................400          123,200
World Access, Inc.* ...........................................11,500          221,375
                                                                          ------------
                                                                             8,010,733

                                                                          ------------
Entertainment & Leisure - 2.2%
Anchor Gaming* ................................................16,800          729,750
Boca Resorts, Inc.* ...........................................14,700          143,325
Cinar Corp.* ..................................................20,300          497,350
JAKKS Pacific, Inc.* ...........................................3,500           65,406
Premier Parks, Inc.* ..........................................15,300          441,788
Ticketmaster Online-CitySearch, Inc.* ..........................8,500          326,719
World Wrestling Federation Entertainment, Inc.* ................8,600          148,350
                                                                         -------------
                                                                             2,352,688

                                                                         -------------
Financial Services - 1.7%
Allied Capital Corp. ..........................................23,800          435,838
American Home Mortgage Holdings, Inc.* ........................11,900           78,838
Gabelli Asset Management, Inc.* ...............................14,000          227,500
Heller Financial, Inc. ........................................28,500          571,781
Ocwen Financial Corp.* ........................................24,900          155,625
TD Waterhouse Group, Inc.* ....................................16,700          274,506
Web Street, Inc.* .............................................10,400          128,700
                                                                          ------------
                                                                             1,872,788

                                                                          ------------
Food Retailers - 0.0%
Webvan Group Inc.* .............................................2,100           34,650
                                                                         -------------
Forest Products & Paper - 1.4%
Buckeye Technologies, Inc.* ...................................15,700          233,538
Caraustar Industries, Inc. ....................................31,900          765,600
Universal Forest Products, Inc. ...............................36,200          533,950
                                                                          ------------
                                                                             1,533,088

                                                                          ------------
Health Care Providers - 0.1%
Women First Healthcare, Inc.* .................................14,800           77,700
                                                                        --------------
Heavy Machinery - 3.0%
Applied Science and Technology, Inc.* ..........................8,100          269,199
CNH Global N.V. ...............................................24,300          323,494
Dycom Industries, Inc.* ........................................4,300          189,469
IDEX Corp. ....................................................10,300          312,863
Kennametal, Inc. ...............................................9,100          305,988
Lam Research Corp.* ............................................6,400          714,000
Manitowoc Company, Inc. ........................................6,100          207,400
Smith International, Inc.* ....................................10,100          501,844
Terex Corp.* ..................................................15,800          438,450
                                                                          ------------
                                                                             3,262,707

                                                                          ------------
Home Construction, Furnishings & Appliances - 0.7%
Furniture Brands International, Inc.* .........................18,300          402,600
Stanley Furniture Co., Inc.* ..................................21,100          387,713
                                                                          ------------
                                                                               790,313

                                                                          ------------
Household Products - 0.0%
Jore Corp.*                                                     2,500           19,531
                                                                         -------------
Industrial - Diversified - 0.9%
AptarGroup, Inc. ...............................................7,800          195,975
Shaw Group, Inc.* .............................................19,400          491,063
Symyx Technologies Inc.* ......................................11,600          348,000
                                                                          ------------
                                                                             1,035,038

                                                                          ------------
Insurance - 2.6%
Annuity and Life Re (Holdings) Ltd. ...........................25,100          655,738
E. W. Blanch Holdings, Inc. ....................................1,800          110,250
Fremont General Corp. .........................................66,300          488,963
HealthExtras, Inc.* ...........................................16,100          193,200
MIIX Group, Inc. ...............................................3,700           54,113
Oxford Health Plans, Inc.* ....................................25,800          327,338
Quotesmith.com, Inc.* ..........................................7,300           83,038
RenaissanceRe Holdings Ltd. ...................................21,400          874,725
StanCorp Financial Group, Inc. .................................3,600           90,675
                                                                          ------------
                                                                             2,878,040

                                                                          ------------
Lodging - 0.6%
Aztar Corp.* ..................................................21,400          232,725
Extended Stay America, Inc.* ..................................21,000          160,125
Sun International Hotels Ltd.* ................................10,800          209,250
                                                                          ------------
                                                                               602,100

                                                                          ------------
Media - Broadcasting & Publishing - 3.6%
Entercom Communications Corp.* ................................11,500          759,000
Insight Communications Co., Inc.* .............................14,300          423,638
NBC Internet, Inc. Class A* ....................................2,200          169,950
Radio One, Inc.* ...............................................2,000          184,000
Radio Unica Corp.* ...............................................900           25,988
Spanish Broadcasting System, Inc.* ............................16,400          660,100
TV Guide, Inc..................................................18,200          782,600
Wink Communications, Inc. * ....................................3,200          192,200
World Gate Communications, Inc.* ..............................14,500          689,656
                                                                         -------------
                                                                             3,887,132

                                                                         -------------
Medical Bio - Technology - 1.5%
Affymetrix, Inc.* ..............................................6,200        1,052,063
Maxygen Inc.* ..................................................1,900          134,900
MedQuist, Inc.* ...............................................19,500          503,344
                                                                         -------------
                                                                             1,690,307

                                                                         -------------
Medical Supplies - 4.7%
CONMED Corp.* ..................................................8,000          207,000
Cyberonics, Inc.* .............................................14,300          227,906
Cytyc Corp.* ...................................................2,100          128,231
Eclipse Surgical Technologies, Inc.* ..........................12,400           91,450
IDEXX Laboratories, Inc.* .....................................16,600          267,675
I-STAT Corp.* .................................................16,100          233,450
Kopin Corp. ...................................................26,200        1,100,400
Meade Instruments Corp.* .......................................1,000           28,500
Mettler-Toledo International, Inc.* ...........................25,500          973,781
MKS Instruments, Inc.* ........................................19,800          715,275
ResMed, Inc.* ..................................................8,800          367,400
Sangstat Medical Corp.* .......................................25,600          761,600
                                                                         -------------
                                                                             5,102,668

                                                                         -------------
Metals - 0.9%
Mueller Industries* ...........................................18,600          674,250
Schnitzer Steel Industries, Inc. ..............................15,000          285,000
                                                                         -------------
                                                                               959,250

                                                                         -------------
Oil & Gas - 4.1%
Atmos Energy Corp. ............................................24,500          500,719
Cooper Cameron Corp.* .........................................25,700        1,257,700
Devon Energy Corp. ............................................10,100          332,038
Global Marine, Inc.* ..........................................32,900          546,963
Kinder Morgan, Inc. ...........................................20,500          413,844
National-Oilwell, Inc.* .......................................22,400          351,400
Newfield Exploration Co.* .....................................22,400          599,200
Public Service Co. of North Carolina ...........................9,500          306,969
Spinnaker Exploration Co.* .....................................9,200          129,950
Unit Corp.* ....................................................8,200           63,038
                                                                        --------------
                                                                             4,501,821

                                                                        --------------
Pharmaceuticals - 6.4%
Allscripts, Inc.* .............................................15,900          699,600
BioCryst Pharmaceuticals, Inc.* ................................6,500          191,750
Human Genome Sciences, Inc.* ..................................17,600        2,686,200
IDEC Pharmaceuticals Corp. .....................................9,900          972,675
ILEX Oncology, Inc.* ...........................................5,100          123,038
Ligand Pharmaceuticals* .......................................50,100          645,038
MedImmune, Inc.* ...............................................2,025          335,897
Millennium Pharmaceuticals, Inc.* ..............................6,500          793,000
Triangle Pharmaceuticals, Inc.* ...............................12,900          165,281
Vertex Pharmaceuticals Inc.* ..................................11,500          402,500
                                                                         -------------
                                                                             7,014,979

                                                                         -------------
Real Estate - 3.1%
Arden Realty Group, Inc. (REIT) ...............................20,000          401,250
Centerpoint Properties Corp. (REIT) ............................8,800          315,700
CoStar Group Inc.* .............................................7,300          261,888
Cousins Properties, Inc. (REIT) ...............................14,600          495,488
Macerich Co. (The) (REIT) .....................................12,300          255,994
Manufactured Home Communities, Inc. (REIT) ....................19,400          471,663
Mills Corp. (REIT) ............................................13,500          241,313
Misson West Properties Inc. (REIT) ............................20,900          161,975
Post Properties, Inc. (REIT) ..................................21,867          836,413
                                                                         -------------
                                                                             3,441,684

                                                                         -------------
Restaurants - 0.3%
Papa John's International, Inc.*...............................12,000          312,750
                                                                        --------------
Retailers - 2.0%
1-800-FLOWERS.COM, Inc.* ......................................10,100          107,944
Alloy Online, Inc.* ...........................................17,000          267,750
Barnesandnoble.com inc.* .......................................5,800           82,288
Cost Plus, Inc.* ...............................................5,400          192,375
eToys Inc.* ....................................................1,400           36,750
RoweCom, Inc.* .................................................5,800          263,175
School Specialty, Inc.* .......................................32,300          488,538
Stamps.com, Inc.* ..............................................7,400          308,025
Williams-Sonoma, Inc.* .........................................8,800          404,800
                                                                         -------------
                                                                             2,151,645

                                                                         -------------
Telephone Systems - 2.4%
American Mobile Satellite Corp.* ..............................28,600          602,388
Citadel Communication Corp.* ...................................8,100          525,488
Deltathree.com, Inc.* ..........................................6,700          172,525
Digital Island, Inc.* ..........................................1,600          152,200
IBasis, Inc.* ..................................................2,800           80,500
ITC/ \ DeltaCom, Inc.* ........................................11,200          309,400
Net2Phone, Inc.* ...............................................5,500          252,656
Redback Networks, Inc.* ..........................................700          124,250
TeleCorp PCS, Inc.* ............................................3,300          125,400
Tritel, Inc.* ..................................................3,100           98,231
Z-Tel Technologies, Inc.* ......................................3,400          137,275
                                                                          ------------
                                                                             2,580,313

                                                                          ------------
Textiles, Clothing & Fabrics - 0.4%
Columbia Sportswear Co.* ......................................11,000          236,500
Vans, Inc.* ...................................................12,400          151,900
                                                                          ------------
                                                                               388,400

                                                                          ------------
Transportation - 2.3%
American Classic Voyages Co.* ..................................9,800          343,000
C.H. Robinson Worldwide, Inc. .................................20,800          826,800
PNV.net, Inc.* ................................................21,300          174,394
Travel Services International, Inc.* ...........................9,200           83,950
Werner Enterprises, Inc. ......................................37,275          524,180
Willis Lease Finance Corp.* ...................................29,600          190,550
Wisconsin Central Transport Corp.* ............................24,300          326,531
                                                                         -------------
                                                                             2,469,405

                                                                         -------------
Water Companies - 0.5%
E-Town Corp.....................................................8,800          547,800
                                                                         -------------

TOTAL INVESTMENTS - 95.2%
(Cost $74,481,487)                                                         104,013,126

Other Assets and Liabilities (net) - 4.8%                                    5,298,505
                                                                        --------------

TOTAL NET ASSETS - 100.0%                                                 $109,311,631
                                                                        ===============

</TABLE>
Portfolio Footnotes:

* Non-income producing security.

REIT - Real Estate Investment Trust

ADR - American Depositary Receipt

Cova Series Trust
Quality Bond Portfolio

PORTFOLIO OF INVESTMENTS
December 31, 1999
(Percentage of Net Assets)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------------------------------------
Par                    Security                                                                                            Value
Amount                Description                                                      Coupon        Maturity             (Note 1)
-----------------------------------------------------------------------------------------------------------------------------------
                  Domestic Bonds & Debt Securities - 100.1%
                  Asset Backed Securities - 6.3%
<S>                                                                                    <C>          <C>                <C>
$  400,000        California Infrastructure.....................................       6.420%       09/25/2008         $    390,010
 1,000,000        Chase Credit Master Trust.....................................       6.300%       04/15/2003              999,725
   360,000        Citibank Credit Card Master Trust.............................       5.500%       02/15/2006              340,677
 1,230,000        Citibank Credit Card Master Trust.............................       6.150%       03/10/2011            1,114,165
   730,000        Ford Credit Auto Loan Master Trust............................       5.500%       02/15/2003              720,090
   900,000        MBNA Master Credit Card Trust.................................       7.000%       02/15/2012              882,716
   595,000        Money Store Home Equity Trust (The)...........................       6.485%       12/15/2038              572,833
   500,000        Nationsbank Card Master Trust.................................       6.450%       04/15/2003              500,323
   500,000        Peco Energy Transition Trust..................................       5.800%       03/01/2007              476,178
                                                                                                                       ------------
                                                                                                                          5,996,717

                                                                                                                       ------------
                  Automotive - 1.6%
   155,000        Federal - Mogul Corp..........................................       7.375%       01/15/2006              142,187
    95,000        Federal - Mogul Corp..........................................       7.750%       07/01/2006               88,093
   845,000        Ford Motor Credit Co..........................................       7.375%       10/28/2009              835,893
   500,000        General Motors Acceptance Corp................................       6.750%       11/04/2004              489,578
                                                                                                                       ------------
                                                                                                                          1,555,751

                                                                                                                       ------------
                  Banking - 6.5%
 2,000,000        Chase Manhattan Corp..........................................       9.750%       11/01/2001            2,095,530
   225,000        Fleet Capital Ltd.............................................       7.920%       12/11/2026              209,871
   475,000        Household Finance Corp........................................       5.875%       02/01/2009              421,477
    10,000        NationsBank Corp..............................................       7.250%       10/15/2025                9,287
 2,000,000        Providian National Bank.......................................       6.250%       05/06/2001            1,961,814
 1,500,000        Wachovia Corp.................................................       6.700%       06/21/2004            1,478,042
                                                                                                                     --------------
                                                                                                                          6,176,021

                                                                                                                     --------------
                  Beverages, Food, & Tobacco - 0.2%
   250,000        Smithfield Foods, Inc.........................................       7.625%       02/15/2008              226,250
                                                                                                                     --------------
                  Collateralized Mortgage Obligations - 5.1
 2,200,000        Credit Suisse First Boston Mortgage Securities Corp.(b).......       7.290%       09/15/2009            2,161,377
   252,460        Federal Home Loan Mortgage Corp. (b)..........................       6.500%       07/15/2016              249,737
   150,000        Federal Home Loan Mortgage Corp. (b)..........................       6.500%       09/15/2023              145,978
   150,000        Federal National Mortgage Association (b).....................       6.500%       11/25/2007              147,749
 1,999,338        First Nationwide Trust........................................       6.500%       08/31/2029            1,846,899
   322,113        Ocwen Residential MBS Corp. (144A)^ (b).......................       7.000%       10/25/2040              317,257
                                                                                                                     --------------
                                                                                                                          4,868,997

                                                                                                                     --------------
                  Communications - 0.4%
   735,000        Aerial Communications, Inc. (144A)^...........................            +       02/01/2008              347,439
    70,000        Tele-Communications TCI Group.................................       7.875%       02/15/2026               70,407
                                                                                                                       ------------
                                                                                                                            417,846

                                                                                                                       ------------
                  Corporate Mortgage Backed Securities - 9.9%
   121,015        Chase Commercial Mortgage Securities (b)......................       6.025%       08/18/2007              115,166
 2,000,000        Chase Manhattan Bank - First Union National (b)...............       7.439%       07/15/2009            1,987,850
 1,065,000        Deutsche Mortgage and Asset Receiving Corp. (b)...............       6.538%       02/15/2008            1,002,117
 3,000,000        First Union Lehman Brothers Co. (b)...........................       6.650%       12/18/2007            2,864,535
   165,000        LB Commercial Conduit Mortgage Trust (b)......................       7.325%       09/15/2009              163,082
   400,000        Lehman Brothers Commercial Conduit Mortgage Trust (b).........       6.480%       01/18/2008              377,218
   170,000        Morgan Stanley Capital, Inc. (b)..............................       6.520%       01/15/2008              160,999
   305,000        Morgan Stanley Capital, Inc. (b)..............................       6.170%       10/03/2008              280,507
 1,872,582        Morgan Stanley Capital, Inc. (b)..............................       6.590%       10/03/2030            1,828,885
   685,000        Nomura Asset Securities Corp. (b).............................       6.590%       03/17/2028              644,904
                                                                                                                        -----------
                                                                                                                          9,425,263

                                                                                                                        -----------
                  Electric Utilities - 1.3%
    50,000        CalEnergy Co., Inc............................................       7.520%       09/15/2008               48,748
   188,000        Calpine Corp..................................................       7.625%       04/15/2006              180,010
    50,000        Calpine Corp..................................................       7.875%       04/01/2008               48,125
   250,000        Columbus Southern Power.......................................       6.850%       10/03/2005              239,779
   125,000        Kincaid Generation LLC (144A)^................................       7.330%       06/15/2020              110,548
   150,000        PacifiCorp....................................................       6.750%       07/15/2004              146,984
   500,000        Western Resources, Inc........................................       6.250%       08/15/2003              479,341
                                                                                                                      -------------
                                                                                                                          1,253,535

                                                                                                                      -------------
                  Electrical Equipment - 1.1%
 1,000,000        General Electric Capital Corp.................................       8.125%       04/01/2008            1,038,273
                                                                                                                     --------------
                  Financial Services - 0.6%
   650,000        Citigroup Capital.............................................       7.750%       12/01/2036              595,764
                                                                                                                     --------------
                  Heavy Machinery - 0.2%
   225,000        Ingersoll-Rand Co.............................................       6.391%       11/15/2027              216,800
                                                                                                                     --------------
                  Industrial - Diversified - 0.5%
   500,000        Armstrong World Industries, Inc...............................       6.350%       08/15/2003              482,290
                                                                                                                     --------------
                  Media - Broadcasting & Publishing - 2.7%
   125,000        Clear Channel Communications, Inc.............................       7.250%       10/15/2027              113,199
   750,000        Comcast Cable Communications..................................       6.200%       11/15/2008              680,970
   250,000        Fox Liberty Networks LLC......................................       8.875%       08/15/2007              256,250
    30,000        News America Holdings, Inc....................................       7.700%       10/30/2025               28,046
   500,000        Time Warner, Inc..............................................       7.975%       08/15/2004              509,311
 1,000,000        Turner Broadcasting Systems, Inc..............................       7.400%       02/01/2004              999,012
                                                                                                                    ---------------
                                                                                                                          2,586,788

                                                                                                                    ---------------
                  Oil & Gas - 2.1%
 1,200,000        Coastal Corp..................................................       6.500%       05/15/2006            1,129,278
   200,000        Dynegy, Inc...................................................       6.875%       07/15/2002              197,875
    65,000        Enron Corp....................................................       6.950%       07/15/2028               57,268
   200,000        LASMO (USA), Inc..............................................       7.500%       06/30/2006              197,166
   300,000        National Fuel Gas Co..........................................       6.214%       08/12/2027              289,790
   100,000        NGC Corp......................................................       7.625%       10/15/2026               90,127
                                                                                                                      -------------
                                                                                                                          1,961,504

                                                                                                                      -------------
                  Retailers - 2.1%
 1,000,000        Federated Department Stores, Inc..............................       8.125%       10/15/2002            1,021,017
 1,000,000        Wal-Mart Stores, Inc..........................................       6.875%       08/10/2009              975,138
                                                                                                                     --------------
                                                                                                                          1,996,155

                                                                                                                     --------------
                  Telephone Systems - 2.5%
   250,000        Global Crossing Holding Ltd. (144A)^..........................       9.125%       11/15/2006              248,438
 1,000,000        Sprint Capital Corp...........................................       6.125%       11/15/2008              908,104
   100,000        U.S. Cellular Corp............................................       7.250%       08/15/2007               95,538
 1,100,000        WorldCom, Inc.................................................       7.750%       04/01/2027            1,124,509
                                                                                                                     --------------
                                                                                                                          2,376,589

                                                                                                                     --------------
                  U.S. Government Agency - 12.9%
    23,929        Federal Home Loan Mortgage Corp. (b)..........................       8.000%       09/01/2008               24,156
 1,200,000        Federal Home Loan Mortgage Corp. (b)..........................       5.125%       10/15/2008            1,050,658
 1,020,000        Federal National Mortgage Association (b).....................       6.000%       05/15/2008              954,843
 2,085,000        Federal National Mortgage Association (b).....................       6.625%       09/15/2009            2,026,308
   460,000        Federal National Mortgage Association (b).....................       6.160%       08/07/2028              400,418
 5,260,000        Federal National Mortgage Association (a).....................       6.000%       01/29/2030            4,816,172
 3,070,000        Federal National Mortgage Association (a).....................       6.500%       01/29/2030            2,894,427
                                                                                                                    ---------------
                                                                                                                         12,166,982

                                                                                                                    ---------------
                  U.S. Government Agency Mortgage Backed Securities - 38.2%
    25,208        Federal National Mortgage Association (b).....................       8.500%       07/01/2019               25,886
   389,015        Federal National Mortgage Association.........................       7.000%       09/01/2027              376,357
   466,806        Federal National Mortgage Association.........................       7.000%       09/01/2027              451,616
   506,405        Federal National Mortgage Association (b).....................       6.500%       01/01/2028              477,478
    73,371        Federal National Mortgage Association (b).....................       8.000%       01/01/2028               74,014
   891,341        Federal National Mortgage Association.........................       7.000%       06/01/2028              862,337
   417,949        Federal National Mortgage Association.........................       6.000%       07/01/2028              382,772
   413,746        Federal National Mortgage Association.........................       7.000%       08/01/2028              400,283
   887,191        Federal National Mortgage Association (b).....................       7.000%       09/01/2028              859,934
   395,746        Federal National Mortgage Association.........................       6.000%       10/01/2028              362,437
   640,460        Federal National Mortgage Association.........................       6.500%       10/01/2028              603,875
   388,866        Federal National Mortgage Association.........................       6.000%       11/01/2028              356,136
   294,624        Federal National Mortgage Association.........................       6.000%       11/01/2028              269,826
   300,409        Federal National Mortgage Association.........................       6.000%       11/01/2028              275,124
   612,353        Federal National Mortgage Association.........................       6.500%       11/01/2028              577,373
   278,471        Federal National Mortgage Association.........................       6.500%       11/01/2028              262,564
   331,996        Federal National Mortgage Association.........................       7.000%       11/01/2028              321,192
   289,795        Federal National Mortgage Association.........................       6.000%       12/01/2028              265,404
   291,281        Federal National Mortgage Association.........................       6.000%       02/01/2029              266,765
   429,982        Federal National Mortgage Association.........................       7.000%       02/01/2029              415,991
   284,489        Federal National Mortgage Association.........................       6.000%       03/01/2029              260,545
   419,096        Federal National Mortgage Association.........................       6.500%       03/01/2029              395,156
   399,542        Federal National Mortgage Association.........................       6.500%       03/01/2029              376,719
   386,200        Federal National Mortgage Association.........................       6.500%       03/01/2029              364,139
   287,227        Federal National Mortgage Association.........................       6.000%       04/01/2029              263,052
   292,063        Federal National Mortgage Association.........................       6.500%       04/01/2029              275,379
    41,152        Federal National Mortgage Association.........................       6.500%       04/01/2029               38,802
    84,040        Federal National Mortgage Association.........................       6.500%       04/01/2029               79,240
   650,332        Federal National Mortgage Association.........................       6.500%       04/01/2029              613,183
   318,878        Federal National Mortgage Association.........................       6.500%       04/01/2029              300,663
    34,527        Federal National Mortgage Association.........................       6.000%       05/01/2029               31,621
   262,953        Federal National Mortgage Association.........................       7.500%       06/01/2029              260,281
    84,702        Federal National Mortgage Association.........................       7.500%       06/01/2029               83,841
   718,985        Federal National Mortgage Association.........................       7.500%       06/01/2029              711,680
   368,116        Federal National Mortgage Association.........................       7.000%       07/01/2029              356,137
   793,513        Federal National Mortgage Association.........................       7.500%       07/01/2029              785,451
   273,385        Federal National Mortgage Association.........................       7.500%       07/01/2029              270,607
   263,692        Federal National Mortgage Association.........................       7.500%       07/01/2029              261,012
   957,407        Federal National Mortgage Association.........................       7.500%       08/01/2029              947,679
   677,667        Federal National Mortgage Association.........................       7.500%       08/01/2029              670,781
    54,026        Federal National Mortgage Association.........................       8.000%       08/01/2029               54,500
   600,238        Federal National Mortgage Association.........................       7.000%       09/01/2029              580,706
   563,132        Federal National Mortgage Association.........................       7.000%       09/01/2029              544,808
    62,735        Federal National Mortgage Association.........................       7.000%       09/01/2029               60,694
   703,864        Federal National Mortgage Association.........................       7.500%       09/01/2029              696,712
 1,995,627        Federal National Mortgage Association.........................       7.500%       09/01/2029            1,975,349
   173,536        Federal National Mortgage Association.........................       7.500%       09/01/2029              171,772
   934,869        Federal National Mortgage Association.........................       7.500%       09/01/2029              925,370
   319,157        Federal National Mortgage Association.........................       7.500%       09/01/2029              315,914
   993,403        Federal National Mortgage Association.........................       7.500%       09/01/2029              983,309
   503,770        Federal National Mortgage Association.........................       7.500%       09/01/2029              498,651
   121,221        Federal National Mortgage Association.........................       8.000%       09/01/2029              122,283
   173,076        Federal National Mortgage Association.........................       8.000%       09/01/2029              174,592
    33,609        Federal National Mortgage Association (b).....................       8.500%       09/01/2029               34,514
   353,502        Federal National Mortgage Association.........................       7.500%       10/01/2029              349,910
   587,227        Federal National Mortgage Association.........................       7.500%       10/01/2029              581,260
   703,034        Federal National Mortgage Association.........................       7.500%       10/01/2029              695,891
    84,643        Federal National Mortgage Association.........................       8.000%       10/01/2029               85,385
   122,296        Federal National Mortgage Association.........................       8.000%       10/01/2029              123,367
   175,753        Federal National Mortgage Association.........................       8.000%       10/01/2029              177,292
    49,310        Federal National Mortgage Association.........................       8.000%       10/01/2029               49,741
   294,649        Federal National Mortgage Association.........................       7.500%       11/01/2029              291,655
   833,420        Federal National Mortgage Association.........................       8.000%       11/01/2029              840,719
   630,527        Federal National Mortgage Association.........................       8.000%       11/01/2029              636,050
 1,583,337        Federal National Mortgage Association.........................       8.000%       11/01/2029            1,597,205
    40,581        Government National Mortgage Association (b)..................       9.000%       01/15/2020               42,530
    70,003        Government National Mortgage Association......................       7.500%       02/15/2027               69,296
 2,726,488        Government National Mortgage Association......................       6.500%       12/15/2028            2,562,048
 5,921,790        Government National Mortgage Association (b)..................       7.000%       01/15/2029            5,726,247
                                                                                                                     --------------
                                                                                                                         36,201,102

                                                                                                                     --------------
                  U.S. Treasury Securities - 5.9%
   100,000        U.S. Treasury Note (c)........................................       5.625%       11/30/2000               99,656
 1,490,000        U.S. Treasury Note (b)........................................       5.625%       09/30/2001            1,475,100
 3,315,000        U.S. Treasury Bond (b)........................................       8.875%       02/15/2019            4,032,906
    18,000        U.S. Treasury Bond (b)........................................       6.750%       08/15/2026               18,084
                                                                                                                       ------------
                                                                                                                          5,625,746

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

                  Total Domestic Bonds & Debt Securities (Cost $98,020,609)                                              95,168,373
                                                                                                                        -----------
                  Foreign Bonds & Debt Securities - 4.5%
                  Canada - 2.7%
   200,000        Canadian Imperial Bank (Yankee)...............................       6.200%       08/01/2000              199,563
   149,700        Express Pipeline L.P. (U.S.$) (144A)^.........................       6.470%       12/31/2011              133,926
    80,000        Gulf Canada Resources Ltd. (Yankee)...........................       8.250%       03/15/2017               69,765
 1,390,000        Hydro-Quebec (Yankee).........................................      11.750%       02/01/2012            1,834,703
   100,000        Hydro-Quebec (Yankee).........................................       9.500%       11/15/2030              119,165
   200,000        Laidlaw, Inc. (Yankee)........................................       6.720%       10/01/2027              172,222
                                                                                                                     --------------
                                                                                                                          2,529,344

                                                                                                                     --------------
                  Mexico - 0.5%
   445,000        United Mexican States (U.S.$).................................      11.375%       09/15/2016              504,675
                                                                                                                     --------------
                  Netherlands - 0.3%
   250,000        KPNQwest B.V. (Euro)..........................................       8.125%       06/01/2009              241,250
                                                                                                                     --------------
                  Norway - 0.4%
   500,000        Statoil (144A)^ (U.S.$).......................................       6.500%       12/01/2028              422,656
                                                                                                                     --------------
                  Panama - 0.2%
   274,335        Panama (PDI) (U.S.$)..........................................       4.000%       07/17/2016              218,876
                                                                                                                     --------------
                  Peru - 0.2%
   280,000        Peru (PDI) (U.S.$)............................................       4.500%       03/07/2017              194,544
                                                                                                                     --------------
                  Philippine Islands - 0.1%
    90,000        Philippines (Republic of) (U.S.$).............................       8.875%       04/15/2008               88,200
                                                                                                                     --------------
                  Sweden - 0.1%
    60,000        Stena AB (Yankee).............................................       8.750%       06/15/2007               49,200
                                                                                                                     --------------

                  Total Foreign Bonds & Debt Securities ($4,581,299)                                                      4,248,745
                                                                                                                     --------------

                  TOTAL INVESTMENTS - 104.6%
                  (Cost $102,601,908)                                                                                 $  99,417,118
                                                                                                                     --------------
                  Other Assets and Liabilities (net) - (4.6%)                                                            (4,352,049)
                                                                                                                     --------------
                  TOTAL NET ASSETS - 100.0%                                                                           $  95,065,069
                                                                                                                     ==============

                  Portfolio Footnotes:

                  (a) Security purchased on a delayed delivery or when-issued basis. (See note 1 to financial statements)

                  (b) Assets segregated for purchase price of delayed delivery or when-issued security.

                  (c) Held as collateral for open futures contracts

                  ^   Securities that may be resold to "qualified  institutional
                      buyers" under Rule 144A or securities  offered pursuant to
                      Section 4(2) of the  Securities  Act of 1933,  as amended.
                      These  securities  have been determined to be liquid under
                      guidelines established by the Board of Trustees.

                  +   Zero coupon bond

                  Yankee - U.S. Dollar denominated bonds issued by non-U.S. companies in the U.S.

                  PDI - Past Due Interest

</TABLE>

<PAGE>

Cova Series Trust
Select Equity Portfolio

PORTFOLIO OF INVESTMENTS
December 31, 1999
(Percentage of Net Assets)

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------
Security                                                                      Value
Description                                                    Shares         (Note 1)
--------------------------------------------------------------------------------------
Common Stocks - 99.0%
Aerospace & Defense - 0.6%
<S>                                                            <C>         <C>
Honeywell International Inc....................................26,100      $ 1,505,644
                                                                       ---------------
Automotive - 1.1%
Ford Motor Co..................................................25,900        1,384,031
Lear Corp.*....................................................45,600        1,459,200
                                                                       ---------------
                                                                             2,843,231

                                                                       ---------------
Banking - 4.9%
Astoria Financial Corp.........................................23,700          721,369
Bank of America Corp...........................................26,954        1,352,754
Dime Bancorp, Inc..............................................44,600          674,575
First Union Corp...............................................85,400        2,802,188
KeyCorp........................................................40,000          885,000
U.S. Bancorp..................................................164,700        3,921,919
Washington Mutual, Inc.........................................73,060        1,899,560
                                                                        --------------
                                                                            12,257,365

                                                                        --------------
Beverages, Food & Tobacco - 3.7%
Bestfoods......................................................25,600        1,345,600
Coca-Cola Co. (The)............................................18,200        1,060,150
Coca-Cola Enterprises, Inc.....................................31,500          633,938
Pepsico, Inc...................................................31,100        1,096,275
Philip Morris Co., Inc........................................171,000        3,965,063
Seagrams Co., Ltd..............................................25,400        1,141,413
                                                                         -------------
                                                                             9,242,439

                                                                         -------------
Chemicals - 4.2%
Air Products & Chemicals, Inc..................................72,900        2,446,706
Monsanto Co...................................................108,100        3,851,063
Rohm & Haas Co................................................101,300        4,121,644
                                                                        --------------
                                                                            10,419,413

                                                                        --------------
Commercial Services - 0.4%
Cendant Corp.*.................................................36,175          960,898
                                                                       ---------------
Communications - 1.4%
Lucent Technologies, Inc.......................................45,745        3,422,298
                                                                       ---------------
Computer Software & Processing - 12.8%
America Online, Inc............................................44,900        3,387,144
Automatic Data Processing, Inc.................................37,400        2,014,925
BMC Software, Inc.*............................................21,800        1,742,638
Cisco Systems, Inc.............................................70,600        7,563,025
Citrix Systems, Inc.*..........................................10,000        1,230,000
Microsoft Corp.*..............................................113,100       13,204,414
Oracle Corp.*..................................................26,050        2,919,228
                                                                        --------------
                                                                            32,061,374

                                                                        --------------
Computers & Information - 6.7%
Compaq Computer Corp...........................................50,800        1,374,775
Dell Computer Corp.*...........................................50,400        2,570,400
EMC Corp. *....................................................19,200        2,097,600
International Business Machines Corp...........................17,200        1,857,600
Quantum Corp. - DLT & Storage Systems*........................117,600        1,778,700
Quantum Corp. - Hard Disk Drive*...............................70,100          486,319
Seagate Technology, Inc.*......................................34,700        1,615,719
Sun Microsystems, Inc. *.......................................64,800        5,017,950
                                                                        --------------
                                                                            16,799,063

                                                                        --------------
Cosmetics & Personal Care - 0.9%
Gillette Co....................................................53,700        2,211,769
                                                                       ---------------
Electrical Equipment - 3.0%
General Electric Co............................................48,400        7,489,900
                                                                       ---------------
Electric Utilities - 1.0%
Carolina Power & Light Co......................................19,000          578,313
Northern States Power Co.......................................30,300          590,850
PG&E Corp......................................................38,800          795,400
Wisconsin Energy Corp..........................................28,500          548,625
                                                                       ---------------
                                                                             2,513,188

                                                                       ---------------
Electronics - 4.7%
Applied Materials, Inc.*........................................5,300          671,444
Intel Corp.....................................................58,800        4,839,975
Motorola, Inc..................................................24,700        3,637,075
Texas Instruments, Inc.........................................27,200        2,635,000
                                                                        --------------
                                                                            11,783,494

                                                                        --------------
Entertainment & Leisure - 0.7%
International Game Technology..................................83,900        1,704,219
                                                                       ---------------
Environmental Controls - 1.4%
Republic Services, Inc.*......................................149,700        2,151,938
Waste Management, Inc..........................................76,574        1,316,116
                                                                          ------------
                                                                             3,468,054

                                                                          ------------
Financial Services - 4.7%
CIT Group, Inc. (The)..........................................58,600        1,237,925
Citigroup, Inc.................................................73,400        4,078,288
Federal Home Loan Mortgage Corp................................25,300        1,190,681
Federal National Mortgage Association..........................27,300        1,704,544
Goldman Sachs Group, Inc. (The)................................36,400        3,428,425
                                                                       ---------------
                                                                            11,639,863

                                                                       ---------------
Forest Products & Paper - 2.1%
Bowater, Inc...................................................19,500        1,059,094
Kimberly-Clark Corp............................................17,700        1,154,925
Smurfit-Stone Container Corp.*................................127,883        3,133,134
                                                                          ------------
                                                                             5,347,153

                                                                          ------------
Health Care Providers - 0.5%
Tenet Healthcare Corp.*........................................53,200        1,250,200
                                                                       ---------------
Heavy Machinery - 1.2%
Cooper Industries, Inc.........................................50,500        2,042,094
Deere & Co.....................................................22,700          984,613
                                                                         -------------
                                                                             3,026,707

                                                                         -------------
Household Products - 1.4%
Procter & Gamble Co............................................31,200        3,418,350
                                                                       ---------------
Industrial - Diversified - 3.0%
Tyco International Ltd........................................195,020        7,581,403
                                                                       ---------------
Insurance - 5.2%
Ambac Financial Group, Inc.....................................65,500        3,418,281
American International Group...................................17,800        1,924,625
Aon Corp.......................................................69,200        2,768,000
Marsh & McLennan Co., Inc......................................12,800        1,224,800
UnumProvident Corp............................................112,143        3,595,585
                                                                        --------------
                                                                            12,931,291

                                                                        --------------
Media - Broadcasting & Publishing - 1.7%
Comcast Corp...................................................19,200          964,800
MediaOne Group, Inc.*..........................................27,300        2,096,981
News Corp., Ltd. (The) (ADR)...................................32,200        1,231,650
                                                                        --------------
                                                                             4,293,431

                                                                        --------------
Medical Supplies - 1.8%
Forest Laboratories, Inc.*.....................................24,900        1,529,794
PE Corp - PE Biosystems Group..................................24,800        2,983,750
                                                                        --------------
                                                                             4,513,544

                                                                        --------------
Metals - 1.8%
Allegheny Technologies, Inc....................................69,700        1,563,894
Phelps Dodge Corp...............................................8,200          550,425
Reynolds Metals Co.............................................12,600          965,475
USX - U.S. Steel Group, Inc....................................45,400        1,498,200
                                                                          ------------
                                                                             4,577,994

                                                                          ------------
Oil & Gas - 7.8%
Columbia Energy Group..........................................54,300        3,434,475
Conoco Inc. (Class B)..........................................41,800        1,039,775
Cooper Cameron Corp.*..........................................27,100        1,326,206
Exxon Mobil Corp..............................................132,010       10,635,056
Texaco, Inc....................................................29,800        1,618,513
Tosco Corp.....................................................23,400          636,188
Union Pacific Resources Group, Inc.............................46,900          597,975
                                                                       ---------------
                                                                            19,288,188

                                                                       ---------------
Pharmaceuticals - 4.7%
American Home Products Corp....................................64,700        2,551,606
Amgen, Inc.....................................................25,500        1,531,594
Bristol-Myers Squibb Co........................................39,300        2,522,569
Eli Lilly & Co.................................................53,600        3,564,400
Warner Lambert Co..............................................20,000        1,638,750
                                                                         -------------
                                                                            11,808,919

                                                                         -------------
Retailers - 3.9%
Abercrombie & Fitch Co.........................................39,200        1,046,150
Circuit City Stores, Inc.......................................24,800        1,117,550
Dayton-Hudson Corp.............................................20,100        1,476,094
Federated Department Stores, Inc.*.............................34,000        1,719,125
TJX Companies, Inc.............................................61,000        1,246,688
Wal-Mart Stores, Inc...........................................46,500        3,214,313
                                                                        --------------
                                                                             9,819,920

                                                                        --------------
Telephone Systems - 10.4%
AT&T Corp. - Liberty Media Group*..............................82,700        4,693,225
AT&T Corp......................................................72,000        3,654,000
Bell Atlantic Corp.............................................18,000        1,108,125
Global Crossing Ltd.*..........................................39,800        1,990,000
GTE Corp.......................................................35,200        2,483,800
Level 3 Communications, Inc.*..................................27,800        2,276,125
MCI WorldCom, Inc..............................................86,871        4,609,592
SBC Communications Corp........................................82,077        4,001,254
Sprint Corp (PCS Group)*........................................8,200          840,500
                                                                      ----------------
                                                                            25,656,621

                                                                      ----------------
Transportation - 1.3%
CSX Corp.......................................................28,000          878,500
Union Pacific Corp.............................................55,800        2,434,275
                                                                       ---------------
                                                                             3,312,775

                                                                       ---------------
TOTAL INVESTMENTS - 99.0%
(Cost $225,019,940)                                                        247,148,708

Other Assets and Liabilities (net) - 1.0%                                    2,553,241
                                                                       ---------------

TOTAL NET ASSETS - 100.0%                                                $ 249,701,949
                                                                       ===============

Portfolio Footnotes:

* Non-income producing security.

ADR - American Depositary Receipt

</TABLE>

<PAGE>

Cova Series Trust
Large Cap Stock Portfolio

PORTFOLIO OF INVESTMENTS
December 31, 1999
(Percentage of Net Assets)

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------
Security                                                                       Value
Description                                                    Shares         (Note 1)
--------------------------------------------------------------------------------------
Common Stocks - 98.5%
Advertising - 0.1%
<S>                                                             <C>         <C>
DoubleClick Inc.* ..............................................1,500       $  379,594
                                                                         -------------
Aerospace & Defense - 0.9%
B.F. Goodrich Company (The).....................................5,300          145,750
Honeywell International Inc....................................24,900        1,436,419
Lockheed Martin Corp...........................................30,900          675,938
Teledyne Technologies, Inc.*........................................5               47
                                                                         -------------
                                                                             2,258,154

                                                                         -------------
Airlines - 0.1%
Northwest Airlines Corp.*.......................................2,400           53,400
Southwest Airlines, Inc.........................................8,800          142,450
                                                                          ------------
                                                                               195,850

                                                                          ------------
Automotive - 1.7%
Cooper Tire & Rubber Co.........................................1,600           24,900
Dana Corp......................................................11,700          350,269
Delphi Automotive Systems Corp.................................33,100          521,325
Ford Motor Co..................................................49,100        2,623,781
Genuine Parts Co...............................................10,400          258,050
Goodyear Tire & Rubber Co......................................11,000          310,063
Lear Corp.*.....................................................4,600          147,200
Paccar, Inc.....................................................3,600          159,525
                                                                         -------------
                                                                             4,395,113

                                                                         -------------
Banking - 6.5%
AmSouth Bancorp................................................17,000          328,313
Associated Banc-Corp............................................3,000          102,750
Associates First Capital Corp..................................32,200          883,488
Astoria Financial Corp..........................................1,400           42,613
BancWest Corp...................................................3,300           64,350
Bank of America Corp...........................................73,700        3,698,819
Bank One Corp..................................................50,200        1,609,538
Colonial Bancgroup, Inc...........................................600            6,225
Comerica, Inc...................................................6,900          322,144
Commercial Federal Corp...........................................600           10,688
Compass Bancshares, Inc.........................................5,400          120,488
Dime Bancorp, Inc...............................................6,600           99,825
First Tennessee National Corp...................................6,200          176,700
First Union Corp...............................................48,800        1,601,250
Firstar Corp...................................................35,400          747,825
FirstMerit Corp.................................................4,300           98,900
Fleet Boston Financial Corp....................................28,100          978,231
Golden West Financial Corp......................................7,800          261,300
Greenpoint Financial Corp.......................................5,500          130,969
Hibernia Corp...................................................7,600           80,750
Household International, Inc...................................19,100          711,475
Huntington Bancshares, Inc.....................................11,000          262,625
KeyCorp........................................................21,400          473,475
Mercantile Bankshares Corp......................................3,300          105,394
M&T Bank Corp.....................................................400          165,700
National City Corp.............................................27,300          646,669
North Fork Bancorp., Inc........................................6,500          113,750
Pacific Century Financial Corp..................................2,400           44,850
Peoples Heritage Financial Group, Inc...........................3,200           48,200
PNC Bank Corp..................................................14,700          654,150
Southtrust Corp.................................................7,300          276,031
Sovereign Bancorp, Inc..........................................6,000           44,719
Summit Bancorp..................................................8,500          260,313
TCF Financial Corp..............................................3,600           89,550
Union Planters Corp.............................................6,800          268,175
U.S. Bancorp...................................................33,400          795,338
Washington Federal, Inc...........................................200            3,950
Washington Mutual, Inc.........................................28,800          748,800
Wilmington Trust Corp...........................................1,100           53,075
                                                                          ------------
                                                                            17,131,405

                                                                          ------------
Beverages, Food & Tobacco - 3.8%
Bestfoods.......................................................9,400          494,088
Coca-Cola Co. (The)............................................26,100        1,520,325
General Mills, Inc.............................................14,100          504,075
Heinz (H.J.), Co...............................................16,200          644,963
Hershey Foods Corp..............................................6,200          294,500
Nabisco Holdings Corp...........................................1,800           56,925
Philip Morris Co., Inc........................................114,800        2,661,925
Sara Lee Corp..................................................40,500          893,531
Seagrams Co., Ltd..............................................38,900        1,748,069
Unilever N.V...................................................21,700        1,181,294
                                                                         -------------
                                                                             9,999,695

                                                                         -------------
Building Materials - 0.1%
Owens Corning...................................................3,300           63,731
USG Corp........................................................1,700           80,113
                                                                         -------------
                                                                               143,844

                                                                         -------------
Chemicals - 2.0%
Air Products & Chemicals, Inc..................................26,800          899,475
Georgia Gulf Corp.................................................200            6,088
IMC Global, Inc.................................................7,300          119,538
Lyondell Petro Chemical Co.....................................13,100          167,025
Monsanto Co....................................................45,500        1,620,938
PPG Industries, Inc.............................................1,700          106,356
Praxair, Inc....................................................2,500          125,781
Rohm & Haas Co.................................................27,900        1,135,181
Solutia, Inc....................................................7,800          120,413
Union Carbide Corp.............................................12,800          854,400
USEC, Inc.......................................................1,800           12,600
                                                                         -------------
                                                                             5,167,795

                                                                         -------------
Commercial Services - 1.2%
Cendant Corp.*.................................................98,700        2,621,719
Equifax, Inc...................................................14,900          351,081
Service Corp. International....................................31,400          217,838
                                                                         -------------
                                                                             3,190,638

                                                                         -------------
Communications - 3.7%
Lucent Technologies, Inc.......................................88,500        6,620,906
Nortel Networks Corp...........................................14,500        1,464,500
QUALCOMM, Inc...................................................8,800        1,551,000
                                                                        --------------
                                                                             9,636,406

                                                                        --------------
Computer Software & Processing - 13.7%
3 Com Corp.*....................................................3,300          155,100
Adobe Systems, Inc..............................................3,300          221,925
America Online, Inc............................................63,600        4,797,825
Automatic Data Processing, Inc.................................19,400        1,045,175
BMC Software, Inc.*.............................................9,300          743,419
Cisco Systems, Inc.............................................94,900       10,166,163
Citrix Systems, Inc.*...........................................1,700          209,100
First Data Corp................................................15,500          764,344
Microsoft Corp................................................131,100       15,305,888
Networks Associates, Inc.*......................................1,900           50,706
Novell, Inc.*..................................................11,400          453,863
Oracle Corp.....................................................2,900          324,981
Yahoo!, Inc.*...................................................3,400        1,471,138
                                                                        --------------
                                                                            35,709,627

                                                                        --------------
Computers & Information - 5.1%
Apple Computer, Inc.*.............................................600           61,688
Compaq Computer Corp...........................................48,600        1,315,238
Dell Computer Corp................................................300           15,300
Electronic Data Systems Corp...................................14,200          950,513
EMC Corp.*.....................................................40,000        4,370,000
International Business Machines Corp...........................13,800        1,490,400
Lexmark International Group, Inc.*..............................3,600          325,800
Quantum Corp. - DLT & Storage Systems*..........................6,000           90,750
Seagate Technology, Inc.*.......................................7,200          335,250
Sun Microsystems, Inc..........................................57,000        4,413,938
                                                                         -------------
                                                                            13,368,877

                                                                         -------------
Cosmetics & Personal Care - 0.7%
Gillette Co....................................................45,300        1,865,794
                                                                        --------------
Electric Utilities - 2.0%
Allegheny Energy, Inc...........................................6,000          161,625
Carolina Power & Light Co......................................14,700          447,431
Central & South West Corp......................................28,500          570,000
Cinergy Corp....................................................8,100          195,413
CMS Energy Corp.................................................6,200          193,363
Dominion Resources, Inc........................................11,900          467,075
DTE Energy Co...................................................7,000          219,625
Entergy Corp...................................................11,300          290,975
FPL Group, Inc..................................................9,000          385,313
GPU, Inc........................................................6,200          185,613
NiSource, Inc...................................................6,600          117,975
Northern States Power Co.......................................16,900          329,550
PG&E Corp......................................................19,500          399,750
Pinnacle West Capital Corp......................................4,500          137,531
PP&L Resources, Inc.............................................8,000          183,000
Reliant Energy, Inc.............................................9,200          210,450
TECO Energy, Inc................................................6,700          124,369
Texas Utilities Co.............................................14,900          529,881
Wisconsin Energy Corp...........................................6,200          119,350
                                                                          ------------
                                                                             5,268,289

                                                                          ------------
Electrical Equipment - 4.4%
Emerson Electric Co............................................15,300          877,838
General Electric Co............................................68,200       10,553,950
National Service Industries, Inc..................................300            8,850
Symbol Technologies, Inc........................................2,800          177,975
                                                                         -------------
                                                                            11,618,613

                                                                         -------------
Electronics - 6.2%
Anixter International, Inc.*......................................300            6,188
Applied Materials, Inc.*.......................................11,500        1,456,906
Input/Output, Inc.*...............................................200            1,013
Intel Corp.(a)................................................100,700        8,288,869
Motorola, Inc..................................................18,900        2,783,025
National Semiconductor Corp.*...................................6,200          265,438
Raytheon Co....................................................14,400          357,300
Raytheon Co.(Class B)...........................................5,200          138,125
Texas Instruments, Inc.........................................28,800        2,790,000
Xilinx, Inc.....................................................2,600          118,219
                                                                         -------------
                                                                            16,205,083

                                                                         -------------
Entertainment & Leisure - 1.1%
Eastman Kodak Co...............................................25,200        1,669,500
Hasbro, Inc.....................................................3,600           68,625
International Game Technology...................................5,000          101,563
Mattel, Inc....................................................23,500          308,438
Mirage Resorts, Inc.*..........................................18,200          278,688
Times Mirror Co.................................................7,000          469,000
                                                                          ------------
                                                                             2,895,814

                                                                          ------------
Environmental Controls - 0.3%
Waste Management, Inc..........................................45,500          782,031
                                                                          ------------
Financial Services - 3.4%
Bear Stearns Co., Inc...........................................5,400          230,850
Charter One Financial, Inc.....................................10,200          195,075
CIT Group, Inc. (The)...........................................6,300          133,088
Citigroup, Inc.................................................23,600        1,311,275
Countrywide Credit Industries, Inc..............................5,400          136,350
Federal Home Loan Mortgage Corp................................31,000        1,458,938
Federal National Mortgage Association..........................31,900        1,991,756
Financial Security Assurance Holdings Ltd.........................500           26,063
Finova Group, Inc...............................................3,100          110,050
Franklin Resources, Inc.........................................1,200           38,475
Goldman Sachs Group, Inc. (The)................................11,900        1,120,831
Merrill Lynch & Co., Inc.......................................17,500        1,461,250
Ocwen Financial Corp.*............................................400            2,500
Paine Webber Group, Inc.........................................6,200          240,638
Provident Financial Group, Inc....................................500           17,938
Regions Financial Corp.........................................10,700          268,838
TD Waterhouse Group, Inc.*.....................................17,900          294,231
                                                                         -------------
                                                                             9,038,146

                                                                         -------------
Food Retailers - 0.7%
Albertson's, Inc................................................6,300          203,175
Kroger Co......................................................43,500          821,063
Safeway, Inc.*.................................................26,600          945,963
                                                                          ------------
                                                                             1,970,201

                                                                          ------------
Forest Products & Paper - 0.6%
Bowater, Inc....................................................1,900          103,194
Fort James Corp.................................................9,500          260,063
Georgia-Pacific Corp............................................2,800          142,100
International Paper Co.........................................14,900          840,919
Louisiana-Pacific Corp..........................................3,900           55,575
Pactiv Corporation*.............................................1,000           10,625
Smurfit-Stone Container Corp.*..................................8,400          205,800
                                                                         -------------
                                                                             1,618,276

                                                                         -------------
Health Care Providers - 0.8%
Columbia/HCA Healthcare Corp...................................20,600          603,838
HEALTHSOUTH Corp.*.............................................19,900          106,963
Medtronic, Inc.................................................15,400          561,138
Tenet Healthcare Corp.*........................................18,400          432,400
United Healthcare Corp..........................................5,100          270,938
Wellpoint Health Networks, Inc.*................................3,400          224,188
                                                                          ------------
                                                                             2,199,465

                                                                          ------------
Heavy Machinery - 0.8%
Baker Hughes, Inc...............................................8,500          179,031
Caterpillar Inc...................................................200            9,413
Cooper Industries, Inc..........................................7,100          287,106
Deere & Co.....................................................16,400          711,350
Eaton Corp......................................................5,000          363,125
Ingersoll-Rand Co...............................................6,800          374,425
Smith International, Inc.*......................................2,600          129,188
                                                                          ------------
                                                                             2,053,638

                                                                          ------------
Home Construction, Furnishings & Appliances - 0.1%
Furniture Brands International, Inc.*.............................900           19,800
Leggett & Platt, Inc...........................................13,600          291,550
                                                                          ------------
                                                                               311,350

                                                                          ------------
Household Products - 2.2%
Clorox Co......................................................11,000          554,125
Procter & Gamble Co............................................47,800        5,237,088
                                                                        --------------
                                                                             5,791,213

                                                                        --------------
Industrial - Diversified - 1.2%
ITT Industries, Inc.............................................8,600          287,563
Temple Inland, Inc..............................................2,000          131,875
Tyco International Ltd.........................................67,800        2,635,725
Water Pik Tecnologies, Inc.*........................................5               48
                                                                         -------------
                                                                             3,055,211

                                                                         -------------
Insurance - 3.3%
Aetna, Inc......................................................7,200          401,850
Allstate Corp..................................................63,200        1,516,800
Ambac Financial Group, Inc......................................5,600          292,250
American International Group....................................8,600          929,875
Aon Corp.......................................................19,900          796,000
AXA Financial, Inc.............................................11,600          392,950
Cigna Corp.....................................................10,200          821,738
Fremont General Corp............................................1,600           11,800
Hartford Financial Services Group, Inc.........................18,000          852,750
Lincoln National Corp..........................................13,000          520,000
MBIA, Inc.......................................................8,300          438,344
Mercury General Corp............................................3,000           66,750
Safeco Corp....................................................10,400          258,700
St. Paul Co....................................................14,600          491,838
Torchmark Corp..................................................5,200          151,125
Travelers Property Casualty Corp................................4,800          164,400
UnumProvident Corp.............................................19,800          634,838
                                                                          ------------
                                                                             8,742,008

                                                                          ------------
Lodging - 0.3%
Extended Stay America, Inc.*......................................700            5,338
Hilton Hotels Corp.............................................26,400          254,100
Mandalay Resort Group*..........................................1,000           20,125
Starwood Hotels & Resorts Worldwide, Inc.......................17,700          415,950
                                                                          ------------
                                                                               695,513

                                                                          ------------
Media - Broadcasting & Publishing - 2.9%
Comcast Corp...................................................39,000        1,959,750
Gannett Co., Inc...............................................12,400        1,011,375
Knight-Ridder, Inc.............................................10,000          595,000
MediaOne Group, Inc.*..........................................40,300        3,095,544
New York Times Co..............................................18,300          898,988
                                                                         -------------
                                                                             7,560,657

                                                                         -------------
Medical Supplies - 0.6%
Becton Dickinson & Co...........................................4,900          131,075
Boston Scientific Corp.*........................................7,600          166,250
Forest Laboratories, Inc.*.....................................11,900          731,106
Humana, Inc.*...................................................6,000           49,125
Perkin-Elmer Biosystems Group...................................3,500          421,094
St. Jude Medical, Inc.*.........................................2,300           70,581
                                                                         -------------
                                                                             1,569,231

                                                                         -------------
Metals - 0.8%
Alcoa, Inc.....................................................16,300        1,352,900
Allegheny Technologies, Inc.....................................7,850          176,134
Freeport-McMoran Copper & Gold, Inc. (Class B)*................10,900          230,263
Hubbell, Inc....................................................2,400           65,400
Phelps Dodge Corp.................................................600           40,275
Reynolds Metals Co..............................................2,900          222,213
                                                                         -------------
                                                                             2,087,185

                                                                         -------------
Office Equipment - 0.3%
Harris Corp., Inc.................................................100            2,669
Xerox Corp.....................................................39,300          891,619
                                                                         -------------
                                                                               894,288

                                                                         -------------
Oil & Gas - 5.6%
Chevron Corp...................................................18,800        1,628,550
Columbia Energy Group...........................................4,100          259,325
Conoco Inc. (Class B)..........................................17,900          445,263
Consolidated Natural Gas Co.....................................3,900          253,256
Cooper Cameron Corp.*...........................................2,900          141,919
ENSCO International, Inc........................................6,600          150,975
Exxon Mobil Corp...............................................97,184        7,829,386
Global Marine, Inc.*............................................9,000          149,625
Phillips Petroleum Co...........................................7,900          371,300
Royal Dutch Petroleum Co.......................................49,500        2,991,656
R&B Falcon Corp.*..............................................10,400          137,800
Tosco Corp......................................................8,200          222,938
Ultramar Diamond Shamrock Corp..................................4,700          106,631
Union Pacific Resources Group, Inc..............................7,300           93,075
Valero Energy Corp................................................800           15,900
                                                                         -------------
                                                                            14,797,599

                                                                         -------------
Pharmaceuticals - 6.9%
Abbott Laboratories............................................44,200        1,605,013
Alza Corp.*....................................................19,100          661,338
American Home Products Corp....................................55,700        2,196,669
Bristol-Myers Squibb Co........................................77,600        4,980,950
Eli Lilly & Co.................................................49,000        3,258,500
Genzyme Corp.*..................................................7,900          355,500
Human Genome Sciences, Inc.*......................................900          137,363
Johnson & Johnson...............................................1,700          158,313
Merck & Co., Inc...............................................14,500          972,406
Pfizer, Inc....................................................17,500          567,656
Schering-Plough Corp............................................2,200           92,813
Warner Lambert Co..............................................35,500        2,908,781
Watson Pharmaceutical, Inc.*....................................6,500          232,781
                                                                          ------------
                                                                            18,128,083

                                                                          ------------
Retailers - 5.8%
Abercrombie & Fitch Co..........................................5,500          146,781
Circuit City Stores, Inc........................................3,400          153,213
CompUSA, Inc.*..................................................2,100           10,763
CVS Corp........................................................3,700          147,769
Dayton-Hudson Corp.............................................23,600        1,733,125
Federated Department Stores, Inc.*.............................11,400          576,413
Gap, Inc.......................................................45,000        2,070,000
Home Depot, Inc................................................36,600        2,509,388
J.C. Penney Co., Inc...........................................14,200          283,113
K-Mart Corp.*..................................................26,900          270,681
May Department Stores Co. (The)................................18,200          586,950
Nordstrom, Inc..................................................7,300          191,169
Sears, Roebuck and Co.............................................400           12,175
TJX Companies, Inc.............................................17,800          363,788
Wal-Mart Stores, Inc...........................................89,300        6,172,863
                                                                         -------------
                                                                            15,228,191

                                                                         -------------
Telephone Systems - 7.9%
AT&T Corp......................................................31,900        1,618,925
AT&T Corp. - Liberty Media Group...............................33,900        1,923,825
Bell Atlantic Corp.............................................22,700        1,397,469
Exodus Communications, Inc......................................5,200          461,825
Global Crossing Ltd.*..........................................24,600        1,230,000
GTE Corp.......................................................34,400        2,427,350
Level 3 Communications, Inc.*..................................15,600        1,277,250
MCI WorldCom, Inc..............................................99,750        5,292,984
SBC Communications Corp.......................................111,500        5,435,625
                                                                         -------------
                                                                            21,065,253

                                                                         -------------
Textiles, Clothing & Fabrics - 0.1%
Jones Apparel Group, Inc.*......................................7,300          198,013
Reebok International Ltd.*......................................1,100            9,006
Unifi, Inc.*....................................................1,100           13,544
                                                                         -------------
                                                                               220,563

                                                                         -------------
Transportation - 0.6%
AMR Corp. *.....................................................5,500          368,500
Burlington Northern Santa Fe Corp..............................14,100          341,925
CNF Transportation, Inc.........................................1,400           48,300
Consolidated Freightways Corp.*...................................100              794
CSX Corp........................................................6,500          203,938
Norfolk Southern Corp..........................................10,600          217,300
Ryder System, Inc...............................................1,900           46,431
Union Pacific Corp..............................................7,400          322,825
Wisconsin Central Transport Corp.*................................300            4,031
                                                                         -------------
                                                                             1,554,044

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

Total Common Stocks (Cost $232,008,679)                                    258,792,737
                                                                         -------------

U.S. Treasury Securities - 0.0%                                 Par
U.S. Treasury Note at 5.875%, due 2/15/00 (a)................$310,000     $    310,291
(Cost $311,519)                                                          -------------

TOTAL INVESTMENTS - 98.5%
(Cost $232,320,198)                                                        259,103,028

Other Assets and Liabilities - 1.5%                                          4,024,120
                                                                         -------------
TOTAL NET ASSETS - 100.0%                                                $ 263,127,148
                                                                         =============

Portfolio Footnotes:

(a) Held as collateral for open futures contracts.

* Non-income producing security.

</TABLE>

<PAGE>

Cova Series Trust
International Equity Portfolio

PORTFOLIO OF INVESTMENTS
December 31, 1999
(Percentage of Net Assets)

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------
Security                                                                       Value
Description                                                    Shares         (Note 1)
--------------------------------------------------------------------------------------
Common and Preferred Stocks - 99.1%
Australia - 2.8%
<S>                                                           <C>           <C>
AMP Ltd........................................................21,000       $  231,673
Broken Hill Proprietary Co., Ltd...............................29,800          390,698
CSR Ltd........................................................73,500          178,263
Lend Lease Corp., Ltd..........................................24,400          341,316
National Australia Bank Ltd....................................30,800          470,413
News Corp., Ltd. (The) Preferred...............................96,000          821,210
Southcorp Holdings Ltd........................................108,400          381,572
Telstra Corp., Ltd.............................................92,900          504,218
Telstra Corp., Ltd.*...........................................29,192          158,441
Westpac Banking Corp. Ltd......................................30,900          212,819
WMC Ltd........................................................34,900          192,166
                                                                         -------------
                                                                             3,882,789

                                                                         -------------
Austria - 0.5%
Bank Austria AG ...............................................12,153          686,081
                                                                         -------------
Belgium - 0.0%
Real Software.....................................................814           64,663
                                                                         -------------
Denmark - 0.1%
Ratin A/S (B Shs) ..............................................1,733          194,893
                                                                        --------------
Finland - 3.0%
Nokia Oyj......................................................12,966        2,352,790
Sonera Oyj......................................................7,061          484,393
Stora Enso Oyj.................................................57,484          988,419
Tietoenator Oyj.................................................5,705          356,575
                                                                          ------------
                                                                             4,182,177

                                                                          ------------
France -11.5%
Alcatel.........................................................4,024          924,904
Alstom.........................................................18,386          613,506
Atos SA*........................................................1,510          250,559
Aventis S.A....................................................18,659        1,085,336
AXA Co..........................................................6,933          967,299
Banque Nationale de Paris......................................11,070        1,022,225
Carrefour S.A...................................................4,278          789,647
Castorama Dubois Investisse.....................................1,900          578,448
Christian Dior SA...............................................1,484          368,021
CNP Assurances..................................................5,600          206,394
Coflexip SA.....................................................1,603          116,593
Compagnie de Saint Goban........................................2,767          520,783
Elf Aquitaine SA ..................................................65           10,026
Groupe Danone...................................................2,707          638,569
Lagardere Groupe................................................8,614          468,924
LVMH (Louis Vuitton Moet Hennessy)................................789          353,710
Pinault-Printemps-Redoute S.A...................................2,388          630,724
Renault S.A.....................................................4,942          238,440
Rhodia, S.A....................................................22,490          508,763
Suez Lyonnaise Des Eaux SA......................................1,509          242,027
Total Fina SA..................................................21,045        2,811,049
Usinor Sacilor.................................................19,821          372,656
Vivendi........................................................22,847        2,064,824
                                                                         -------------
                                                                            15,783,427

                                                                         -------------
Germany - 10.7%
BASF AG........................................................14,475          744,205
Bayer AG........................................................7,749          367,153
Bilfinger and Berger Bau AG....................................12,540          273,058
Celanese AG*....................................................1,116           20,363
Consors Discount Broker AG*.....................................2,808          234,952
DaimlerChrysler AG.............................................14,013        1,090,566
Deutsche Bank AG...............................................14,408        1,217,896
Deutsche Telekom AG............................................28,108        2,011,833
Dresdner Bank AG................................................8,240          448,564
Entrium Direct Bankers AG*......................................6,500           99,600
Hochtief AG.....................................................4,400          164,119
Mannesmann AG..................................................13,546        3,304,685
Marschollek, Lautenschlaeger und Partner AG.......................600          181,458
ProSieben Media AG Preferred (144A)^............................4,100          238,486
SAP AG..........................................................1,452          715,779
Schering AG.....................................................2,607          317,608
Siemans AG.....................................................12,590        1,602,997
Stinnes AG*....................................................11,148          236,004
Thyssen Krupp AG...............................................15,893          484,657
Veba AG........................................................12,682          616,863
Volkswagen AG - Preferred.......................................3,900          126,204
Volkswagen AG...................................................5,979          337,235
                                                                         -------------
                                                                            14,834,285

                                                                         -------------
Hong Kong - 2.8%
Cable & Wireless HKT Ltd......................................150,000          433,230
Cheung Kong (Holdings) Ltd.....................................54,000          686,029
Dao Heng Bank Group Ltd........................................80,000          412,711
Hong Kong Electric.............................................71,000          221,961
Hutchison Whampoa Ltd..........................................80,000        1,163,000
SmarTone Telecommunications Holdings Ltd.......................68,500          330,471
Sun Hung Kai Properties Ltd....................................45,000          468,931
Wharf (Holdings) Ltd...........................................86,000          199,704
                                                                         -------------
                                                                             3,916,037

                                                                         -------------
Ireland - 0.9%
Bank of Ireland................................................42,633          339,529
CRH Plc........................................................15,728          339,305
Irish Life & Permanent Plc.....................................19,361          183,468
Jefferson Smurfit Group Plc...................................135,628          410,180
                                                                          ------------
                                                                             1,272,482

                                                                          ------------
Italy - 4.2%
Assicurazioni Generali..........................................6,975          231,618
Banca Fideuram SpA.............................................60,681          707,215
Banca Nazionale del Lavoro *...................................64,729          215,336
Bipop-Carire SpA................................................2,703          239,273
ENI SpA.......................................................114,421          627,838
Fiat SpA*.......................................................9,790          279,795
Mediaset SpA...................................................23,973          370,773
Mediolanum SpA.................................................22,410          299,699
Saipem SpA.....................................................48,900          178,008
Telecom Italia Mobile SpA......................................88,868          990,931
Telecom Italia SpA.............................................39,263          552,155
Telecom Italia SpA.............................................64,630          394,439
Unicredito Italiano SpA.......................................143,670          707,368
                                                                         -------------
                                                                             5,794,448

                                                                         -------------
Japan - 19.2%
Advantest Corp..................................................1,000          264,343
Aiful Corp........................................................500           61,191
Ajinomoto Co., Inc.............................................15,000          156,403
Asahi Bank Ltd.................................................79,000          487,272
Bank of Fukuoka Ltd............................................23,000          159,653
Bank of Tokyo - Mitsubishi Ltd. (The)..........................33,000          460,074
Bridgestone Corp................................................9,000          198,257
Citizen Watch Co, Ltd..........................................25,000          159,095
DDI Corp...........................................................33          452,320
EBARA Corp.....................................................39,000          435,285
Fuji Bank, Ltd.................................................36,000          349,990
Fuji Heavy Industries Ltd......................................21,000          143,920
Fujitsu Ltd....................................................23,000        1,049,344
Hitachi Ltd....................................................25,000          401,410
Hitachi Software Engineering Co., Ltd...........................2,200          320,932
Honda Motor Co., Ltd...........................................11,000          409,242
Ito-Yokado Co., Ltd.............................................4,000          434,697
Japan Tobacco, Inc.................................................19          145,467
Kaken Pharmaceutical Co. Ltd...................................10,000           55,610
Kawasaki Steel Corp............................................97,000          173,791
Kyocera Corp....................................................4,000        1,037,791
Marui Co., Ltd.................................................11,000          164,343
Matsushita Electric Industry...................................20,000          554,141
Minebea Co., Ltd...............................................34,000          583,532
Mitsubishi Chemical Corp......................................158,000          556,883
Mitsubishi Corp................................................72,000          556,178
Mitsubishi Estate Co., Ltd.....................................20,000          195,222
Mitsui Marine & Fire Insurance Co., Ltd........................25,000          148,326
Mitsui Trust & Banking Co., Ltd (The)..........................31,000           70,110
NAMCO Ltd.......................................................9,300          602,761
NEC Corp.......................................................16,000          381,437
Nintendo Co. Ltd................................................1,400          232,739
Nippon Telegraph and Telephone Corp...............................129        2,210,202
Nippon Yusen Kabushiki Kaisha.................................140,000          572,939
Nishimatsu Construction Co.....................................73,000          293,029
Nisshin Steel Co., Ltd..........................................4,000            4,425
Omron Corp......................................................9,000          207,509
Osaka Gas Co., Ltd.............................................75,000          180,634
Pioneer Corp...................................................19,000          502,252
Promise Co., Ltd................................................5,200          264,735
Ricoh Corp., Ltd...............................................28,000          527,981
Rohm Co.........................................................1,600          657,921
Sanyo Electric Co., Ltd........................................42,000          170,648
Sekisui Chemical Co., Ltd......................................41,000          181,839
Shohkoh Fund......................................................440          174,251
Snow Brand Milk Product Co Ltd.................................29,000          116,977
Softbank Corp...................................................1,400        1,340,513
Sony Music Entertainment, Inc...................................9,600        1,915,489
Sumitomo Bakelite Co., Ltd.....................................14,000          125,416
Sumitomo Bank, Ltd.............................................16,000          219,150
Sumitomo Rubber Industries Ltd.................................45,000          199,138
Suzuki Motor Corp..............................................23,000          335,745
Taiheiyo Cement Corp...........................................49,000           93,548
Takeda Chemical Industries.....................................13,000          642,745
</TABLE>

<PAGE>


--------------------------------------------------------------------------------
SMALL CAP STOCK PORTFOLIO                           For the Period ended 6/30/00
MANAGED BY J.P. MORGAN INVESTMENT MANAGEMENT
Letter to Policyholders
--------------------------------------------------------------------------------

MARKET REVIEW
The Russell  2000 Index  returned  3.04% for the six months ended June 30, 2000,
outperforming the S&P 500 Index's -0.42% return for the same period.  During the
first half of the year,  small cap value  companies  (+5.85%)  topped  small cap
growth companies (+1.22%),  and volatility figured as one of the main stories in
almost  every asset  class.  Small cap stocks  charged  into year 2000 fueled by
strong  performance  at the end of 1999.  During the first  quarter,  small caps
(+7.08%)  outperformed large caps (+2.29%) by a considerable  margin.  Investors
continued  to have a healthy  appetite for  tech-related  names -- as the strong
global  economy  charged along -- and growth stocks set the pace, as the Russell
2000 Growth (+9.28%) topped the Russell 2000 Value (+3.82%).  However, the sharp
pull back in technology,  communications  and biotech shares in March, April and
May erased much of the  progress  made earlier in the year.  The second  quarter
represented a reversal of fortune, as small company stocks (-3.78%) lagged large
company stocks  (-2.66%),  and the Russell 2000 Value (+1.95%)  outperformed the
Russell 2000 Growth (-7.37%).  The market responded  somewhat nervously to mixed
economic  data,  and reacted  severely to earnings  disappointments,  during the
second quarter.  Though volatility did not halt rampant M&A activity or the flow
of assets  into  small cap funds,  it had a serious  impact on the number of IPO
deals, as a number of companies  delayed their  scheduled  debuts for fear of an
unfavorable reception.

PORTFOLIO REVIEW
The Portfolio  lagged its benchmark for the six months ended June 30, 2000. Both
stock  selection and sector  allocation  detracted  from return as the portfolio
underperformed in ten of seventeen sectors.  Holdings that had the most positive
impact  on  performance   included  Human  Genome  Sciences   (pharmaceuticals),
Power-One  (hardware)  and  Exar  Corp  (software).  Holdings  that had the most
negative impact on performance  included  Checkfree  Holdings (capital markets),
Mediaplex  (services)  and  Geon  Co.  (industrial  cyclical).  The  Portfolio's
holdings in the (i)  pharmaceuticals,  (ii) finance and (iii) consumer  cyclical
sectors contributed most to overall return, while holdings in the (i) software &
services,  (ii)  services  and (iii)  health  services  & systems  sectors  were
detractors.

OUTLOOK

We  believe  that  volatility  will  be a  fixture  in  the  small  cap  market,
particularly  in high growth  sectors  like  technology,  services,  biotech and
communications.  We also expect to see the market broaden as more sectors of the
economy achieve positive  results.  For this reason we believe that multi-sector
exposure,  which positions the Portfolio to participate in a broad market rally,
remains the most prudent approach for this core strategy.

DENISE E. HIGGINS
STEPHEN J. RICH
Portfolio Managers
J.P. Morgan Investment Management Inc.

<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                         % of net assets
--------------------------------------------------------
<S>                                         <C>
 1.        Human Genome Sciences Inc.       1.6
--------------------------------------------------------
 2.        Advanced Fibre Communication     1.3
--------------------------------------------------------
 3.        Exar                             1.3
--------------------------------------------------------
 4.        CH Robison                       1.0
--------------------------------------------------------
 5.        Power-One                        1.0
--------------------------------------------------------
 6.        Valassis Communications          1.0
--------------------------------------------------------
 7.        Atmi                             1.0
--------------------------------------------------------
 8.        Mettler Toledo                   1.0
--------------------------------------------------------
 9.        Kopin                            1.0
--------------------------------------------------------
10.        On Assignment                    1.0
--------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

SECTOR ALLOCATION
As of 6/30/00
         [Bar Graph]

--------------------------------------------
<S>                              <C>
Other                            18.4
--------------------------------------------
Software & Services              16.5
--------------------------------------------
Industrial Cyclicals             15.6
--------------------------------------------
Pharmaceuticals                  8.7
--------------------------------------------
Hardware                         8.7
--------------------------------------------
Conumer Cyclical                 7.8
--------------------------------------------
Services                         7.0
--------------------------------------------
Semiconductor                    6.8
--------------------------------------------
Energy                           5.4
--------------------------------------------
Finance                          5.1
--------------------------------------------
</TABLE>
<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------------
                                                         Average Annual Return2
Inception 5/1/96                                         (for the period ended
                                                                        6/30/00)

--------------------------------------- -------------- --------------------------- -----------------------
<S>                                        <C>                   <C>                  <C>
                                           1 Year                3 Year               Since inception
--------------------------------------- -------------- --------------------------- -----------------------
Small Cap Stock Portfolio,
managed by JPMIM                           37.46%                15.90%                    15.30%
--------------------------------------- -------------- --------------------------- -----------------------
Russell 2000 Index1                        14.48%                10.69%                    11.47%
--------------------------------------- -------------- --------------------------- -----------------------
</TABLE>

1 The Russell 2000 Index is an unmanaged index  consisting of the stocks of 2000
U.S.-based  companies.  The Index does not include  fees or expenses  and is not
available for direct investment.

2 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate  future  results.  The value of an  investment  in the Small Cap
Stock Portfolio  managed by J.P. Morgan  Investment  Management  (JPMIM) and the
return on the investment will fluctuate,  and redemption  proceeds may be higher
or lower than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

<PAGE>

--------------------------------------------------------------------------------
QUALITY BOND PORTFOLIO                              For the Period ended 6/30/00
MANAGED BY J.P. MORGAN INVESTMENT MANAGEMENT
Letter to Policyholders
--------------------------------------------------------------------------------

MARKET REVIEW
The  supply/demand  factors  that pushed bond yields  lower  earlier in the year
(Treasury   buyback  and  recommended   changes  to  the  Government   Sponsored
Enterprises) gave way, in the second half, to the reality of stronger growth and
rising inflationary signals.  Following strong GDP and inflationary reports, the
Fed  tightened  monetary  policy in  mid-May  by 50 basis  points  to 6.50%.  In
response, the economic reports prompted additional projected tightening needs to
slow U.S.  growth and tame  inflation.  That, in turn,  caused spread sectors to
deteriorate  early in the second quarter,  with investment  grade corporate debt
reaching the highest spread level in 81 years outside of recession.

However,  growth and inflationary indicators for the remainder of 2000 were more
mixed,  suggesting that inflation  (excluding the impact of recent  increases in
energy prices) is not accelerating  sharply. As a result, the Fed did not change
policy at their June meeting and market  expectations  of future Fed  tightening
moderated significantly as the 2000 ended.

PORTFOLIO REVIEW
As we anticipated  the yield curve  inversion,  the rally in long Treasury bonds
and  widening  of  spreads  earlier in the year,  we  positioned  the  portfolio
accordingly by extending duration in the portfolio. With the anticipated further
U.S.

government fiscal surplus in the second half
of the year and related paydown of U.S. Treasuries,  we maintained a modest long
duration position mostly concentrated in the longer maturity sector of the yield
curve.  Additionally,  we  started  the year  off  overweighting  Treasuries  by
reducing  allocations to investment  grade  corporate  bonds and selling off the
portfolio's agency notes. We maintained the portfolio's  underweight position in
investment grade corporate bonds during the period,  but moved to a more neutral
position  near the end of the  reporting  period.  We  reduced  the  portfolio's
exposure to  Treasuries  at the end of the period by adding to  mortgage  backed
securities and residential mortgages.

OUTLOOK

We believe  that global  growth has peaked and that the likely path for the U.S.
economy is for a "soft landing" slowdown, with GDP growth moving below 4% in the
coming  months.  Inflation  pressures will remain  contained.  Fed tightening of
monetary  policy is nearly done,  with one final move of 25bps  before  year-end
still  likely.  Interest  rates will remain in a range  roughly  around  current
levels, with short rates responding to any further moves by the Fed.

HARRIET T. HUBER
WILLIAM G. TENNILLE

Portfolio Managers
J.P. Morgan Investment Management Inc.


<TABLE>
<CAPTION>

--------------------------------------------------------------------------------
CREDIT QUALITY
As of 6/30/00

-----------------------------------------------------------
<S>                                                 <C>
Treasury                                            15.23%
-----------------------------------------------------------
Agency                                              45.93
-----------------------------------------------------------
AAA                                                 20.26
-----------------------------------------------------------
AA                                                   3.06
-----------------------------------------------------------
A                                                    8.80
-----------------------------------------------------------
BBB                                                  5.57
-----------------------------------------------------------
BB                                                   1.15
-----------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------
PORTFOLIO COMPOSITION
As of 6/30/00
[Bar Graph]

--------------------------------------------------------------------
<S>                                                       <C>
U.S. Agency & Corp.- Mortg. Backed                        55.7%
--------------------------------------------------------------------
U.S. Treasury & Agency                                    18.6
--------------------------------------------------------------------
Corporate Investment Grade                                15.7
--------------------------------------------------------------------
Asset Backed Securities                                    8.3
--------------------------------------------------------------------
Corporate High Yield                                       0.9
--------------------------------------------------------------------
Emerging Market Debt                                       0.8
--------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------
                                                        Average Annual Return2
Inception 5/1/96                                    (for the period ended 6/30/00)
-------------------------------------------------------------------------------------------------------
<S>                                       <C>                   <C>                  <C>
                                          1 Year                3 Year               Since inception
--------------------------------------- ----------- ------------------------------- -------------------
Quality Bond Portfolio,
managed by JPMIM                          4.23%                 5.47%                     5.99%
--------------------------------------- ----------- ------------------------------- -------------------
Salomon Brothers BIG Index1               4.57%                 6.04%                     6.59%
--------------------------------------- ----------- ------------------------------- -------------------
</TABLE>

1  The  Salomon   Brothers  Broad   Investment-Grade   Bond  Index  (BIG)  is  a
market-capitalized weighted index that includes fixed-rate Treasury,  government
sponsored,  corporate  (Baa3/BBB or better) and mortgage  securities.  The index
does not reflect any expenses.

2 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future  results.  The value of an investment in the Quality Bond
Portfolio managed by J.P. Morgan Investment Management (JPMIM) and the return on
the investment  will fluctuate,  and redemption  proceeds may be higher or lower
than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

<PAGE>

------------------------------------------------------------------------------
SELECT EQUITY PORTFOLIO                           For the Period ended 6/30/00
MANAGED BY J.P. MORGAN INVESTMENT MANAGEMENT
Letter to Policyholders
------------------------------------------------------------------------------

MARKET REVIEW
The U.S.  Equity  market cycled  erratically  during the first six months of the
year between  growth  stocks and value stocks  based on the  announced  economic
data. Weak data lead to powerful  rallies in technology and other growth stocks.
Data  reflecting a strong  economy  caused a surge in lower priced value stocks.
While value stocks  outperformed  dramatically  at the  beginning of the period,
growth stocks came back strong in June and managed to  outperform  value for the
second quarter  (Russell 1000 Growth -2.7% vs.  Russell 1000 Value -4.69%).  The
market's  reaction to the data flow is based  entirely on the impact the economy
has on and interest rates.  The U.S.  Federal Reserve raised rates several times
in the first half of the year and  continues  to monitor the  situation.  Higher
rates are just beginning to slow the economy somewhat which will start to impact
corporate earnings. Any earnings  disappointments at the company level are being
penalized  heavily  across all sectors.  We believe  that the second  quarter is
evidence that the market is transitioning  from the strong momentum focus it had
in 1999, to a more balanced environment.

PORTFOLIO REVIEW
The  fund's  performance  during the period  was  positively  impacted  by stock
selection  within  the  hardware  and  semi-conductor  sectors.  The  portfolios
underweight position in Qualcomm Inc. contributed  positively to its performance
as the company  announced a weakening in chip sales and a less positive  outlook
for its third  generation CDMA wireless sales.  Industrial  cyclical and finance
sectors were among the worst  performers  during the first half of the year. The
slowdown of the U.S.  economy has led several  companies to pre-announce  second
quarter earnings below expectations,  and has started to negatively impact share
prices,  with the  financial  sector taking the worst hit, down 15% for June. In
Industrial  cyclicals,  Rohm & Haas and  Honeywell had second  quarter  earnings
disappointments,  and in the insurance sector, earnings warnings deflated shares
of Aon Corp earlier in the year.

Overall,  the  pharmaceuticals  and  capital  markets  sectors  moved  ahead  as
investors   continued  their  rotation  out  of  "new  economy"  stocks.   As  a
consequence,  the  software  and  services,  telecommunications  and  technology
sectors fell.  While the  pharmaceuticals  and capital  markets sectors posted a
positive return for the six month period,  holdings such as Oracle and Microsoft
pulled down performance as the latter was roiled with detailed  announcements of
Judge  Jackson's  ruling  against the company in the  lengthy  anti-trust  suit.
Individual   security   selection   contributed  to  the   portfolio's   overall
performance. The portfolio ended the period with an overweight position in Intel
which posted a positive total return for the six months ending June 30, 2000.

OUTLOOK

The strategy for the  portfolio  remains  unchanged  and we continue to be fully
invested and largely sector neutral.  We anticipate that another short-term rate
rise is still  possible  for the second  half of the year.  The economy has been
slowing,  as share  prices of more  speculative  equity were  disproportionately
impacted toward the end of the first quarter. We expect the slowdown to continue
as evidenced by the recent cooling of the overheated rate of late 1999 and early
2000.

PEGGY ADAMS
MICHAEL J. KELLY
Portfolio Managers
J.P. Morgan Investment Management Inc.

<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                               % of net assets

--------------------------------------------------------
<S>                                                 <C>
 1.        Exxon Mobil Corp.                        4.0
--------------------------------------------------------
 2.        Cisco Systems Inc.                       3.9
--------------------------------------------------------
 3.        Microsoft Corp.                          3.9
--------------------------------------------------------
 4.        Intel Corp.                              3.5
--------------------------------------------------------
 5.        General Electric Co.                     3.4
--------------------------------------------------------
 6.        Tyco Intl. Ltd. New                      3.1
--------------------------------------------------------
 7.        Sun Microsystems Inc.                    2.9
--------------------------------------------------------
 8.        Eli Lilly & Co.                          1.9
--------------------------------------------------------
 9.        Wal-Mart Stores Inc.                     1.9
--------------------------------------------------------
10.        America Online Inc.                      1.9
--------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------
SECTOR ALLOCATION
As of 6/30/00
[Bar Graph]
--------------------------------------------------------------------
<S>                                                           <C>
Hardware & Semiconductor                                      19.2%
--------------------------------------------------------------------
Other                                                          17.9
--------------------------------------------------------------------
Industrial Cyclical                                            14.1
--------------------------------------------------------------------
Pharmaceuticals                                                10.1
--------------------------------------------------------------------
Software & Services                                             8.8
--------------------------------------------------------------------
Telecommunications                                              7.3
--------------------------------------------------------------------
Energy                                                          6.4
--------------------------------------------------------------------
Services                                                        5.9
--------------------------------------------------------------------
Consumer Stable                                                 5.3
--------------------------------------------------------------------
Capital Services                                                5.0
--------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------------------------------------
                                                                      Average Annual Return2
Inception 5/1/96                                                      (for the period ended
                                                                             6/30/00)

--------------------------------------------------------------------------------------------------------------------
<S>                                            <C>                            <C>                     <C>
                                               1 Year                         3 Year              Since inception
--------------------------------------- --------------------------- --------------------------- --------------------
Select Equity Portfolio,
managed by JPMIM                               (2.40)%                        13.59%                  16.65%
--------------------------------------- --------------------------- --------------------------- --------------------
S&P 500 Index1                                  7.24%                         19.64%                  23.06%
--------------------------------------- --------------------------- --------------------------- --------------------
</TABLE>

1 The S&P 500 Index is an unmanaged index consisting of the stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

2 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future results.  The value of an investment in the Select Equity
Portfolio managed by J.P. Morgan Investment Management (JPMIM) and the return on
the investment  will fluctuate,  and redemption  proceeds may be higher or lower
than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

<PAGE>

--------------------------------------------------------------------------------
LARGE CAP STOCK PORTFOLIO                           For the Period ended 6/30/00
MANAGED BY J.P. MORGAN INVESTMENT MANAGEMENT
Letter to Policyholders
--------------------------------------------------------------------------------

MARKET REVIEW
The U.S.  Equity  market cycled  erratically  across the first six months of the
year between  growth  stocks and value stocks  based on the  announced  economic
data.  Weak data led to powerful  rallies in technology and other growth stocks.
Data  reflecting a strong  economy  caused a surge in lower priced value stocks.
While value stocks  outperformed  dramatically  throughout the first half of the
period,  growth stocks came back strong in June and managed to outperform  value
for the  second  quarter  (Russell  1000  Growth  -2.7% vs.  Russell  1000 Value
-4.69%).  The market's reaction to the data flow is based entirely on the impact
the economy has on interest rates. The U.S. Federal Reserve raised rates several
times in the quarter and  continues to monitor the  situation.  Higher rates are
just beginning to slow the economy somewhat which will start to impact corporate
earnings. Any earnings disappointements at the company level are being penalized
heavily across all sectors, and will continue to affect the market.

PORTFOLIO REVIEW
Stock  selection  within the  energy  sector  added to returns as an  overweight
position in oil and gas price  sensitive  stocks like  Global  Marine  benefited
performance. The pharmaceuticals sector benefited from an overweighting of Alza,
which proved  beneficial when the company  announced several new drugs, the most
important being the receipt of FDA approval on Concerta,  a once-a-day treatment
for children with  Attention  Deficit  Disorder.  Drugs,  Chemicals and Services
holdings were among the strongest  performers earlier this year. Drugs benefited
from an overweight in Human Genome Sciences and an  underweighting  in Johnson &
Johnson  earlier  this  year.  Human  Genome  Sciences  proved to be a  positive
contributor  in the first  quarter as the  company  announced a new patent for a
gene that is believed  to be the entry point for the AIDS virus.  The stock also
benefited from market enthusiasm for genomic stocks in general.

Industrial  cyclical and finance sectors were among the worst performers  during
the second quarter.  The rising interest rate environment has led many financial
services  stocks to continue to  underperform  and resulted in a 15% decline for
the sector in June.  In  Industrial  cyclicals,  Rohm & Haas and  Honeywell  had
second  quarter  earnings  disappointments.  In the Insurance  sector,  earnings
warnings deflated shares of Aon Corp earlier this year.

OUTLOOK

The strategy for the  portfolio  remains  unchanged  and we continue to be fully
invested and sector neutral.  We anticipate that another short-term rate rise is
still possible for the second half of the year. The economy has been slowing, as
share prices of more speculative equity were disproportionately  impacted toward
the end of the first quarter. We expect the slowdown to continue as evidenced by
the recent cooling of the overheated rate of late 1999 and early 2000.

JOHN M. DEVLIN, JR.
JAMES WIESS
Portfolio Managers
J.P. Morgan Investment Management Inc.

<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                               % of net assets

--------------------------------------------------------------------
<S>                                                             <C>
 1.          Intel Corp.                                        4.5
--------------------------------------------------------------------
 2.          Cisco Systems Inc.                                 4.5
--------------------------------------------------------------------
 3.          Microsoft Corp.                                    4.3
--------------------------------------------------------------------
 4.          General Electric Co.                               4.1
--------------------------------------------------------------------
 5.          Exxon Mobil Corp.                                  2.8
--------------------------------------------------------------------
 6.          Wal-Mart Stores Inc.                               2.4
--------------------------------------------------------------------
 7.          Citigroup Inc.                                     2.2
--------------------------------------------------------------------
 8.          Sun Microsystems, Inc.                             2.1
--------------------------------------------------------------------
 9.          Eli Lilly & Co.                                    1.8
--------------------------------------------------------------------
10.          Texas Instruments, Inc.                            1.7
--------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

-----------------------------------------------------------------
SECTOR ALLOCATION
As of 6/30/00
[Bar Graph]
-----------------------------------------------------------------
<S>                                                        <C>
Hardware & Semiconductors                                  23.1
-----------------------------------------------------------------
Other                                                      19.2
-----------------------------------------------------------------
Industrial Cyclicals                                       10.1
-----------------------------------------------------------------
Pharmaceuticals                                             9.9
-----------------------------------------------------------------
Software & Services                                         7.4
-----------------------------------------------------------------
Telecommunications                                          7.0
-----------------------------------------------------------------
Energy                                                      6.2
-----------------------------------------------------------------
Capital Markets                                             5.9
-----------------------------------------------------------------
Retail                                                      5.7
-----------------------------------------------------------------
Consumer Staples                                            5.5
-----------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

---------------------------------------------------------------------------------------------------------------------
                                                                 Average Annual Return2
Inception 5/1/96                                             (for the period ended 6/30/00)
---------------------------------------------------------------------------------------------------------------------
<S>                                          <C>                         <C>                      <C>
                                             1 Year                      3 Year                   Since inception
--------------------------------------- ------------------ ------------------------------------ ---------------------
Large Cap Stock Portfolio,
managed by JPMIM                              2.09%                      18.72%                        22.37%
--------------------------------------- ------------------ ------------------------------------ ---------------------
S&P 500 Index1                                7.24%                      19.64%                        23.06%
--------------------------------------- ------------------ ------------------------------------ ---------------------
</TABLE>

1 The S&P 500 Index is an unmanaged index consisting of the stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

2 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate  future  results.  The value of an  investment  in the Large Cap
Stock Portfolio  managed by J.P. Morgan  Investment  Management  (JPMIM) and the
return on the investment will fluctuate,  and redemption  proceeds may be higher
or lower than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

<PAGE>

----------------------------------------------------------------------------
INTERNATIONAL EQUITY PORTFOLIO                  For the Period ended 6/30/00
MANAGED BY J.P. MORGAN INVESTMENT MANAGEMENT
Letter to Policyholders
----------------------------------------------------------------------------

MARKET REVIEW
International  equity markets were highly  correlated  during the quarter,  with
sentiment dominated by the likely actions of the Federal Reserve, and the debate
between  investors  predicting a hard vs. a soft  landing for the U.S.  economy.
`New economy' sectors,  particularly TMT (Technology,  Media and Telecom),  were
volatile over the period. Performance, particularly in Europe, was strong during
the first  quarter,  but very weak  during  the second  quarter,  as much of the
market moved into the more `value' orientated sectors.

PORTFOLIO REVIEW
Against this background,  your portfolio  underperformed  its benchmark over the
period.  We focus on three  sources of potential  added value;  country/regional
allocation,  stock selection and currency  management.  In aggregate,  the macro
decisions  (country  currency)  were  positive over the period,  although  stock
selection  held back  performance.  Stock  choices in Japan have been  positive,
particularly  in the media and  telecoms  sectors.  For example,  an  overweight
position in DDI was positive for  performance.  The company  announced  plans to
merge with KDD and IDO to form a leading  telecom  carrier,  providing  a strong
competitor to NTT Docomo.  Decisions in  continental  Europe and the U.K.  were,
however,  less  beneficial.  While  overweight  positions  in  Alcatel  (France,
Technology)  and  Reckitt   Benckiser  (U.K.,   Consumer   Non-Durable)   helped
performance,  holding UPC  (Netherlands,  Media and Leisure) which suffered from
concerns over future sources of funding,  and Equant (France,  Technology) which
suffered from pricing pressure, held back performance.

OUTLOOK

In  general,  the  Fed's  policy  regarding  inflation  risk  and  the  market's
perception of the Fed's actions will continue to drive overall sentiment. Within
the international equity market universe,  we continue to favor the U.K. market.
Short-term  interest  rates  appear to be  peaking,  and  sterling  should  fall
modestly from its current  overvalued  levels.  Both of these factors  should be
supportive  of the  markets.  The  Continental  European  markets do not look as
attractively  valued,  but  expectations  of economic  growth are being  revised
upwards.  The  equity  markets  could,  however,  be held  back due to  investor
concerns over the valuation of the  technology/telecom  sectors. We are becoming
more cautious  about the Japanese  market.  Growth has picked up, but may not be
enough  to cope  with a  potential  tightening  of  monetary  policy.  While the
longer-term  valuation remains  reasonable,  the shorter-term news flow could be
difficult.

NIGEL EMMETT
PAUL QUINSEE
Portfolio Managers
J.P. Morgan Investment Management Inc.

<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                               % of net assets

----------------------------------------------------------------
<S>                                                         <C>
 1.        Vodafone Airtouch                                2.7
----------------------------------------------------------------
 2.        BP Amoco                                         2.3
----------------------------------------------------------------
 3.        Nokia                                            2.2
----------------------------------------------------------------
 4.        Ericsson                                         1.7
----------------------------------------------------------------
 5.        Nippon Telegraph & Telephone                     1.7
----------------------------------------------------------------
 6.        Alcatel                                          1.7
----------------------------------------------------------------
 7.        Koninklijke Philips Elec.                        1.4
----------------------------------------------------------------
 8.        Total Fina                                       1.3
----------------------------------------------------------------
 9.        Glaxo Wellcome                                   1.3
----------------------------------------------------------------
10.        Fujitsu                                          1.2
----------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------
Sector Allocation
As of 6/30/00

[Bar Graph]
----------------------------------------------------------------
<S>                                            <C>
Japan                                          27.7
----------------------------------------------------------------
United Kingdom                                 20.1
----------------------------------------------------------------
Other                                          11.1
----------------------------------------------------------------
France                                          9.9
----------------------------------------------------------------
Switzerland                                     7.5
----------------------------------------------------------------
Germany                                         6.9
----------------------------------------------------------------
Netherlands                                     6.0
----------------------------------------------------------------
Sweden                                          3.9
----------------------------------------------------------------
Italy                                           3.7
----------------------------------------------------------------
Spain                                           3.2
----------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------------------------
                                                                 Average Annual Return2
Inception 5/1/96                                                  (for the period ended
                                                                        6/30/00)

----------------------------------------------------------------------------------------------------------------------
<S>                                            <C>                       <C>                     <C>
                                               1 Year                    3 Year                  Since inception
--------------------------------------- ---------------------- ---------------------------- --------------------------
International Equity Portfolio,
managed by JPMIM                               16.66%                    10.41%                      12.20%
--------------------------------------- ---------------------- ---------------------------- --------------------------
MSCI EAFE Index1                               17.38%                    10.42%                      10.04%
--------------------------------------- ---------------------- ---------------------------- --------------------------
</TABLE>

1 The Morgan Stanley Capital International Europe,  Australia and Far East Index
is an unmanaged index and is an aggregate of 15 individual  country indexes that
collectively  represent  many of the major markets of the world.  The Index does
not include fees or expenses and is not available for direct investment.

2 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future results.  The value of an investment in the International
Equity Portfolio  managed by J.P. Morgan Investment  Management  (JPMIM) and the
return on the investment will fluctuate,  and redemption  proceeds may be higher
or lower than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

<PAGE>

------------------------------------------------------------------------------
BOND DEBENTURE PORTFOLIO                          For the Period ended 6/30/00
MANAGED BY LORD, ABBETT & CO.
Letter to Policyholders

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

This period proved to be a very difficult credit  environment,  characterized by
rising borrowing costs and reduced access to capital for many companies. Fragile
market  conditions,  low issuances of new high yield bonds,  and heavy  outflows
from high yield bond mutual funds resulted in lackluster  performance  and wider
spreads.  In fact, the yield spread, or difference,  between  lower-rated,  high
yield bonds and 10-year Treasury notes remained at historically  wide levels for
most of this reporting period, increasing to where high yield bonds (represented
by the Merrill Lynch High Yield Master  Index) were yielding  roughly 5.65% more
than Treasurys.

We placed a higher degree of emphasis on better quality  securities,  increasing
the  portfolio's  weighting  of  high-grade   corporate/investment  grade  bonds
overall. Since current coupon mortgage rates increased by nearly 60 basis points
to more than 8%, we identified what we believe are compelling  opportunities  to
capture attractive yield in the  mortgage-backed  securities market. We added to
this asset class,  thereby  raising the overall credit quality of the portfolio.
In addition, we increased the percentage of equity-related securities, primarily
convertible   bonds  issued  by   technology   and   wireless-telecommunications
companies.  Finally,  we reduced  the  number of  companies  represented  in the
portfolio by culling the portfolio of underperforming  securities and increasing
our  exposure  to the  holdings  that we favor,  including  certain  oil and gas
companies.

If the Fed is successful in  engineering a "soft landing" for the economy and in
slowing  consumer  demand,  we believe high yield  securities are apt to provide
good returns, and accordingly,  we expect to increase our exposure to this asset
class.  We will continue to place  emphasis on the  securities  issued by select
wireless-telecommunications  companies,  as  we  anticipate  strong  growth  and
further  consolidation in this industry sector.  Likewise,  we continue to favor
securities  associated  with  companies in oil and natural gas, since we believe
oil and gas prices are likely to remain above historical averages throughout the
remainder  of the year.  In general,  we expect that the Fed's  attempts to slow
U.S. economic growth will continue to impact the market. As sufficient  evidence
of an economic  slowdown  becomes more apparent in the second half of this year,
the Fed is likely to abandon its tightening posture.

CHRISTOPHER J. TOWLE
Portfolio Manager
Lord, Abbett & Co.

<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                               % of net assets
------------------------------------------------------------------
<S>                                                           <C>
  1. GNMA Pool #528207                                        6.7
------------------------------------------------------------------
  2. GNMA Pool #529158                                        5.5
------------------------------------------------------------------
  3. U.S. Treasury Note                                       4.1
------------------------------------------------------------------
  4. Iron Mountain                                            1.5
------------------------------------------------------------------
  5. Devon Energy                                             1.2
------------------------------------------------------------------
  6. Elan Corp.                                               1.1
------------------------------------------------------------------
  7. Roche Holdings                                           1.0
------------------------------------------------------------------
  8. Solectron Corp.                                          1.0
------------------------------------------------------------------
  9. Harrahs Operating                                        0.9
------------------------------------------------------------------
10. Sinclair Broadcasting                                     0.9
------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------
PORTFOLIO COMPOSITION
As of 6/30/00
[Bar Graph]
--------------------------------------------------------------------------------
<S>                                                    <C>
High Yield                                             54.8
--------------------------------------------------------------------------------
Convertibles                                           18.2
--------------------------------------------------------------------------------
U.S. Government Securities                             17.2
--------------------------------------------------------------------------------
Investment Grade                                       6.8
--------------------------------------------------------------------------------
Conv. Preferred Stk.                                   2.4
--------------------------------------------------------------------------------
Preferred Stock                                        0.5
--------------------------------------------------------------------------------
Common Stock                                           0.1
--------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------
                                                             Average Annual Return1
Inception 5/1/96                                         (for the period ended 6/30/00)
------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                       <C>                      <C>
                                           1 Year                    3 Year                   Since inception
--------------------------------------- -------------- ----------------------------------- -----------------------
Bond Debenture Portfolio,
managed by Lord, Abbett                     3.91%                    6.19%                         9.41%
--------------------------------------- -------------- ----------------------------------- -----------------------
First Boston High

Yield Index2                               (.40)%                    3.10%                         5.91%
--------------------------------------- -------------- ----------------------------------- -----------------------
Salomon Brothers

BIG Index3                                  4.57%                    6.04%                         6.59%
--------------------------------------- -------------- ----------------------------------- -----------------------
Merrill Lynch

Convertible Index4                         28.31%                    19.54%                        17.82%
--------------------------------------- -------------- ----------------------------------- -----------------------
</TABLE>

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future results. The value of an investment in the Bond Debenture
Portfolio  managed  by  Lord  Abbett  and  the  return  on the  investment  will
fluctuate,  and  redemption  proceeds may be higher or lower than an  investor's
original cost.

2The First  Boston  High Yield  Index is  representative  of lower  rated  debt,
including straight-preferred stocks.

3The   Salomon   Brothers   Broad   Investment-Grade   Bond  Index  (BIG)  is  a
market-capitalized weighted index that includes fixed-rate Treasury,  government
sponsored,  corporate  (Baa3/BBB or better) and mortgage  securities.  The index
does not reflect any expenses.

4The Merrill Lynch Convertible  Index is  representative  of the  equity-related
securities.  The three indices  chosen have elements of these three  categories,
but since  there is no one index  combining  all three  categories,  these three
separate indices may not be a valid comparison for the Portfolio.  These indices
do not include fees or expenses  and are not  available  for direct  investment.
Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

<PAGE>

-------------------------------------------------------------------------------
MID-CAP VALUE PORTFOLIO                            For the Period ended 6/30/00
MANAGED BY LORD, ABBETT & CO.
Letter to Policyholders

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

The strong  performance  of our mid-cap value funds  relative to the S&P Mid-Cap
400 BARRA  Value  Index was driven by solid  gains in our stocks of  healthcare,
energy and select consumer  companies.  In the energy sector,  we benefited from
our exposure to natural gas  companies.  With natural gas prices  currently high
during what is normally a seasonally weak period,  increasing demand for natural
gas from  electric  generators  and a  shrinking  reserve  base,  we remain very
optimistic on the outlook for natural gas. Additionally,  our holdings in stocks
of insurance companies helped performance in the financial services sector.

We were able to  sidestep  the recent  correction  in the  technology  sector by
investing  selectively in stocks of medical  technology  companies that remained
afloat based on their solid  fundamentals,  healthy profits and realistic profit
projections.  Nevertheless,  we did have a few disappointments in the portfolio.
In particular, while high oil prices benefited many of our energy holdings, they
did not bode well for our holdings in the transportation sector, where companies
found it difficult to pass on rising fuel costs. Additionally,  a few retail and
food company stocks in the consumer non-durables sector underperformed,  holding
down performance in that area. In many cases though, the problems were generally
company  specific  and our  broad  diversification  muted  their  impact  on the
portfolio.

Momentum  investing in technology appears to have fizzled out, and investors are
turning to solid values with quantifiable  earnings. We believe the trend toward
fundamental  investing will continue as more investors  discover  companies with
exceptional values and strong business prospects,  especially those presented by
mid-cap  stocks.   Many  mid-sized   companies  have  shown  promising  business
developments  and many of these stocks are selling at appealing  discounts  when
compared to stocks of large companies.

EDWARD VON DER LINDE
Portfolio Manager
Lord, Abbett & Co.

<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                               % of net assets

------------------------------------------------------
<S>                                               <C>
  1. Caremark Rx Inc.                             3.6
------------------------------------------------------
  2. EOG Resources Inc.                           3.3
------------------------------------------------------
  3. St. Jude Medical, Inc.                       3.3
------------------------------------------------------
  4. CBRL Group Inc.                              3.1
------------------------------------------------------
  5. Oxford Health Plans                          3.1
------------------------------------------------------
  6. R&B Falcon Corp.                             2.9
------------------------------------------------------
  7. Dynergy Inc.                                 2.8
------------------------------------------------------
  8. XL Capital Ltd. Class A                      2.7
------------------------------------------------------
  9. Santa Fe Snyder Corp.                        2.6
------------------------------------------------------
10. Kerr-McGee Corp.                              2.6
------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------
SECTOR ALLOCATION
As of 6/30/00
[Bar Graph]

-----------------------------------------------------------------
<S>                                                         <C>
Heath Care                                                  17.3
-----------------------------------------------------------------
Energy                                                      17.2
-----------------------------------------------------------------
Utilities                                                   14.8
-----------------------------------------------------------------
Materials and Processing                                    11.2
-----------------------------------------------------------------
Financial Services                                          10.9
-----------------------------------------------------------------
Consumer Non-Cyclical                                        8.8
-----------------------------------------------------------------
Other                                                        8.1
-----------------------------------------------------------------
Basic Industry                                               6.5
-----------------------------------------------------------------
Consumer Cyclicals                                           2.6
-----------------------------------------------------------------
Consumer Staples                                             2.6
-----------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------------------------
                                                            Average Annual Return1
Inception 8/20/97                                       (for the period ended 6/30/00)
--------------------------------------------------------------------------------------------------------
<S>                                            <C>                         <C>
                                               1 Year                      Since inception
--------------------------------------- --------------------- ------------------------------------------
Mid-Cap Value Portfolio,
managed by Lord, Abbett                        11.57%                          10.17%
--------------------------------------- --------------------- ------------------------------------------
S&P 400 Midcap2                                16.95%                          17.85%
--------------------------------------- --------------------- ------------------------------------------
</TABLE>

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future results.  The value of an investment in the Mid-Cap Value
Portfolio  managed  by  Lord  Abbett  and  the  return  on the  investment  will
fluctuate,  and  redemption  proceeds may be higher or lower than an  investor's
original cost.

2The S&P 400 Midcap Index consists of 400 domestic  stocks of midsize  companies
in the U.S.  market.  The Index does not include  fees and  expenses  and is not
available for direct investment.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

Index return since inception is as of 8/22/97.

<PAGE>

-------------------------------------------------------------------------------
LARGE CAP RESEARCH PORTFOLIO                       For the Period ended 6/30/00
MANAGED BY LORD, ABBETT & CO.
Letter to Policyholders

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

Utility stocks, a lead indicator of a change in monetary  policy,  were the star
performers of the large cap style in the second quarter. We selectively added to
the sector in a defensive  stance in  preparation  for a slowdown in the economy
and  because  we  believed  the Fed was  near  the end of its  recent  round  of
tightenings.  A development in the utilities sector involving the convergence of
electric  and  gas  power  also  benefited  several  of  our  holdings.   Sector
overweights in the  high-performing  healthcare and utilities sectors,  together
with an underweight in the weak-performing  communications services sector, also
added relative performance.

At the  onset  of the  second  quarter,  we had  already  begun  to  reduce  the
portfolio's   exposure  to  many  "new  economy"   stocks  in  the   technology,
telecommunications  and media sectors due to high  valuations  and some concerns
over  inflated   expectations  on  the   sustainability   of  current   business
fundamentals.  In  exchange,  we made select  investments  in  undervalued  "old
economy"  stocks  in  basic   industries,   utilities  and  financial   services
(especially  insurance  stocks) where we saw more intrinsic value. We maintained
this weighting shift throughout the second quarter.

Your overweight position in consumer cyclical stocks detracted from performance
this quarter. General Motors Corp. and Federated Department Stores were two
weaker performing stocks.

The  second  quarter  brought  a shift in  attitudes  toward  equity  investing.
Throughout  1999 and the opening months of this year investors were caught up in
a price and earnings  growth-driven  "momentum  market." They bought a company's
stock simply  because its price was going up and its earnings  were growing at a
faster rate than other  companies.  They all but ignored the  sustainability  of
corporate earnings,  valuations,  and interest rates. But, toward the end of the
first quarter,  this pattern began to change.  Investors in late March seemed to
wake up to the risks of "momentum"  investing.  In April and May, equity markets
experienced a considerable turnaround.  Whereas the technology rich NASDAQ index
had previously led the market, it fell by some 37 percent from its March peak to
the end of May. By contrast,  the broad S&P 500 Index fell only 10 percent,  and
the Dow Jones Industrial Average (DJIA) fell less than five percent.

Uncertainty  persisted  throughout  the  quarter  with  respect to the  ultimate
economic and market impact of the Fed's initiatives.  Investors reacted abruptly
to economic and corporate  earnings  announcements.  Focus on  consumer-oriented
factors,  such as retail sales,  housing,  investor  confidence and  employment,
signaled economic slowing from the extremely high levels of prior periods.  Hope
for a "soft landing"  emerged.  Momentum-oriented  sectors,  such as technology,
returned  to favor in June.  Nevertheless,  a  renewed  sensitivity  to risk and
wariness about fundamentals challenged many investors' decisions.

The investing  environment now seems suited to a moderately  defensive  strategy
consistent  with a  slowdown  in the  economy,  but  not an  absolute  downturn.
Investors'  clear new preference for stable sectors  suggests a renewed interest
in earnings predictability, valuations, and financial strength -- qualities that
are well suited to a slower growth  environment.  At the same time, concern over
value  has  led  investors  to   reconsider   small  and   particularly   medium
capitalization  issues  which  investors  have  neglected,  at least  relatively
speaking.  Signs of a slowdown in economic growth confirm the  desirability of a
cautious approach and a renewed attention to investment fundamentals and value.

ROBERT MORRIS
Portfolio Manager
Lord, Abbett & Co.

<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                               % of net assets

-----------------------------------------------------
<S>                                              <C>
  1. Exxon Mobil Corp.                           4.8
-----------------------------------------------------
  2. ACE Ltd.                                    2.8
-----------------------------------------------------
  3. Duke Energy Corp.                           2.4
-----------------------------------------------------
  4. H.J. Heinz Co.                              2.1
-----------------------------------------------------
  5. M&T Bank Corporation                        2.0
-----------------------------------------------------
  6. Boeing Co.                                  2.0
-----------------------------------------------------
  7. First Data Corp.                            2.0
-----------------------------------------------------
  8. The Coastal Corp.                           1.9
-----------------------------------------------------
  9. Morgan Stanley Dean Witter                  1.9
-----------------------------------------------------
10. Ceridian Corp.                               1.9
-----------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>

--------------------------------------------------------------------------------
SECTOR ALLOCATION
As of 6/30/00
[Bar Graph]
-------------------------------------------------------------------
<S>                                                           <C>
Other                                                         21.9
-------------------------------------------------------------------
Financial Services                                            17.3
-------------------------------------------------------------------
Technology                                                    16.2
-------------------------------------------------------------------
Health Care                                                    8.4
-------------------------------------------------------------------
Utilities                                                      8.1
-------------------------------------------------------------------
Energy                                                         7.3
-------------------------------------------------------------------
Integrated Oils                                                7.2
-------------------------------------------------------------------
Consumer Cyclicals                                             4.9
-------------------------------------------------------------------
Consumer Services                                              4.5
-------------------------------------------------------------------
Basic Industry                                                 4.2
-------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------
                                                        Average Annual Return1
Inception 8/20/97                                   (for the period ended 6/30/00)
------------------------------------------------------------------------------------------------
<S>                                               <C>                       <C>
                                                  1 Year                    Since inception
--------------------------------------- ------------------------------- ------------------------
Large Cap Research Portfolio,
managed by Lord, Abbett                           5.35%                         13.46%
--------------------------------------- ------------------------------- ------------------------
S&P 500 Index2                                    7.24%                         18.85%
--------------------------------------- ------------------------------- ------------------------
</TABLE>

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate  future  results.  The value of an  investment  in the Large Cap
Research  Portfolio managed by Lord Abbett and the return on the investment will
fluctuate,  and  redemption  proceeds may be higher or lower than an  investor's
original cost.

2The S&P 500 Index is an unmanaged index  consisting of the stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

Index return since inception is as of 8/22/97.

<PAGE>

Cova Series Trust
Small Cap Stock Portfolio

--------------------------------------------------------------------------------
DEVELOPING GROWTH PORTFOLIO                         For the Period ended 6/30/00
Managed by Lord, Abbett & Co.
Letter to Policyholders
--------------------------------------------------------------------------------

Healthcare  sector stocks,  coupled with the decision to  underweight  this area
versus the Russell 2000 Growth Index,  impeded  performance.  Hooper  Holmes,  a
provider of home-based medical exams for insurance applicants,  lost significant
value after warning that analyst  expectations were overly optimistic due to the
overall poor performance in the life insurance  industry.  Although this company
has hurt performance lately, this holding had been extremely advantageous to the
portfolio  historically.  Given our strong fundamental outlook for this company,
we will add to our position on this present  weakness.  Strong  performance  was
experienced  by a top ten  holding,  Coherent,  a  provider  of  electro-optical
systems  and  medical  instruments.  It is  interesting  to note that the stocks
within this sector that  contributed  most  favorably to the index's return were
companies with market  capitalizations  ranging from $4-$11 billion.  Our market
cap constraints precluded us from investing in these particular companies.

Stock selection  within the Financials  sector  detracted from  performance.  S1
Corp., a provider of internet-based  financial services, has been plagued by the
area's  extreme  stock  price  movements.  Although  the  price of the stock has
declined  significantly during this year, S1 was one of the largest contributors
to performance  during 1999. S1, having established strong alliances with global
banking  giants,  is  positioned  uniquely  within  the area of  internet  based
banking, continuing to make this holding a prudent investment.

Technology holdings have also affected performance. Although under-weighting the
sector  relative to the benchmark  proved to be  advantageous,  stock  selection
within this sector  detracted from  performance.  Igate Capital,  an information
technology consulting firm, experienced difficulty during the quarter.  Although
the stock price has been down  recently,  we are adding to our  position to take
advantage of the temporary  sell-off.  However,  some technology  stocks did add
value.  Nvidia,  a designer of graphics  processors  and  software,  contributed
positively,  having  rapidly  appreciated to one of your largest  holdings.  The
company has been  profitable  supporting the computer gaming industry -- a large
and rapidly growing segment within the tech sector.

Your largest holding, Plantronics, a manufacturer of telephone headsets, was one
of the largest  contributors to performance during the quarter.  Plantronics has
been a major holding for several  quarters and while it experienced  significant
performance  difficulties in the third quarter of 1999, we continued to hold the
stock as we believed that the company's fundamental outlook remained strong. Our
ability not to be swayed by the market's fickle nature was ultimately rewarded.

As we move into the second half of the year,  we believe the  volatility  in the
market is likely to  continue  in the  short-term  and  liquidity  and  earnings
shortfalls  will continue to be concerns for small company  investors.  However,
once the market  begins to slow,  we  believe we will begin to see many  smaller
companies experience some double-digit growth.  Regardless of market conditions,
we will  continue  to execute  our  disciplined  investment  approach  remaining
focused on finding the highest quality companies possible for the portfolio.

STEPHEN J. MCGRUDER
Portfolio Manager
Lord, Abbett & Co.

<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                               % of net assets

---------------------------------------------------------
<S>                                                  <C>
  1. Plantronics, Inc.                               4.3
---------------------------------------------------------
  2. Teletech Holdings                               2.4
---------------------------------------------------------
  3. Radisys Corp.                                   1.9
---------------------------------------------------------
  4. Coherent Inc.                                   1.9
---------------------------------------------------------
  5. Timberland Company                              1.8
---------------------------------------------------------
  6. OM Group Inc.                                   1.7
---------------------------------------------------------
  7. Sawtech Inc.                                    1.5
---------------------------------------------------------
  8. Nvidia Corp.                                    1.4
---------------------------------------------------------
  9. Core Laboratories                               1.4
---------------------------------------------------------
10. Ann Taylor Stores Corp.                          1.3
---------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------
SECTOR ALLOCATION
As of 6/30/00
[Bar Graph]
--------------------------------------------------------------------
<S>                                                            <C>
Technology                                                     29.3
--------------------------------------------------------------------
Financial Services                                             13.4
--------------------------------------------------------------------
Consumer Cyclicals                                             12.2
--------------------------------------------------------------------
Other                                                          12.2
--------------------------------------------------------------------
Health Care                                                    10.1
--------------------------------------------------------------------
Energy                                                          6.3
--------------------------------------------------------------------
Producer Durables                                               5.0
--------------------------------------------------------------------
Materials and Processing                                        4.1
--------------------------------------------------------------------
Consumer Discretionary                                          4.0
--------------------------------------------------------------------
Consumer Services                                               3.4
--------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------
                                                               Average Annual Return2
Inception 8/20/97                                          (for the period ended 6/30/00)
-------------------------------------------------------------------------------------------------------
<S>                                                    <C>                        <C>
                                                       1 Year                     Since inception
--------------------------------------- ------------------------------------- -------------------------
Developing Growth Portfolio,
managed by Lord Abbett                                  .97%                           10.02%
--------------------------------------- ------------------------------------- -------------------------
Russell 2000 Index1                                    14.48%                          9.36%
--------------------------------------- ------------------------------------- -------------------------
</TABLE>

1The  Russell  Growth  2000  Index  is  an  unmanaged  index  and  measures  the
performance of those Russell 2000 companies with higher price-to-book ratios and
higher forecasted growth values. The Index does not include fees or expenses and
is not available for direct investment.

2 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate  future  results.  The value of an investment in the  Developing
Growth  Portfolio  managed by Lord Abbett and the return on the investment  will
fluctuate,  and  redemption  proceeds may be higher or lower than an  investor's
original cost.

3The Russell 2000 Index is an unmanaged  index  consisting of the stocks of 2000
U.S.  -based  companies.  The Index does not include fees or expenses and is not
available for direct investment.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

Index return since inception is as of 8/22/97.

<PAGE>

-------------------------------------------------------------------------------
LORD ABBETT GROWTH AND INCOME PORTFOLIO            For the Period ended 6/30/00
Managed by Lord, Abbett & Co.
Letter to Policyholders
-------------------------------------------------------------------------------

Utility stocks, a lead indicator of a change in monetary  policy,  were the star
performers of the large cap style in the second quarter. We selectively added to
the sector in a defensive  stance in  preparation  for a slowdown in the economy
and  because  we  believed  the Fed was  near  the end of its  recent  round  of
tightenings.  A development in the utilities sector involving the convergence of
electric and gas power also  benefited  several of our holdings.  Throughout the
quarter,  our relatively large exposure to oil service  companies paid off well,
as rising oil prices helped boost the price of many of these stocks. Our careful
stock  picking and  general  overweighting  in stocks of  consumer  non-cyclical
companies,   particularly   healthcare  companies,   also  significantly  buoyed
performance for the quarter.

At the  onset  of the  second  quarter,  we had  already  begun  to  reduce  the
portfolio's   exposure  to  many  "new  economy"   stocks  in  the   technology,
telecommunications  and media sectors due to high  valuations  and some concerns
over  inflated   expectations  on  the   sustainability   of  current   business
fundamentals.  In  exchange,  we made select  investments  in  undervalued  "old
economy"  stocks  in  basic   industries,   utilities  and  financial   services
(especially  insurance  stocks) where we saw more intrinsic value. We maintained
this weighting shift throughout the second quarter.

Our move to basic industries (paper,  chemicals,  and metals) proved to be a bit
premature and worked against our  performance for the quarter.  However,  if the
U.S.  economy  slows  later  this  year,  we  believe  investors  will  begin to
anticipate a more balanced global economic growth  environment that should favor
the performance of these stocks.  Restructuring  and consolidation of production
capacity in many of these  markets is also  occurring  and will  ultimately  aid
pricing and profit margins.

The  second  quarter  brought  a shift in  attitudes  toward  equity  investing.
Throughout  1999 and the opening months of this year investors were caught up in
a price and earnings  growth-driven  "momentum  market." They bought a company's
stock simply  because its price was going up and its earnings  were growing at a
faster rate than other  companies.  They all but ignored the  sustainability  of
corporate earnings,  valuations,  and interest rates. But, toward the end of the
first quarter,  this pattern began to change.  Investors in late March seemed to
wake up to the risks of "momentum"  investing.  In April and May, equity markets
experienced a considerable turnaround.  Whereas the technology rich NASDAQ index
had previously led the market, it fell by some 37 percent from its March peak to
the end of May. By contrast,  the broad S&P 500 Index fell only 10 percent,  and
the Dow Jones Industrial Average (DJIA)fell less than five percent.

Uncertainty  persisted  throughout  the  quarter  with  respect to the  ultimate
economic and market impact of the Fed's initiatives.  Investors reacted abruptly
to economic and corporate  earnings  announcements.  Focus on  consumer-oriented
factors,  such as retail sales,  housing,  investor  confidence and  employment,
signaled economic slowing from the extremely high levels of prior periods.  Hope
for a "soft landing"  emerged.  Momentum-oriented  sectors,  such as technology,
returned  to favor in June.  Nevertheless,  a  renewed  sensitivity  to risk and
wariness about fundamentals challenged many investors' decisions.

The investing  environment now seems suited to a moderately  defensive  strategy
consistent  with a  slowdown  in the  economy,  but  not an  absolute  downturn.
Investors'  clear new preference for stable sectors  suggests a renewed interest
in earnings predictability, valuations, and financial strength -- qualities that
are well suited to a slower growth  environment.  At the same time, concern over
value  has  led  investors  to   reconsider   small  and   particularly   medium
capitalization  issues  which  investors  have  neglected,  at least  relatively
speaking.  Signs of a slowdown in economic growth confirm the  desirability of a
cautious approach and a renewed attention to investment fundamentals and value.

W. THOMAS HUDSON JR.
Portfolio Manager
Lord, Abbett & Co.

<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                               % of net assets

------------------------------------------------------------
<S>                                                     <C>
  1. Exxon-Mobil Corp.                                  2.8
------------------------------------------------------------
  2. American Home Products                             2.8
------------------------------------------------------------
  3. The Coastal Corp.                                  2.8
------------------------------------------------------------
  4. BP Amoco PLC Spon. ADR                             2.7
------------------------------------------------------------
  5. ACE Ltd.                                           2.5
------------------------------------------------------------
  6. American General Corp.                             2.4
------------------------------------------------------------
  7. Schlumberger Ltd.                                  2.2
------------------------------------------------------------
  8. Total Fina S.A. ADR                                2.2
------------------------------------------------------------
  9. Duke Energy Corp.                                  2.2
------------------------------------------------------------
10. Minnesota Mining and Manufacturing                  2.2
------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

------------------------------------------------------------------
SECTOR ALLOCATION
As of 6/30/00
[Bar Graph]
------------------------------------------------------------------
<S>                                                          <C>
Financial Services                                           19.1
------------------------------------------------------------------
Other                                                        16.8
------------------------------------------------------------------
Technology                                                   12.7
------------------------------------------------------------------
Health Care                                                   9.5
------------------------------------------------------------------
Consumer Services                                             8.6
------------------------------------------------------------------
Integrated Oils                                               7.7
------------------------------------------------------------------
Utilities                                                     7.7
------------------------------------------------------------------
Energy                                                        6.7
------------------------------------------------------------------
Telecommunications                                            5.8
------------------------------------------------------------------
Materials and Processing                                      5.4
------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------
                                               Average Annual Return1
Inception 1/8/99                                (for the period ended
                                                      6/30/00)
------------------------------------------------------------------------------------------
<S>                                                    <C>                <C>
                                                       1 Year             Since inception
-------------------------------------------- ---------------------------- ----------------
Lord Abbett Growth and Income

Portfolio, managed by Lord, Abbett                     (0.56%)                 5.99%
-------------------------------------------- ---------------------------- ----------------
S&P 500 Index2                                          7.24%                 10.66%
-------------------------------------------- ---------------------------- ----------------
</TABLE>

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate  future  results.  The value of an investment in the Lord Abbett
Growth  and  Income  Portfolio  managed  by Lord  Abbett  and the  return on the
investment will fluctuate,  and redemption  proceeds may be higher or lower than
an investor's original cost.

2 The S&P 500 Index is an unmanaged index consisting of the stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

<PAGE>

--------------------------------------------------------------------------------
BALANCED PORTFOLIO                                  For the Period ended 6/30/00
Managed by the Mississippi Valley Advisors
  Division of FIRMCO

Letter to Policyholders

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

Market volatility  continued during the second quarter of 2000 culminating in an
important  change in market  psychology.  Investors  appear to be  returning  to
fundamental  investment  criteria  in valuing  securities  --  criteria  such as
earnings  and cash flow.  A return to the basics  bolstered  the returns of your
portfolio  relative to the overall  market  during this  period.  The Standard &
Poor's 500 fell -2.65% during the second quarter,  bringing the six month return
to -0.42%.  The technology heavy NASDAQ decline was even more dramatic at -13.3%
for the quarter after having fallen 29% from the end of March through the end of
May. Smaller stocks  continued to outperform  larger companies as the Standard &
Poor's  SmallCap  600 rose +6.9%.  Fixed income  securities,  as measured by the
(Lehman  Bros.  Intermediate  Government/Corporate  or  Lehman  Brothers  7-year
tax-exempt index) returned (3.2%/3.2%).

Future market direction will likely be influenced by the Federal Reserve and the
direction  of interest  rates.  The Fed is currently  "on hold  pending  further
information  on the  strength of our  economy.  We believe  the U.S.  economy is
incredibly  resilient and it will likely require further  interest rate moves to
accomplish  the Fed's goal.  In this  environment  we will continue to focus our
stock selection on those companies that are providing  products or services that
are in demand regardless of the level of rates."

Currently the entire Treasury yield curve is trading below the Fed Funds rate of
6.5%;  apparently  the market is discounting an easing of credit at the next Fed
meeting,  which occurs on August 22. We believe  that this is a very  optimistic
view and that rates on Treasuries are below a sustainable level given the strong
economic environment that is present today.

BOB BERNSTEIN
Portfolio Manager

Mississippi Valley Advisors Division of FIRMCO

<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                               % of net assets

--------------------------------------------------------
<S>       <C>    <C>   <C>                         <C>
  1. FNMA (6.0%, 11/01/13)                         4.0%
--------------------------------------------------------
  2. U.S. Treasury Note (7.25%, 5/15/04)           3.1%
--------------------------------------------------------
  3. U.S. Treasury Note (6.625%, 5/15/07)          3.1%
--------------------------------------------------------
  4. Millipore Corp.                               2.1%
--------------------------------------------------------
  5. U.S. Treasury Note (6.0%, 8/15/09)            2.0%
--------------------------------------------------------
  6. Norwest Financial (6.625%, 7/15/04)           2.0%
--------------------------------------------------------
  7. Lilly, Eli & Company                          1.9%
--------------------------------------------------------
  8. DuPont E I De Nem (8.25%, 9/15/06)            1.6%
--------------------------------------------------------
  9. Sysco Corp.                                   1.6%
--------------------------------------------------------
10. Cisco Systems                                  1.6%
--------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

-------------------------------------------------------------------------
SECTOR ALLOCATION
As of 6/30/00
[Bar Graph]
-------------------------------------------------------------------------
<S>                                                           <C>
U.S. Gov't & Agency Securities                                19.7
-------------------------------------------------------------------------
Technology                                                    14.0
-------------------------------------------------------------------------
Interest Sensitive                                            13.0
-------------------------------------------------------------------------
Consumer Growth                                               13.0
-------------------------------------------------------------------------
Corporate Debt                                                12.2
-------------------------------------------------------------------------
Other                                                         11.1
-------------------------------------------------------------------------
Industrial Cyclicals                                          7.0
-------------------------------------------------------------------------
Consumer Staples                                              5.0
-------------------------------------------------------------------------
Energy                                                        3.0
-------------------------------------------------------------------------
Capital Goods                                                 2.0
-------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------
                                                      Average Annual Return2
Inception 7/1/97                                       (for the period ended
                                                                        6/30/00)

-------------------------------------------------------------------------------------
<S>                                              <C>                <C>
                                                 1 Year             Since inception
--------------------------------------- -------------------------- ------------------
Balanced Portfolio,
managed by MVA                                   (.13)%                  8.77%
--------------------------------------- -------------------------- ------------------
S&P 500 Index1                                    7.24%                 19.64%
--------------------------------------- -------------------------- ------------------
Salomon Brothers BIG Index3                       4.57%                  6.04%
--------------------------------------- -------------------------- ------------------
</TABLE>

1 The S&P 500 Index is an unmanaged index consisting of the stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

2 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not  indicate  future  results.  The value of an  investment  in the Balanced
Portfolio  managed by  Mississippi  Valley  Advisors (MVA) and the return on the
investment will fluctuate,  and redemption  proceeds may be higher or lower than
an investor's original cost.

3  The  Salomon   Brothers  Broad   Investment-Grade   Bond  Index  (BIG)  is  a
market-capitalized weighted index that includes fixed-rate Treasury,  government
sponsored,  corporate  (Baa3/BBB or better) and mortgage  securities.  The index
does not reflect any expenses.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

<PAGE>

------------------------------------------------------------------------------
EQUITY INCOME PORTFOLIO                           For the Period ended 6/30/00
MANAGED BY THE MISSISSIPPI VALLEY ADVISORS
  DIVISION OF FIRMCO
Letter to Policyholders

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

The Equity  Income  Portfolio  seeks to provide an above average level of income
consistent with long-term  capital  appreciation.  We believe our strength is in
stock  selection,  and will  therefore  typically  maintain  a  well-diversified
portfolio among numerous economic sectors.

Early 2000 saw large cap growth stocks continue their  outperformance,  becoming
even more expensive versus value stocks. Value stocks underperformed the S&P 500
until  March  when  Fed rate  increases  began to  scare  the  markets,  driving
investors  toward value names. In this very  concentrated  market,  we see above
average returns in energy,  selected electric utilities,  and technology stocks.
Retailers and  industrial  cyclicals  remain the weakest  sectors due in part to
concern that the Federal Reserve will slow the economy.

With short-term  interest rates approaching 7%, stock prices will continue to be
volatile over the summer months.  However,  volatility creates  opportunities to
buy top quality companies with proven management teams at attractive  prices. As
always,  the Fund's  focus is high quality  companies  with  predictable  sales,
earnings and cash flow growth, strong balance sheets and innovative  management.
Ongoing market  volatility  should force investors to seek companies with strong
underlying fundamentals rather than chase the hottest new internet story.

We  continue  to  believe  the value  sector  holds well  above  average  return
potential over the next year or two,  especially  with many worldwide  economies
strengthening and the U.S. economy continuing to maintain its solid growth. Many
value stocks are in the  financial  services  industries,  which should see good
performance when the Fed completes its rate increases. Moreover, having been out
of favor for nearly four years, value stocks truly deserve the name.

JOHN H. BLIXEN
Portfolio Manager

Mississippi Valley Advisors Division of FIRMCO


<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                               % of net assets

--------------------------------------------------------
<S>                                                 <C>
  1.     Baxter Intl. Inc.                          2.2
--------------------------------------------------------
  2.     Heinz H.J.                                 2.2
--------------------------------------------------------
  3.     First Data Corp.                           2.2
--------------------------------------------------------
  4.     Pharmacia                                  2.1
--------------------------------------------------------
  5.     Intel Corp.                                2.1
--------------------------------------------------------
  6.     Duke Energy                                2.1
--------------------------------------------------------
  7.     GTE Corp.                                  2.1
--------------------------------------------------------
  8.     SLM Holding Corp.                          2.1
--------------------------------------------------------
  9.     Citigroup Inc.                             2.0
--------------------------------------------------------
10.      Phillips Petroleum                         2.0
--------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------
Sector Allocation
As of 6/30/00

[Bar Graph]
---------------------------------------------------------------------
<S>                                                             <C>
Interest Sensitive                                              38.8
---------------------------------------------------------------------
Consumer Growth                                                 15.2
---------------------------------------------------------------------
Technology                                                      11.9
---------------------------------------------------------------------
Industrial Cyclicals                                             8.6
---------------------------------------------------------------------
Energy                                                           8.5
---------------------------------------------------------------------
Consumer Staples                                                 7.3
---------------------------------------------------------------------
Other                                                            3.9
---------------------------------------------------------------------
Capital Goods                                                    3.1
---------------------------------------------------------------------
Consumer Cylicals                                                2.7
---------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

---------------------------------------------------------------------------------------------------------
                                                               Average Annual Return1
Inception 7/1/97                                           (for the period ended 6/30/00)
---------------------------------------------------------------------------------------------------------
<S>                                                 <C>                             <C>
                                                    1 Year                          Since inception
-------------------------------------- --------------------------------------- --------------------------
Equity Income Portfolio,
managed by MVA                                     (10.67)%                              6.96%
-------------------------------------- --------------------------------------- --------------------------
Russell 1000 Index2                                  9.14%                              20.01%
-------------------------------------- --------------------------------------- --------------------------
</TABLE>

1 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not indicate future results.  The value of an investment in the Equity Income
Portfolio  managed by  Mississippi  Valley  Advisors (MVA) and the return on the
investment will fluctuate,  and redemption  proceeds may be higher or lower than
an investor's original cost.

2 The Russell 1000 Index  consists of the largest 1000  companies in the Russell
3000 Index.  The Index  represents the universe of large  capitalization  stocks
from which most  active  money  managers  typically  select.  The Index does not
include fees or expenses and is not available for direct investment.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

<PAGE>

--------------------------------------------------------------------------------
GROWTH & INCOME EQUITY PORTFOLIO                    For the Period ended 6/30/00
MANAGED BY THE MISSISSIPPI VALLEY ADVISORS
  DIVISION OF FIRMCO
Letter to Policyholders

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

The  Mercantile  Growth and Income Fund posted a (1.72%) total return during the
first six months of the year.  This compares to a -0.42% return for the Standard
& Poor's 500 Index and a -4.07%  return for the  Standard & Poor's  Barra  Value
Index.  Based on the Fund's profile,  an appropriate  benchmark is a fifty-fifty
blend of these two indexes.

Within  the  technology   sector,  we  emphasized   companies   benefiting  from
accelerating unit growth in internet infrastructure and wireless communications.
Specific  holdings that  contributed to the Fund's strong  relative  performance
were Intel,  the world  leader in  semiconductor  chips;  Nortel  Networks,  the
leading provider of fiber optic technology for the telecommunications  industry;
and Nokia, the largest global producer of cellular phones.

Strength  in the  Fund's  holdings  in the  capital  goods  sector  was paced by
Millipore,  a  manufacturer  of products used to analyze and purify  liquids and
gases. In the  microelectronics  segment,  Millipore has been a beneficiary of a
strong   semi   conductor   capital   equipment   cycle   while  the   company's
biopharmaceutical segment should benefit from increased research and development
activity in genomics and monclonal antibodies.

With short-term  interest rates approaching 7%, stock prices will continue to be
volatile over the summer months.  However,  volatility creates  opportunities to
buy top quality companies with proven management teams at attractive  prices. As
always,  the Growth and  Income  Fund's  focus is high  quality  companies  with
predictable  sales,  earnings and cash flow growth,  strong  balance  sheets and
innovative management.  Ongoing market volatility should force investors to seek
companies with strong underlying  fundamentals rather than chase the hottest new
internet story.  Investor  rotation back to quality stocks should equate to even
better relative performance for the Growth and Income Fund.

BOB BERNSTEIN
Portfolio Manager

Mississippi Valley Advisors Division of FIRMCO


<TABLE>
<CAPTION>

TOP 10 PORTFOLIO HOLDINGS BY MARKET VALUE
As of 6/30/00
                                               % of net assets

----------------------------------------------------------
<S>                                                   <C>
  1.   Eli Lilly & Company                            3.2
----------------------------------------------------------
  2.   Schering Plough                                2.6
----------------------------------------------------------
  3.   Cisco Systems                                  2.5
----------------------------------------------------------
  4.   General Electric                               2.5
----------------------------------------------------------
  5.   MBNA Corp.                                     2.4
----------------------------------------------------------
  6.   Heinz, H.J.                                    2.4
----------------------------------------------------------
  7.   Microsoft Corp.                                2.3
----------------------------------------------------------
  8.   Millipore Co.                                  2.3
----------------------------------------------------------
  9.   Intel Corp.                                    2.3
----------------------------------------------------------
10.    Merck & Company                                2.3
----------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------
SECTOR ALLOCATION
As of 6/30/00
[Bar Graph]
--------------------------------------------------------------------
<S>                                                            <C>
Technology                                                     27.1
--------------------------------------------------------------------
Consumer Growth                                                24.3
--------------------------------------------------------------------
Interest Sensitive                                             22.3
--------------------------------------------------------------------
Industrial Cyclicals                                            9.1
--------------------------------------------------------------------
Consumer Staples                                                7.5
--------------------------------------------------------------------
Energy                                                          5.1
--------------------------------------------------------------------
Capital Goods                                                   4.6
--------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------------------------
                                                                Average Annual Return2
Inception 7/1/97                                             (for the period ended 6/30/00)
---------------------------------------------------------------------------------------------------------
<S>                                                     <C>                        <C>
                                                        1 Year                     Since inception
------------------------------------------- -------------------------------- ----------------------------
Growth & Income Equity Portfolio,
managed by MVA                                           .30%                          12.41%
------------------------------------------- -------------------------------- ----------------------------
S&P 500 Index1                                           7.24%                         19.64%
------------------------------------------- -------------------------------- ----------------------------
</TABLE>

1 The S&P 500 Index is an unmanaged index consisting of the stocks of 500 of the
largest U.S.-based companies. The Index does not include fees or expenses and is
not available for direct investment.

2 "Average  Annual Return" is calculated  including  reinvestment  of all income
dividends and capital gain distributions. Results represent past performance and
do not  indicate  future  results.  The value of an  investment  in the Growth &
Income Equity  Portfolio  managed by Mississippi  Valley  Advisors (MVA) and the
return on the investment will fluctuate,  and redemption  proceeds may be higher
or lower than an investor's original cost.

Performance  data  is  historical  and  includes  changes  in  share  price  and
reinvestment of dividends and capital gains.  Performance numbers are net of all
Portfolio  operating  expenses,  but they do not include any  insurance  charges
imposed in connection with your variable insurance contract. If this performance
information  included the effects of these fees or charges,  performance numbers
would be lower.

<PAGE>

PORTFOLIO OF INVESTMENTS
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

COMMON STOCKS - 93.6%
ADVERTISING - 0.1%
Obie Media Corp.*................................................................ 11,700  $    93,600
Promotions.com, Inc.*............................................................. 9,900       49,500
                                                                                          -----------
                                                                                              143,100

                                                                                          -----------
APPAREL RETAILERS - 0.1%
Pacific Sunwear of California, Inc.*.............................................. 8,600      161,250
                                                                                          -----------
AUTOMOTIVE - 1.0%
Borg-Warner Automotive, Inc....................................................... 8,700      305,587
Lithia Motors, Inc.*............................................................. 15,200      203,300
Monaco Coach Corp.*.............................................................. 20,500      279,312
National R.V. Holdings, Inc.*.................................................... 18,500      194,250
Sonic Automotive, Inc.*.......................................................... 10,900      116,494
                                                                                          -----------
                                                                                            1,098,943

                                                                                          -----------
BANKING - 2.9%
American Capital Strategies, Ltd.................................................. 7,100      169,512
Bank United Corp................................................................. 27,300      960,619
Capital Crossing Bank*............................................................ 8,000       82,000
City National Corp................................................................ 9,700      344,350
Commercial Federal Corp.......................................................... 20,450      318,253
Hamilton Bancorp, Inc.*.......................................................... 14,300      250,250
Medallion Financial Corp.......................................................... 7,100      109,606
MicroFinancial, Inc............................................................... 6,500       65,000
National Commerce Bancorp........................................................ 19,700      316,431
Pacific Century Financial Corp................................................... 14,800      216,450
Sterling Bancshares, Inc.......................................................... 5,700       61,631
Summit Bancshares, Inc............................................................ 5,200       89,700
Sun Bancorp, Inc.*............................................................... 15,254       91,524
Westamerica Bancorp............................................................... 7,000      182,875
                                                                                          -----------
                                                                                            3,258,201

                                                                                          -----------
BEVERAGES, FOOD & TOBACCO - 1.2%
American Italian Pasta Co.*...................................................... 13,700      283,419
Beringer Wine Estates Holdings, Inc.*............................................. 9,400      331,937
Keebler Foods Co................................................................. 20,800      772,200
                                                                                          -----------
                                                                                            1,387,556

                                                                                          -----------
BUILDING MATERIALS - 0.8%
Caprock Communications Corp.*.................................................... 17,000      331,500
Elcor Corp....................................................................... 20,950      481,850
Omnicare, Inc.................................................................... 10,400       94,250
                                                                                          -----------
                                                                                              907,600

                                                                                          -----------
CHEMICALS - 4.5%
Albemarle Corp................................................................... 26,100      515,475
Bush Boake Allen, Inc.*........................................................... 6,600      288,750
General Chemical Group, Inc.*.................................................... 29,900       20,556
Gentek, Inc...................................................................... 39,020      436,536
Geon Co. (The)................................................................... 43,900      812,150
Georgia Gulf Corp................................................................ 36,300      755,494
Minerals Technologies, Inc....................................................... 19,400      892,400
<CAPTION>
-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

CHEMICALS - CONTINUED
Solutia, Inc..................................................................... 19,400  $   266,750
Wellman, Inc..................................................................... 66,200    1,071,612
                                                                                          -----------
                                                                                            5,059,723

                                                                                          -----------
COMMERCIAL SERVICES - 6.1%
Core Laboratories N.V............................................................ 10,900      316,100
Diamond Technology Partners, Inc.*................................................ 8,300      730,400
Digitas Inc.*..................................................................... 5,300       86,456
Diversa Corp.*.................................................................... 4,800      159,000
Exelixis, Inc.*................................................................... 7,400      246,975
Gene Logic, Inc.*................................................................. 3,600      128,475
iBEAM Broadcasting Corp.*........................................................ 26,800      482,400
Media Metrix, Inc.*............................................................... 2,500       63,594
NetRatings, Inc.*................................................................ 16,100      412,562
On Assignment, Inc.*............................................................. 35,600    1,085,800
Orchid Biosciences, Inc.*........................................................ 18,300      694,829
StorageNetworks, Inc.*............................................................ 2,000      180,500
Trimeris, Inc.*................................................................... 6,400      447,600
Universal Compression Holdings, Inc.*............................................. 6,400      214,400
Valassis Communications, Inc.*................................................... 29,800    1,136,125
Wind River Systems, Inc.*........................................................ 12,100      458,287
                                                                                          -----------
                                                                                            6,843,503

                                                                                          -----------
COMMUNICATIONS - 4.7%
Advanced Fibre Communications, Inc.*............................................. 32,700    1,481,719
L-3 Communications Holdings, Inc.*................................................ 6,700      382,319
LifeMinders, Inc.*................................................................ 5,300      156,681
Metawave Communications Corp*..................................................... 7,900      210,831
Netro Corp.*...................................................................... 5,500      315,562
ONI Systems Corp.*................................................................ 2,400      281,287
Plantronics, Inc.*................................................................ 1,800      207,900
Polycom, Inc.*.................................................................... 9,100      856,254
Seachange International, Inc.*................................................... 13,950      402,806
Titan Corp. (The)*................................................................ 7,200      322,200
Turnstone Systems, Inc.*.......................................................... 2,100      347,911
U.S. Wireless Corp.*................................................................ 900       19,237
Ulticom, Inc.*.................................................................... 2,500       60,039
Williams Communications Group, Inc.*.............................................. 6,900      228,994
                                                                                          -----------
                                                                                            5,273,740

                                                                                          -----------
COMPUTER SOFTWARE & PROCESSING - 15.5%
Accrue Software, Inc.*............................................................ 9,600      340,800
Aether Systems, Inc.*............................................................. 1,700      348,500
Agile Software Corp.*............................................................ 12,400      876,525
Allaire Corp.*.................................................................... 1,000       36,750
Alteon Websystems, Inc.*.......................................................... 5,100      510,319
Art Technology Group, Inc.*....................................................... 9,700      979,094
ARTISTdirect, Inc.,*.............................................................. 5,500       17,187
Certicom Corp.................................................................... 10,200      698,541
CheckFree Holdings Corp.*........................................................ 13,200      680,625
Clarent Corp.*................................................................... 12,300      879,450
Click2Learn.com, Inc.*........................................................... 21,600      380,700
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Small Cap Stock Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

COMPUTER SOFTWARE & PROCESSING - CONTINUED
Computer Horizons Corp.*......................................................... 32,200  $   432,687
Corillian Corp*................................................................... 9,600      159,600
E. Piphany, Inc.*................................................................. 2,600      278,687
eFunds Corp.*.................................................................... 18,375      213,609
eSPEED, Inc. - Class A*.......................................................... 19,000      825,312
Excalibur Technologies Corp.*..................................................... 9,000      359,437
FASTNET Corp.*................................................................... 11,600       43,500
Gartner Group, Inc. - Class A.................................................... 28,700      344,400
Healthgate Data Corp.*........................................................... 19,300       31,362
Informatica Corp*................................................................ 10,600      868,537
Information Resources Engineering, Inc.*............................................ 100        2,525
Informix Corp.*.................................................................. 33,300      247,669
ISS Group, Inc.*.................................................................. 4,400      434,431
Keynote Systems, Inc.*............................................................ 7,600      536,275
Mediaplex, Inc.*................................................................. 20,500      395,906
Metasolv Software, Inc.*.......................................................... 3,800      167,200
Net Perceptions, Inc.*........................................................... 11,800      187,325
Nuance Communications Inc.*....................................................... 1,300      108,306
Packeteer, Inc.*................................................................. 10,500      305,812
Peregrine Systems, Inc.*......................................................... 17,900      620,906
Precise Software Solutions Ltd.*.................................................. 2,400       57,600
PRI Automation, Inc.*............................................................. 7,500      490,429
Quest Software, Inc.*............................................................. 2,400      132,900
Quokka Sports, Inc.*.............................................................. 9,500       76,297
Retek Inc.*...................................................................... 11,700      374,400
Sequoia Software Corp*............................................................ 8,100      132,637
SmartForce Plc - ADR*............................................................ 13,600      652,800
Software Technologies Corp.*..................................................... 12,900      395,869
Sonic Foundry, Inc.*............................................................. 11,900      238,000
Source Information Management Co. (The)*......................................... 17,400      265,350
Tumbleweed Communications Corp.*................................................. 10,300      524,012
Verio Inc.*....................................................................... 4,500      266,062
Vicinity Corp.*................................................................... 5,000       98,125
Watchguard Technologies, Inc.*................................................... 11,200      615,300
Websense, Inc.*................................................................... 4,800      120,600
WebTrends Corp.*................................................................. 10,600      410,087
Witness Systems, Inc.*........................................................... 15,400      375,375
                                                                                          -----------
                                                                                           17,537,820

                                                                                          -----------
COMPUTERS & INFORMATION - 1.4%
Accelerated Networks, Inc.*....................................................... 1,400       59,062
Cirrus Logic, Inc.*.............................................................. 12,000      192,000
Fargo Electronics*............................................................... 17,800       63,412
M-Systems Flash Disk Pioneer Ltd.*................................................ 8,100      630,787
Visual Networks, Inc.*........................................................... 21,100      601,350
                                                                                          -----------
                                                                                            1,546,611

                                                                                          -----------
COSMETICS & PERSONAL CARE - 0.5%
Alberto-Culver Co. - Class B..................................................... 18,300      559,294
                                                                                          -----------
<CAPTION>
-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

ELECTRIC UTILITIES - 1.5%
Cleco Corp....................................................................... 27,800  $   931,300
CMS Energy Corp.................................................................. 35,200      778,800
                                                                                          -----------
                                                                                            1,710,100

                                                                                          -----------
ELECTRICAL EQUIPMENT - 0.6%
Capstone Turbine Corp.*........................................................... 2,100       94,631
Rayovac Corp.*................................................................... 27,500      615,312
                                                                                          -----------
                                                                                              709,943

                                                                                          -----------
ELECTRONICS - 8.3%
ACT Manufacturing, Inc.*......................................................... 14,700      682,632
ATMI, Inc.*...................................................................... 23,800    1,106,700
C-Cube Microsystems Inc.*........................................................ 21,700      425,862
DDI Corp.*....................................................................... 26,700      760,950
Exar Corp.*...................................................................... 16,850    1,469,109
Genesis Microchip Inc.*........................................................... 5,500       98,312
Integrated Circuit Systems, Inc.*................................................ 14,500      248,312
JNI Corp.*........................................................................ 3,000       94,875
Lattice Semiconductor Corp.*..................................................... 11,700      808,763
Manufacturers' Services Ltd.*..................................................... 5,300      108,981
MMC Networks, Inc.*............................................................... 5,700      304,594
New Focus, Inc.*.................................................................. 3,800      312,075
Power-One, Inc.*................................................................. 10,000    1,139,375
Silicon Image, Inc.*.............................................................. 7,500      374,063
Silicon Laboratories Inc.*........................................................ 3,100      164,688
Stratos Lightwave, Inc.*.......................................................... 2,575       71,778
TranSwitch Corp.*................................................................. 2,600      200,688
Virata Corp.*..................................................................... 7,400      441,225
Vyyo Inc.*........................................................................ 6,900      186,300
World Access, Inc.*.............................................................. 32,600      360,638
                                                                                          -----------
                                                                                            9,359,920

                                                                                          -----------
ENTERTAINMENT & LEISURE - 1.5%
Anchor Gaming*................................................................... 18,100      867,669
Boca Resorts, Inc.*.............................................................. 14,700      145,163
Concord Camera Corp.*............................................................. 2,600       54,275
JAKKS Pacific, Inc.*............................................................. 20,800      306,800
Ticketmaster Online-City - Class B*.............................................. 22,400      357,000
                                                                                          -----------
                                                                                            1,730,907

                                                                                          -----------
FINANCIAL SERVICES - 2.6%
Allied Capital Corp.............................................................. 41,400      703,800
Amcv Capital Trust I*............................................................. 3,900      162,825
American Home Mortgage Holdings, Inc.*........................................... 16,300       74,369
Donaldson, Lufkin & Jenrette, Inc................................................. 5,000      212,188
Doral Financial Corp............................................................. 24,400      279,075
Gabelli Asset Management, Inc.*.................................................. 11,600      290,000
Heller Financial, Inc............................................................ 33,300      682,650
LendingTree, Inc.*................................................................ 4,200       31,500
Ocwen Financial Corp.*........................................................... 28,900      160,756
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Small Cap Stock Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

FINANCIAL SERVICES - CONTINUED
Southwest Securities Group, Inc................................................... 8,100  $   301,725
Web Street, Inc.*................................................................ 10,400       26,000
                                                                                          -----------
                                                                                            2,924,888

                                                                                          -----------
FOREST PRODUCTS & PAPER - 1.6%
Buckeye Technologies, Inc.*...................................................... 22,400      491,400
Caraustar Industries, Inc........................................................ 47,500      718,438
Universal Forest Products, Inc................................................... 39,100      537,625
                                                                                          -----------
                                                                                            1,747,463

                                                                                          -----------
HEALTH CARE PROVIDERS - 0.8%
Accredo Health, Inc.*............................................................ 13,550      468,322
Community Health Care*............................................................ 5,300       85,794
Hooper Holmes, Inc............................................................... 38,500      308,000
                                                                                          -----------
                                                                                              862,116

                                                                                          -----------
HEAVY CONSTRUCTION - 0.5%
Mcdermott International, Inc..................................................... 66,800      588,675
                                                                                          -----------
HEAVY MACHINERY - 2.4%
Applied Science and Technology, Inc.*............................................ 12,600      326,025
Dycom Industries, Inc.*........................................................... 6,450      296,700
IDEX Corp........................................................................ 11,100      350,344
Lam Research Corp.*.............................................................. 14,700      551,250
Manitowoc Company, Inc............................................................ 6,600      176,550
Optimal Robotics Corp.*.......................................................... 13,500      518,063
Smith International, Inc.*........................................................ 7,000      509,688
                                                                                          -----------
                                                                                            2,728,620

                                                                                          -----------
HOME CONSTRUCTION, FURNISHINGS & APPLIANCES - 0.5%
Furniture Brands International, Inc.*............................................. 9,000      136,125
Stanley Furniture Co., Inc.*..................................................... 21,100      464,200
                                                                                          -----------
                                                                                              600,325

                                                                                          -----------
HOUSEHOLD PRODUCTS - 0.2%
Snap-On, Inc...................................................................... 7,800      207,675
                                                                                          -----------
INDUSTRIAL - DIVERSIFIED - 1.4%
Shaw Group, Inc.*................................................................ 20,900      984,913
Symyx Technologies Inc.*......................................................... 14,200      605,053
                                                                                          -----------
                                                                                            1,589,966

                                                                                          -----------
INSURANCE - 2.1%
E. W. Blanch Holdings, Inc....................................................... 10,500      213,281
Fremont General Corp............................................................. 37,500      147,656
HealthExtras, Inc.*.............................................................. 22,900      123,088
MIIX Group, Inc................................................................... 3,700       44,400
Nationwide Financial Services, Inc. - Class A.................................... 21,800      716,675
Protective Life Corp............................................................. 13,400      356,775
Quotesmith.com, Inc.*............................................................ 23,200       50,026
RenaissanceRe Holdings Ltd....................................................... 10,400      453,050
StanCorp Financial Group, Inc..................................................... 8,600      276,275
                                                                                          -----------
                                                                                            2,381,226

                                                                                          -----------
<CAPTION>
-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

LODGING - 0.3%
Aztar Corp.*..................................................................... 16,000  $   248,000
Extended Stay America, Inc.*..................................................... 13,900      128,575
                                                                                          -----------
                                                                                              376,575

                                                                                          -----------
MEDIA - BROADCASTING & PUBLISHING - 1.9%
Entercom Communications Corp.*................................................... 12,400      604,500
Hearst-Argyle Television, Inc.*.................................................. 12,700      247,650
Insight Communications Co., Inc.*................................................ 15,400      240,625
Spanish Broadcasting System, Inc.*............................................... 39,700      816,331
World Gate Communications, Inc.*................................................. 15,600      276,900
                                                                                          -----------
                                                                                            2,186,006

                                                                                          -----------
MEDICAL BIO - TECHNOLOGY - 0.8%
Affymetrix, Inc.*................................................................. 4,500      743,063
Maxygen Inc.*..................................................................... 3,000      170,297
                                                                                          -----------
                                                                                              913,360

                                                                                          -----------
MEDICAL SUPPLIES - 4.4%
Aclara Biosciences Inc.*.......................................................... 2,200      112,063
August Technology Corp.*.......................................................... 3,700       60,819
Cyberonics, Inc.*................................................................. 7,800       93,600
Cytyc Corp.*...................................................................... 1,800       96,075
Eclipse Surgical Technologies, Inc.*............................................. 32,900      143,938
Enzon, Inc.*...................................................................... 5,500      233,750
Exfo Electro-Optical Engineering, Inc.*........................................... 1,000       43,875
I-STAT Corp.*.................................................................... 21,500      374,906
Kopin Corp.*..................................................................... 15,800    1,094,150
Meade Instruments Corp.*......................................................... 13,500      339,188
Mettler-Toledo International, Inc.*.............................................. 27,500    1,100,000
MKS Instruments, Inc.*........................................................... 12,300      481,238
Molecular Devices Corp.*.......................................................... 1,400       96,863
ORATEC Interventions, Inc*........................................................ 8,700      290,363
ResMed, Inc.*.................................................................... 11,600      310,300
Sonic Innovations, Inc*........................................................... 5,000       92,813
Therma-Wave Inc.*................................................................. 1,200       26,775
                                                                                          -----------
                                                                                            4,990,716

                                                                                          -----------
METALS - 0.7%
Gulf Island Fabrication, Inc.*.................................................... 5,800       98,600
Mueller Industries*.............................................................. 20,100      562,800
Schnitzer Steel Industries, Inc.................................................. 10,000      158,750
                                                                                          -----------
                                                                                              820,150

                                                                                          -----------
OIL & GAS - 3.8%
Atmos Energy Corp................................................................ 26,400      462,000
Cooper Cameron Corp.*............................................................ 11,100      732,600
Global Industries, Ltd.*......................................................... 11,500      217,063
Kinder Morgan, Inc............................................................... 15,100      521,894
National-Oilwell, Inc.*.......................................................... 32,700    1,075,013
Newfield Exploration Co.*........................................................ 24,200      946,825
Spinnaker Exploration Co.*........................................................ 9,900      253,688
Unit Corp.*....................................................................... 8,800      118,800
                                                                                          -----------
                                                                                            4,327,883

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

                        See notes to financial statements

<PAGE>

Cova Series Trust
Small Cap Stock Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

PHARMACEUTICALS - 6.5%
Abgenix, Inc.*.................................................................... 5,400  $   647,241
Akorn, Inc.*..................................................................... 31,200      247,650
Allscripts, Inc.*................................................................ 12,000      276,000
Bindley Western Industries, Inc.................................................. 20,000      528,750
Charles River Laboratories Int'l., Inc.*.......................................... 3,300       73,219
Corixa Corp.*..................................................................... 8,800      377,850
Gilead Sciences, Inc.*............................................................ 1,700      120,913
Human Genome Sciences, Inc.*..................................................... 13,805    1,840,653
IDEC Pharmaceuticals Corp.*....................................................... 7,300      856,381
ILEX Oncology, Inc.*.............................................................. 5,100      179,775
Ligand Pharmaceuticals*.......................................................... 50,100      660,694
Millennium Pharmaceuticals, Inc.*................................................. 1,100      123,063
Neurocrine Biosciences, Inc.*.................................................... 11,900      423,194
Vertex Pharmaceuticals Inc.*...................................................... 8,900      937,838
Vical, Inc.*...................................................................... 1,400       26,950
                                                                                          -----------
                                                                                            7,320,171

                                                                                          -----------
REAL ESTATE - 4.0%
Arden Realty Group, Inc. (REIT).................................................. 21,600      507,600
Centerpoint Properties Corp. (REIT)............................................... 9,500      387,125
CoStar Group Inc.*................................................................ 7,900      197,994
Cousins Properties, Inc. (REIT).................................................. 15,800      608,300
General Growth Properties, Inc. (REIT)........................................... 17,300      549,275
Macerich Co. (The) (REIT)........................................................ 12,300      271,369
Manufactured Home Communities, Inc. (REIT)....................................... 20,900      500,294
Mills Corp. (REIT)............................................................... 13,500      253,969
Misson West Properties Inc. (REIT)............................................... 22,600      237,300
Post Properties, Inc. (REIT)..................................................... 23,567    1,036,948
                                                                                          -----------
                                                                                            4,550,174

                                                                                          -----------
RETAILERS - 1.5%
Alloy Online, Inc.*.............................................................. 18,300      205,875
BJ's Wholesale Club, Inc.*........................................................ 3,800      125,400
Cost Plus, Inc.*................................................................. 19,200      550,800
School Specialty, Inc.*.......................................................... 35,700      662,681
Stamps.com, Inc.*................................................................ 13,800      100,913
                                                                                          -----------
                                                                                            1,645,669

                                                                                          -----------
TELEPHONE SYSTEMS - 3.5%
Choice One Communications, Inc.*................................................. 11,000      448,938
Digital Island, Inc.*............................................................. 8,600      418,175
ECtel Ltd.*....................................................................... 4,200       96,600
Flag Telecom Holdings Ltd.*....................................................... 9,400      139,825
GoAmerica, Inc.*.................................................................. 8,700      134,306
IBasis, Inc.*.................................................................... 20,900      900,006
ITC DeltaCom, Inc.*.............................................................. 15,300      341,381
MGC Communications, Inc.*........................................................ 12,000      719,250
Motient Corp*.................................................................... 23,400      367,088
Net2Phone, Inc.*.................................................................. 8,000      285,500
TeleCorp PCS Inc.*................................................................ 3,600      145,125
                                                                                          -----------
                                                                                            3,996,194

                                                                                          -----------
<CAPTION>
-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

TEXTILES, CLOTHING & FABRICS - 0.3%
Genesco Inc.*.................................................................... 11,000  $   176,688
Vans, Inc.*...................................................................... 13,400      195,975
                                                                                          -----------
                                                                                              372,663

                                                                                          -----------
TRANSPORTATION - 2.5%
American Classic Voyages Co.*.................................................... 15,100      311,438
C.H. Robinson Worldwide, Inc..................................................... 23,300    1,153,350
GATX Corp......................................................................... 7,300      248,200
PNV.net, Inc.*.................................................................... 9,300       12,788
Werner Enterprises, Inc.......................................................... 40,175      464,523
Willis Lease Finance Corp.*...................................................... 31,900      199,375
Wisconsin Central Transport Corp.*............................................... 34,600      449,800
                                                                                          -----------
                                                                                            2,839,474

                                                                                          -----------




WATER COMPANIES - 0.6%
E-Town Corp....................................................................... 9,500      631,156
                                                                                          -----------

Total Common Stocks (Cost $90,715,994)                                                    105,889,356
                                                                                          -----------
</TABLE>

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------
PAR                                         SECURITY                                    VALUE
AMOUNT                                    DESCRIPTION                                  (NOTE 1)
-------------------------------------------------------------------------------------------------
<C>          <S>                                                                     <C>

             SHORT-TERM INVESTMENTS - 14.3%
$1,335,090   American Express Centurion Bank, 6.65%,
               due 07/10/00(a).....................................................  $  1,335,090
 1,375,726   Bank of America, 6.67%,
               due 03/22/01(a).....................................................     1,375,726
   667,545   Royal Bank of Scotland, 6.85%,
               due 07/05/00(a).....................................................       667,545
 2,670,180   American Express Centurion Bank, 7%,
               due 07/07/00(a).....................................................     2,670,180
   667,545   First Union National Bank, 6.9%,
               due 05/09/01(a).....................................................       667,545
 1,633,879   Fleet National Bank, 7.125%,
               due 10/31/00(a).....................................................     1,633,879
 1,335,090   Goldman Sachs, 6.64875%,
               due 08/17/00(a).....................................................     1,335,090
 1,335,090   Janus Money Market Fund(a)............................................     1,335,090
 3,887,014   Merrimac Cash Fund-Premium Class(a)...................................     3,887,014
 1,335,090   BNP Paribas, 6.75%, due 07/05/00(a)...................................     1,335,090
                                                                                     ------------
             Total Short-Term Investments

             (Cost $16,242,249)                                                        16,242,249
                                                                                     ------------
</TABLE>

<TABLE>

<S>                                                                                 <C>
TOTAL INVESTMENTS - 107.9%
(Cost $106,958,243)                                                                   122,131,605

Other Assets and Liabilities (net) -
(7.9%)                                                                                (8,942,461)
                                                                                     -------------

TOTAL NET ASSETS - 100.0%                                                           $ 113,189,144
                                                                                    =============
</TABLE>

PORTFOLIO FOOTNOTES:

 * Non-income producing security.

 (a)  Represents investment of collateral received from securities
      lending transactions.

 ADR - American Depositary Receipt

 REIT - Real Estate Investment Trust

                        See notes to financial statements

<PAGE>

Cova Series Trust

Quality Bond Portfolio

PORTFOLIO OF INVESTMENTS
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------
PAR                                                                                    VALUE
AMOUNT                     SECURITY DESCRIPTION                 COUPON   MATURITY    (NOTE 1)
-----------------------------------------------------------------------------------------------
<C>         <S>                                                 <C>     <C>         <C>

            DOMESTIC BONDS & DEBT SECURITIES - 95.7%
            ASSET BACKED SECURITIES - 8.1%
$  400,000  California Infrastructure.........................  6.420%  09/25/2008  $   388,814
 1,500,000  Carco Auto Loan Master Trust......................  5.780%  03/15/2004    1,465,867
   360,000  Citibank Credit Card Master Trust.................  5.500%  02/15/2006      341,037
 1,230,000  Citibank Credit Card Master Trust.................  6.150%  03/10/2011    1,120,930
   730,000  Ford Credit Auto Loan Master Trust................  5.500%  02/15/2003      723,105
 1,800,000  Ford Credit Auto Owner Trust......................  6.820%  06/17/2002    1,798,317
   595,000  Money Store Home Equity Trust (The)...............  6.485%  12/15/2038      569,132
   500,000  Nationsbank Card Master Trust.....................  6.450%  04/15/2003      500,042
   500,000  Peco Energy Transition Trust......................  5.800%  03/01/2007      475,637
                                                                                    -----------
                                                                                      7,382,881

                                                                                    -----------
            AUTOMOTIVE - 0.0%
    25,000  Federal - Mogul Corp..............................  7.750%  07/01/2006       18,202
                                                                                    -----------
            BANKING - 4.1%
 2,000,000  Chase Manhattan Corp..............................  9.750%  11/01/2001    2,063,140
   225,000  Fleet Capital Ltd.................................  7.920%  12/11/2026      197,253
    10,000  NationsBank Corp..................................  7.250%  10/15/2025        9,036
 1,500,000  Wachovia Corp.....................................  6.700%  06/21/2004    1,464,864
                                                                                    -----------
                                                                                      3,734,293

                                                                                    -----------
            BEVERAGES, FOOD & TOBACCO - 0.7%
   455,000  J Seagram & Sons..................................  7.600%  12/15/2028      431,522
   250,000  Smithfield Foods, Inc.............................  7.625%  02/15/2008      225,000
                                                                                    -----------
                                                                                        656,522

                                                                                    -----------
            COLLATERALIZED MORTGAGE OBLIGATIONS - 12.9%
   209,951  Chase Manhattan Bank - First Union National.......  7.134%  07/15/2007      208,273
 2,000,000  Chase Manhattan Bank - First Union National.......  7.439%  07/15/2009    1,994,818
 1,980,000  Commercial Mortgage Acceptance Corp...............  6.030%  03/15/2008    1,822,956
   890,000  Credit Suisse First Boston Mortgage Securities

              Corp............................................  7.290%  09/15/2009      878,503
 1,959,096  First Nationwide Trust............................  6.500%  01/19/2029    1,813,525
 1,655,000  First Union Commercial Mortgage...................  6.070%  10/15/2008    1,517,344
   240,000  First Union-Lehman Brothers Commercial............  6.600%  05/18/2007      232,177
 1,730,000  First Union-Lehman Brothers Commercial............  6.650%  12/18/2007    1,652,629
 1,500,000  Morgan Stanley Capital, Inc.......................  6.170%  10/03/2008    1,377,849
   299,278  Ocwen Residential MBS Corp. (144A)(a).............  7.000%  10/25/2040      293,237
                                                                                    -----------
                                                                                     11,791,311

                                                                                    -----------
            COMMUNICATIONS - 1.2%
 1,070,000  TCI Communications, Inc...........................  7.875%  02/15/2026    1,065,776
                                                                                    -----------
            ELECTRIC UTILITIES - 0.3%
   250,000  Columbus Southern Power...........................  6.850%  10/03/2005      240,979
                                                                                    -----------
            FINANCIAL SERVICES - 2.8%
   650,000  Citigroup Capital.................................  7.750%  12/01/2036      590,921
 1,500,000  General Motors Acceptance Corp....................  5.500%  01/14/2002    1,460,698
   500,000  General Motors Acceptance Corp....................  6.750%  11/04/2004      486,662
                                                                                    -----------
                                                                                      2,538,281

                                                                                    -----------
            INDUSTRIAL - DIVERSIFIED - 0.5%
   495,000  Armstrong World Industries, Inc...................  6.350%  08/15/2003      436,335
                                                                                    -----------
            MEDIA - BROADCASTING & PUBLISHING - 2.0%
   250,000  Fox Liberty Networks LLC..........................  8.875%  08/15/2007      249,375
    30,000  News America Holdings, Inc........................  7.700%  10/30/2025       27,296
   500,000  Time Warner, Inc..................................  7.975%  08/15/2004      510,000
 1,000,000  Turner Broadcasting Systems, Inc..................  7.400%  02/01/2004      996,095
                                                                                    -----------
                                                                                      1,782,766

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

                        See notes to financial statements

<PAGE>

Cova Series Trust
Quality Bond Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------
PAR                                                                                    VALUE
AMOUNT                     SECURITY DESCRIPTION                 COUPON   MATURITY    (NOTE 1)
-----------------------------------------------------------------------------------------------
<C>         <S>                                                 <C>     <C>         <C>

            OIL & GAS - 1.2%
$  600,000  Coastal Corp......................................  6.500%  05/15/2006  $   569,035
   200,000  Dynegy, Inc.......................................  6.875%  07/15/2002      197,912
    65,000  Enron Corp........................................  6.950%  07/15/2028       57,325
   300,000  National Fuel Gas Co..............................  6.214%  08/12/2027      291,248
                                                                                    -----------
                                                                                      1,115,520

                                                                                    -----------
            TELEPHONE SYSTEMS - 2.0%
   250,000  Global Crossing Hldg. Ltd. (144A)(a)..............  9.125%  11/15/2006      240,625
   455,000  Liberty Media Group...............................  8.250%  02/01/2030      418,896
   100,000  U.S. Cellular Corp................................  7.250%  08/15/2007       95,199
 1,100,000  WorldCom, Inc.....................................  7.750%  04/01/2027    1,096,565
                                                                                    -----------
                                                                                      1,851,285

                                                                                    -----------
            TRANSPORTATION - 0.3%
   375,000  Union Pacific Corp................................  6.625%  02/01/2029      310,800
                                                                                    -----------
            U.S. GOVERNMENT AGENCY - 3.3%
 2,630,000  Federal National Mortgage Association.............  7.250%  01/15/2010    2,655,992
   402,000  Federal National Mortgage Association(b)..........  7.125%  01/15/2030      404,234
                                                                                    -----------
                                                                                      3,060,226

                                                                                    -----------
            U.S. GOVERNMENT AGENCY MORTGAGE BACKED SECURITIES - 41.4%
    20,754  Federal Home Loan Mortgage Corp...................  8.000%  09/01/2008       20,805
   215,039  Federal Home Loan Mortgage Corp...................  6.500%  07/15/2016      212,590
   877,043  Federal National Mortgage Association.............  6.500%  06/01/2014      845,988
    76,936  Federal National Mortgage Association.............  6.500%  08/01/2014       74,212
    26,330  Federal National Mortgage Association.............  6.500%  09/01/2014       25,398
   214,908  Federal National Mortgage Association.............  6.500%  09/01/2014      207,298
   140,080  Federal National Mortgage Association.............  6.500%  12/01/2014      135,120
   625,136  Federal National Mortgage Association.............  6.500%  12/01/2014      603,001
    89,044  Federal National Mortgage Association.............  6.500%  01/01/2015       85,891
   824,020  Federal National Mortgage Association.............  6.500%  02/01/2015      794,842
   799,576  Federal National Mortgage Association.............  7.000%  03/01/2015      784,756
   345,330  Federal National Mortgage Association.............  7.000%  03/01/2015      338,929
   886,472  Federal National Mortgage Association.............  7.000%  03/01/2015      870,042
   828,557  Federal National Mortgage Association.............  7.000%  03/01/2015      813,200
    21,652  Federal National Mortgage Association.............  8.500%  07/01/2019       22,067
   377,388  Federal National Mortgage Association.............  7.500%  12/01/2022      372,313
   838,560  Federal National Mortgage Association.............  7.000%  06/01/2028      809,803
   415,264  Federal National Mortgage Association.............  6.000%  07/01/2028      379,983
   399,787  Federal National Mortgage Association.............  7.000%  08/01/2028      386,077
   844,608  Federal National Mortgage Association.............  7.000%  09/01/2028      815,643
    80,628  Federal National Mortgage Association.............  6.000%  10/01/2028       73,777
   313,565  Federal National Mortgage Association.............  6.000%  12/01/2028      286,925
   271,037  Federal National Mortgage Association.............  7.500%  06/01/2029      267,392
   713,263  Federal National Mortgage Association.............  7.500%  06/01/2029      703,670
    55,085  Federal National Mortgage Association.............  7.500%  07/01/2029       54,344
   738,927  Federal National Mortgage Association.............  7.000%  08/01/2029      713,586
   283,934  Federal National Mortgage Association.............  7.500%  08/01/2029      280,115
    96,730  Federal National Mortgage Association.............  7.500%  08/01/2029       95,429
   395,051  Federal National Mortgage Association.............  7.000%  09/01/2029      381,503
   501,290  Federal National Mortgage Association.............  7.500%  09/01/2029      494,547
   406,755  Federal National Mortgage Association.............  7.500%  09/01/2029      401,284
    34,902  Federal National Mortgage Association.............  7.500%  09/01/2029       34,433
   310,748  Federal National Mortgage Association.............  7.500%  09/01/2029      306,569
   665,156  Federal National Mortgage Association.............  7.500%  09/01/2029      656,210
   158,000  Federal National Mortgage Association.............  8.000%  09/01/2029      158,753
   399,317  Federal National Mortgage Association.............  7.500%  10/01/2029      393,946
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Quality Bond Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------
PAR                                                                                    VALUE
AMOUNT                     SECURITY DESCRIPTION                 COUPON   MATURITY    (NOTE 1)
-----------------------------------------------------------------------------------------------
<C>         <S>                                                 <C>     <C>         <C>

            U.S. GOVERNMENT AGENCY MORTGAGE BACKED SECURITIES - CONTINUED
$  630,003  Federal National Mortgage Association.............  7.500%  10/01/2029  $   621,530
   726,079  Federal National Mortgage Association.............  7.500%  10/01/2029      716,313
   568,859  Federal National Mortgage Association.............  7.500%  10/01/2029      561,208
   868,463  Federal National Mortgage Association.............  7.500%  10/01/2029      856,782
   289,419  Federal National Mortgage Association.............  7.500%  11/01/2029      285,526
    52,275  Federal National Mortgage Association.............  8.000%  11/01/2029       52,524
    30,155  Federal National Mortgage Association.............  8.000%  11/01/2029       30,299
    25,680  Federal National Mortgage Association.............  7.000%  12/01/2029       24,800
   565,122  Federal National Mortgage Association.............  7.500%  01/01/2030      557,521
   490,431  Federal National Mortgage Association.............  7.500%  01/01/2030      483,835
   832,462  Federal National Mortgage Association.............  7.500%  01/01/2030      821,265
   317,832  Federal National Mortgage Association.............  7.500%  02/01/2030      313,557
   990,001  Federal National Mortgage Association.............  7.500%  02/01/2030      976,685
   314,633  Federal National Mortgage Association.............  8.000%  02/01/2030      316,134
   997,135  Federal National Mortgage Association.............  8.000%  02/01/2030    1,001,889
   848,459  Federal National Mortgage Association.............  8.000%  02/01/2030      852,505
   421,289  Federal National Mortgage Association.............  7.500%  04/01/2030      415,623
   944,404  Federal National Mortgage Association.............  7.000%  05/01/2030      912,017
   141,388  Federal National Mortgage Association.............  7.500%  06/01/2030      139,486
   999,900  Federal National Mortgage Association.............  8.000%  06/01/2030    1,004,668
   499,950  Federal National Mortgage Association.............  8.000%  06/01/2030      502,334
 2,125,000  Federal National Mortgage Association(c)..........  7.000%  07/17/2030    2,050,620
 4,390,000  Federal National Mortgage Association(c)..........  7.500%  07/17/2030    4,325,511
    39,687  Government National Mortgage Association..........  9.000%  01/15/2020       41,013
    26,407  Government National Mortgage Association..........  8.000%  03/15/2026       26,677
    65,497  Government National Mortgage Association..........  7.500%  02/15/2027       65,096
 2,633,462  Government National Mortgage Association..........  6.500%  12/15/2028    2,499,890
    28,732  Government National Mortgage Association..........  8.000%  12/15/2029       29,063
    86,033  Government National Mortgage Association..........  8.000%  01/15/2030       87,023
   885,235  Government National Mortgage Association..........  8.000%  02/15/2030      895,422
    25,824  Government National Mortgage Association..........  8.000%  02/15/2030       26,121
    27,396  Government National Mortgage Association..........  8.000%  04/15/2030       27,711
    25,839  Government National Mortgage Association..........  8.000%  04/15/2030       26,137
   948,317  Government National Mortgage Association..........  8.000%  06/15/2030      959,230
   946,216  Government National Mortgage Association..........  8.000%  06/15/2030      957,105
   500,000  Government National Mortgage Association..........  8.000%  06/15/2030      505,754
                                                                                    -----------
                                                                                     37,869,315

                                                                                    -----------
            U.S. TREASURY SECURITIES - 14.9%
     5,000  U.S. Treasury Note................................  6.000%  08/15/2004        4,955
 2,750,000  U.S. Treasury Note................................  5.500%  05/15/2009    2,630,548
 1,810,000  U.S. Treasury Note................................  6.500%  02/15/2010    1,872,219
 1,715,000  U.S. Treasury Bond(d).............................  8.875%  02/15/2019    2,203,240
 5,653,000  U.S. Treasury Bond................................  6.750%  08/15/2026    6,076,975
   335,000  U.S. Treasury Bond................................  6.500%  11/15/2026      349,552
 1,300,000  U.S. Treasury Bond - Strip Principal(d)...........  9.125%  05/15/2018      431,410
                                                                                    -----------
                                                                                     13,568,899

                                                                                    -----------
            Total Domestic Bonds & Debt Securities (Cost

              $87,901,855)                                                           87,423,391
                                                                                    -----------
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Quality Bond Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------
PAR                                                                                    VALUE
AMOUNT                     SECURITY DESCRIPTION                 COUPON   MATURITY    (NOTE 1)
-----------------------------------------------------------------------------------------------
<C>         <S>                                                 <C>     <C>         <C>

            FOREIGN BONDS & DEBT SECURITIES - 1.6%
            CANADA - 0.6%
$   80,000  Gulf Canada Resources Ltd. (Yankee)...............  8.250%  03/15/2017  $    73,800
   500,000  Quebec Province (Global)..........................  7.500%  09/15/2029      492,010
                                                                                    -----------
                                                                                        565,810

                                                                                    -----------
            CHANNEL ISLANDS - 0.5%
   420,000  HSBC Capital Funding LT (144A) (Yankee)...........  10.176% 12/29/2049      450,849
                                                                                    -----------
            COLOMBIA - 0.2%
   195,000  Colombia (Republic of) (Global)...................  9.750%  04/23/2009      153,563
                                                                                    -----------
            NETHERLANDS - 0.2%
   250,000  KPNQwest B.V. (Yankee)............................  8.125%  06/01/2009      236,250
                                                                                    -----------
            PHILIPPINE ISLANDS - 0.1%
    90,000  Philippines (Republic of) (Global) (Yankee).......  10.625% 03/16/2025       77,175
                                                                                    -----------

            Total Foreign Bonds & Debt Securities (Cost

              $1,546,559)                                                             1,483,647
                                                                                    -----------
</TABLE>

<TABLE>
<CAPTION>

-----------------------------------------------------------------------
PAR                                                            VALUE
AMOUNT           SECURITY DESCRIPTION                        (NOTE 1)
-----------------------------------------------------------------------
<C>         <S>                             <C> <C>         <C>

            SHORT-TERM INVESTMENTS - 8.0%
$  200,000  Canadian Imperial Bank........................  $   199,842
   582,103  American Express Centurion Bank, 6.65%, due
              07/10/00(e).................................      582,103
   291,051  Royal Bank of Scotland, 6.85%, due

              07/05/00(e).................................      291,051
 1,164,205  American Express Centurion Bank, 7%, due
              07/07/00(e).................................    1,164,205
   291,051  First Union National Bank, 6.9%, due

              05/09/01(e).................................      291,051
 1,312,195  Fleet National Bank, 7.125%, due

              10/31/00(e).................................    1,312,195
   582,104  Goldman Sachs, 6.64875%, due 08/17/00(e)......      582,104
   582,103  Janus Money Market Fund(e)....................      582,103
 1,694,748  Merrimac Cash Fund-Premium Class(e)...........    1,694,748
   582,103  BNP Paribas, 6.75%, due 07/05/00(e)...........      582,103
                                                            -----------

            Total Short-Term Investments

              (Cost $7,281,668)                               7,281,505
                                                            -----------
</TABLE>

<TABLE>

<C>         <S>                                       <C> <C>
            TOTAL INVESTMENTS - 105.3%
            (Cost $96,730,082)                               96,188,543

            Other Assets and Liabilities (net) -
            (5.3%)                                           (4,817,889)
                                                          -------------

            TOTAL NET ASSETS - 100.0%                     $  91,370,654
                                                          =============
</TABLE>

           PORTFOLIO FOOTNOTES:

 (a)  Securities  that may be resold to "qualified  institutional  buyers" under
      Rule 144A or securities offered pursuant to Section 4(2) of the Securities
      Act of 1933,  as amended.  These  securities  have been  determined  to be
      liquid under guidelines established by the Board of Trustees.

 (b)  Assets segregated for purchase for purchase price of delayed delivery or
      when-issued security.

 (c)  Security purchased on a delayed or when-issued basis. (See note 1 to
      financial statements)

 (d)  Held as collateral for open futures contracts.

 (e)  Represents investment of collateral received from securities lending
      transactions.

 Yankee - U.S. Dollar denominated bonds issued by non-U.S. companies in the U.S.

                        See notes to financial statements

<PAGE>

Cova Series Trust

Select Equity Portfolio

PORTFOLIO OF INVESTMENTS
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

COMMON STOCKS - 97.7%
AUTOMOTIVE - 0.8%
Ford Motor Co..................................................................... 27,100  $  1,165,300
Lear Corp.*....................................................................... 43,400       868,000
Visteon Corp.*..................................................................... 3,548        43,023
                                                                                           ------------
                                                                                              2,076,323

                                                                                           ------------
BANKING - 4.3%
Astoria Financial Corp............................................................ 22,100       569,075
Bank One Corp..................................................................... 41,100     1,091,719
Capital One Financial Corp........................................................ 64,400     2,873,850
Dime Bancorp, Inc................................................................. 41,600       655,200
First Union Corp.................................................................. 84,400     2,094,175
KeyCorp........................................................................... 37,400       659,175
U.S. Bancorp..................................................................... 140,100     2,696,925
                                                                                           ------------
                                                                                             10,640,119

                                                                                           ------------
BEVERAGES, FOOD & TOBACCO - 3.6%
Coca-Cola Co. (The)............................................................... 37,400     2,148,162
Philip Morris Co., Inc........................................................... 159,500     4,236,719
Quaker Oats Co. (The)............................................................. 17,800     1,337,225
Seagrams Co., Ltd................................................................. 18,500     1,073,000
                                                                                           ------------
                                                                                              8,795,106

                                                                                           ------------
CHEMICALS - 2.6%
Air Products & Chemicals, Inc..................................................... 95,600     2,945,675
Praxair, Inc...................................................................... 31,500     1,179,281
Rohm & Haas Co.................................................................... 62,300     2,149,350
                                                                                           ------------
                                                                                              6,274,306

                                                                                           ------------
COMMERCIAL SERVICES - 0.5%
Cendant Corp.*.................................................................... 90,775     1,270,850
                                                                                           ------------
COMMUNICATIONS - 2.0%
Allegiance Telecom, Inc.*......................................................... 13,000       832,000
Lucent Technologies, Inc.......................................................... 38,245     2,266,016
QUALCOMM, Inc.*.................................................................... 8,500       510,000
Tellabs Inc.*..................................................................... 19,100     1,307,156
                                                                                           ------------
                                                                                              4,915,172

                                                                                           ------------
COMPUTER SOFTWARE & PROCESSING - 13.6%
America Online, Inc.*............................................................. 84,400     4,452,100
Automatic Data Processing, Inc.................................................... 23,200     1,242,650
Cisco Systems, Inc.*............................................................. 151,200     9,610,650
Citrix Systems, Inc.*............................................................. 31,000       587,062
Computer Associates International, Inc............................................ 56,600     2,897,212
Microsoft Corp.*................................................................. 120,000     9,600,000
Oracle Corp.*..................................................................... 37,400     3,143,937
Parametric Technology Corp.*...................................................... 53,100       584,100
Siebel Systems, Inc.*.............................................................. 7,800     1,275,787
                                                                                           ------------
                                                                                             33,393,498

                                                                                           ------------
COMPUTERS & INFORMATION - 7.2%
Compaq Computer Corp.............................................................. 45,400     1,160,537
Dell Computer Corp.*.............................................................. 39,000     1,923,187
EMC Corp. Mass*................................................................... 42,800     3,292,925
International Business Machines Corp.............................................. 11,700     1,281,881
Quantum Corp. - DLT & Storage*................................................... 112,500     1,089,844
<CAPTION>
-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

COMPUTERS & INFORMATION - CONTINUED
Seagate Technology, Inc.*......................................................... 33,400  $  1,837,000
Sun Microsystems, Inc.*........................................................... 79,400     7,220,437
                                                                                           ------------
                                                                                             17,805,811

                                                                                           ------------
COSMETICS & PERSONAL CARE - 0.8%
Gillette Co....................................................................... 53,200     1,858,675
                                                                                           ------------



ELECTRIC UTILITIES - 0.8%
CP&L, Energy Inc.................................................................. 17,700       565,294
PG&E Corp......................................................................... 36,200       891,425
Wisconsin Energy Corp............................................................. 26,600       527,012
                                                                                           ------------
                                                                                              1,983,731

                                                                                           ------------
ELECTRICAL EQUIPMENT - 3.4%
General Electric Co.............................................................. 159,600     8,458,800
                                                                                           ------------
ELECTRONICS - 6.8%
Altera Corp.*...................................................................... 8,300       846,081
Applied Materials, Inc.*........................................................... 9,800       888,125
Intel Corp........................................................................ 64,600     8,636,212
Micron Technology, Inc.*.......................................................... 12,200     1,074,363
Motorola, Inc..................................................................... 66,902     1,735,031
Texas Instruments, Inc............................................................ 50,600     3,475,588
                                                                                           ------------
                                                                                             16,655,400

                                                                                           ------------
ENVIRONMENTAL CONTROLS - 1.2%
Republic Services, Inc.*.......................................................... 79,300     1,268,800
Waste Management, Inc............................................................. 89,674     1,703,806
                                                                                           ------------
                                                                                              2,972,606

                                                                                           ------------
FINANCIAL SERVICES - 5.0%
CIT Group, Inc. (The)............................................................. 54,700       888,875
Citigroup, Inc.................................................................... 68,500     4,127,125
E*Trade Group, Inc.*.............................................................. 59,300       978,450
Federal Home Loan Mortgage Corp................................................... 24,000       972,000
Federal National Mortgage Association............................................. 25,400     1,325,563
Goldman Sachs Group, Inc. (The)................................................... 41,400     3,927,825
                                                                                           ------------
                                                                                             12,219,838

                                                                                           ------------
FOREST PRODUCTS & PAPER - 0.8%
Smurfit-Stone Container Corp.*................................................... 154,583     1,990,256
                                                                                           ------------
HEALTH CARE PROVIDERS - 0.3%
Tenet Healthcare Corp............................................................. 29,700       801,900
                                                                                           ------------
HEAVY MACHINERY - 1.4%
Baker Hughes, Inc................................................................. 59,600     1,907,200
Cooper Industries, Inc............................................................ 47,100     1,533,694
                                                                                           ------------
                                                                                              3,440,894

                                                                                           ------------
HOUSEHOLD PRODUCTS - 1.3%
Clorox Co......................................................................... 34,100     1,528,106
Procter & Gamble Co............................................................... 29,200     1,671,700
                                                                                           ------------
                                                                                              3,199,806

                                                                                           ------------
INDUSTRIAL - DIVERSIFIED - 3.7%
Honeywell International Inc....................................................... 40,649     1,369,363
Tyco International Ltd........................................................... 162,920     7,718,335
                                                                                           ------------
                                                                                              9,087,698

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

                        See notes to financial statements

<PAGE>

Cova Series Trust
Select Equity Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

INSURANCE - 3.9%
Allstate Corp..................................................................... 47,000  $  1,045,750
Ambac Financial Group, Inc........................................................ 65,800     3,606,663
American International Group...................................................... 19,400     2,279,500
Aon Corp.......................................................................... 30,800       956,725
Cigna Corp........................................................................ 18,000     1,683,000
                                                                                           ------------
                                                                                              9,571,638

                                                                                           ------------
LODGING - 0.3%
Marriott International, Inc. - Class A............................................ 20,700       746,494
                                                                                           ------------
MEDIA - BROADCASTING & PUBLISHING - 2.5%
Comcast Corp.*.................................................................... 58,900     2,385,450
Fox Entertainment Group, Inc. - Class A*.......................................... 46,800     1,421,550
MediaOne Group, Inc.*.............................................................. 8,600       570,298
Time Warner, Inc.................................................................. 22,900     1,740,400
                                                                                           ------------
                                                                                              6,117,698

                                                                                           ------------
MEDICAL SUPPLIES - 0.8%
C.R. Bard, Inc.................................................................... 15,900       765,188
PE Corp - PE Biosystems Group..................................................... 17,000     1,119,875
                                                                                           ------------
                                                                                              1,885,063

                                                                                           ------------
METALS - 0.9%
Alcoa, Inc........................................................................ 25,016       725,464
Allegheny Technologies, Inc....................................................... 67,700     1,218,600
Phelps Dodge Corp.................................................................. 6,500       241,719
                                                                                           ------------
                                                                                              2,185,783

                                                                                           ------------
OIL & GAS - 6.0%
Anadarko Petroleum Corp........................................................... 25,600     1,262,400
Columbia Energy Group............................................................. 18,300     1,200,938
Dynegy, Inc....................................................................... 18,500     1,263,781
Exxon Mobil Corp................................................................. 124,510     9,774,035
Global Marine, Inc.*.............................................................. 43,700     1,231,794
                                                                                           ------------
                                                                                             14,732,948

                                                                                           ------------
PHARMACEUTICALS - 9.9%
Alza Corp.*....................................................................... 46,400     2,743,400
American Home Products Corp....................................................... 25,700     1,509,875
Amgen, Inc.*...................................................................... 18,400     1,292,600
Bristol-Myers Squibb Co........................................................... 42,200     2,458,150
Eli Lilly & Co.................................................................... 47,400     4,734,075
Merck & Co., Inc................................................................... 9,700       743,263
Pfizer, Inc....................................................................... 81,750     3,924,000
Pharmacia Corp.................................................................... 84,674     4,376,587
Schering-Plough Corp.............................................................. 49,800     2,514,900
                                                                                           ------------
                                                                                             24,296,850

                                                                                           ------------
RETAILERS - 4.8%
Abercrombie & Fitch Co.*.......................................................... 66,400       809,250
Circuit City Stores, Inc.......................................................... 20,200       670,388
Gap, Inc.......................................................................... 27,200       850,000
Home Depot, Inc................................................................... 21,800     1,088,638
Target Corp....................................................................... 38,100     2,209,800
TJX Companies, Inc................................................................ 83,200     1,560,000
Wal-Mart Stores, Inc.............................................................. 79,300     4,569,663
                                                                                           ------------
                                                                                             11,757,739

                                                                                           ------------
<CAPTION>
-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

TELEPHONE SYSTEMS - 8.0%
AT&T Corp......................................................................... 61,800  $  1,954,425
Global Crossing Ltd.*............................................................. 50,000     1,315,625
GTE Corp.......................................................................... 32,900     2,048,025
Level 3 Communications, Inc.*..................................................... 21,900     1,927,200
Liberty Media Group*............................................................. 129,700     3,145,225
Qwest Communications Int'l., Inc.*................................................ 32,200     1,599,938
SBC Communications Corp........................................................... 76,577     3,311,955
Sprint Corp (PCS Group)*.......................................................... 26,600     1,582,700
WorldCom, Inc*.................................................................... 59,271     2,719,057
                                                                                           ------------
                                                                                             19,604,150

                                                                                           ------------
TRANSPORTATION - 0.5%
Union Pacific Corp................................................................ 36,200     1,346,188
                                                                                           ------------

Total Common Stocks (Cost $228,864,409)                                                     240,085,340
                                                                                           ------------
</TABLE>

<TABLE>
<CAPTION>

-----------------------------------------------------------------
PAR                         SECURITY                     VALUE
AMOUNT                    DESCRIPTION                  (NOTE 1)
-----------------------------------------------------------------
<C>         <S>                                       <C>

            SHORT-TERM INVESTMENTS - 5.0%
$1,018,071  American Express Centurion Bank, 6.65%,
              due 07/10/00(a).......................  $ 1,018,071
 1,018,071  Bank of America, 6.67%, due
              03/22/01(a)...........................    1,018,071
   509,033  Royal Bank of Scotland, 6.85%,
              due 07/05/00(a).......................      509,033
 2,036,141  American Express Centurion Bank 7%,
              due 07/07/00(a).......................    2,036,141
   509,035  First Union National Bank, 6.9%,
              due 05/09/01(a).......................      509,035
 1,276,900  Fleet National Bank, 7.125%, due
              10/31/00(a)...........................    1,276,900
 1,018,071  Goldman Sachs, 6.64875%, 08/17/00(a)....    1,018,071
 1,018,071  Janus Money Market Fund(a)..............    1,018,071
 2,964,036  Merrimac Cash Fund-Premium Class(a).....    2,964,036
 1,018,071  BNP Paribas, 6.75%, due 07/05/00(a).....    1,018,071
                                                      -----------

            Total Short-Term Investments

            (Cost $12,385,500)                         12,385,500
                                                      -----------
</TABLE>

<TABLE>

<S>                                                    <C>
TOTAL INVESTMENTS - 102.7%
(Cost $241,249,909)                                   252,470,840

Other Assets and Liabilities (net) -
(2.7%)                                                 (6,618,954)
                                                     -------------

TOTAL NET ASSETS - 100.0%                           $ 245,851,886
                                                    =============
</TABLE>

PORTFOLIO FOOTNOTES:

 * Non-income producing security.

 (a)  Represents investment of collateral received from securities
      lending transactions.

                        See notes to financial statements

<PAGE>

Cova Series Trust Large Cap Stock  Portfolio  PORTFOLIO OF INVESTMENTS  JUNE 30,
2000 (UNAUDITED) (PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

COMMON STOCKS - 97.8%
ADVERTISING - 0.1%
DoubleClick Inc.*.................................................................. 4,900  $    186,812
                                                                                           ------------
AEROSPACE & DEFENSE - 0.1%
B.F. Goodrich Company (The)........................................................ 7,400       252,062
                                                                                           ------------
AIRLINES - 0.0%
Delta Air Lines, Inc............................................................... 1,400        70,787
Northwest Airlines Corp.*.......................................................... 2,100        63,919
                                                                                           ------------
                                                                                                134,706

                                                                                           ------------
APPAREL RETAILERS - 0.2%
The Limited, Inc.................................................................. 20,400       441,150
                                                                                           ------------
AUTOMOTIVE - 2.1%
Dana Corp......................................................................... 13,700       290,269
Delphi Automotive Systems Corp.................................................... 31,100       452,894
Ford Motor Co..................................................................... 53,400     2,296,200
Ford Motor Co.(a).................................................................. 3,700       159,100
General Motors Corp............................................................... 28,000     1,625,750
Goodyear Tire & Rubber Co......................................................... 13,100       262,000
Paccar, Inc........................................................................ 4,400       174,625
Rockwell International Corp....................................................... 14,100       444,150
Visteon Corp.*..................................................................... 6,992        84,776
                                                                                           ------------
                                                                                              5,789,764

                                                                                           ------------
BANKING - 3.1%
Associates First Capital Corp..................................................... 31,400       700,612
Bank One Corp..................................................................... 34,200       908,437
Banknorth Group, Inc............................................................... 5,800        88,812
Capital One Financial Corp......................................................... 7,900       352,537
Comerica, Inc...................................................................... 5,300       237,837
Compass Bancshares, Inc............................................................ 2,600        44,362
Dime Bancorp, Inc.................................................................. 7,600       119,700
First Tennessee National Corp...................................................... 5,300        87,781
First Union Corp.................................................................. 48,800     1,210,850
Firstar Corp...................................................................... 23,800       501,287
Fleet Boston Financial Corp........................................................ 9,400       319,600
Golden West Financial Corp......................................................... 4,800       195,900
Greenpoint Financial Corp.......................................................... 4,700        88,125
Hibernia Corp. - Class A........................................................... 4,900        53,287
KeyCorp........................................................................... 21,400       377,175
Marshall And Ilsley Corp........................................................... 4,800       199,200
Mercantile Bankshares Corp......................................................... 2,800        83,475
North Fork Bancorp., Inc........................................................... 6,500        98,312
PNC Bank Corp..................................................................... 14,600       684,375
Providian Financial Corp........................................................... 5,000       450,000
Southtrust Corp.................................................................... 6,800       153,850
Summit Bancorp..................................................................... 7,200       177,300
TCF Financial Corp................................................................. 2,500        64,219
U.S. Bancorp...................................................................... 33,000       635,250
Union Planters Corp................................................................ 5,500       153,656
Washington Mutual, Inc............................................................ 24,700       713,212
                                                                                           ------------
                                                                                              8,699,151

                                                                                           ------------
<CAPTION>
-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

BEVERAGES, FOOD & TOBACCO - 3.7%
Bestfoods......................................................................... 13,600  $    941,800
Coca-Cola Co. (The)................................................................ 9,100       522,681
General Mills, Inc................................................................. 8,300       317,475
Hershey Foods Corp................................................................. 1,600        77,900
HJ Heinz Co....................................................................... 19,200       840,000
Kellogg Co........................................................................ 21,000       624,750
Nabisco Holdings Corp.............................................................. 1,800        94,500
Philip Morris Co., Inc........................................................... 129,200     3,431,875
Quaker Oats Co. (The).............................................................. 7,300       548,412
Seagrams Co., Ltd................................................................. 36,900     2,140,200
Unilever N.V. - New York Shares................................................... 15,900       683,700
                                                                                           ------------
                                                                                             10,223,293

                                                                                           ------------
CHEMICALS - 1.2%
Air Products & Chemicals, Inc..................................................... 26,800       825,775
Dow Chemical Co................................................................... 19,100       576,581
PPG Industries, Inc............................................................... 10,300       456,419
Praxair, Inc...................................................................... 10,900       408,069
Rohm & Haas Co.................................................................... 27,900       962,550
                                                                                           ------------
                                                                                              3,229,394

                                                                                           ------------
COMMERCIAL SERVICES - 0.5%
Cendant Corp.*.................................................................... 98,700     1,381,800
                                                                                           ------------
COMMUNICATIONS - 2.5%
Allegiance Telecom, Inc.*.......................................................... 3,400       217,600
Corning Inc........................................................................ 2,700       728,662
JDS Uniphase Corp*................................................................... 200        23,975
Lucent Technologies, Inc.......................................................... 24,400     1,445,700
Nortel Networks Corp.............................................................. 42,600     2,907,450
QUALCOMM, Inc.*.................................................................... 5,400       324,000
Tellabs Inc.*..................................................................... 18,800     1,286,625
                                                                                           ------------
                                                                                              6,934,012

                                                                                           ------------
COMPUTER SOFTWARE & PROCESSING - 12.7%
Adobe Systems, Inc................................................................. 4,500       585,000
America Online, Inc.*............................................................. 68,100     3,592,275
Autodesk, Inc...................................................................... 2,300        79,781
BMC Software, Inc.*............................................................... 10,500       383,086
Cisco Systems, Inc.(b)*.......................................................... 193,700    12,312,056
Citrix Systems, Inc.*.............................................................. 8,000       151,500
Computer Associates International, Inc............................................ 23,200     1,187,550
Microsoft Corp.*................................................................. 149,500    11,960,000
Networks Associates, Inc.*......................................................... 4,000        81,500
Oracle Corp.*..................................................................... 26,700     2,244,469
Siebel Systems, Inc.*.............................................................. 7,700     1,259,431
Symantec Corp.*.................................................................... 2,600       140,237
VERITAS Software Corp.*............................................................ 9,300     1,051,045
                                                                                           ------------
                                                                                             35,027,930

                                                                                           ------------
COMPUTERS & INFORMATION - 7.2%
Apple Computer, Inc.*............................................................. 13,600       712,300
Compaq Computer Corp.............................................................. 63,400     1,620,662
Dell Computer Corp.*.............................................................. 91,400     4,507,162
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Large Cap Stock Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

COMPUTERS & INFORMATION - CONTINUED
Electronic Data Systems Corp....................................................... 2,400  $     99,000
EMC Corp. Mass*................................................................... 11,600       892,475
Hewlett-Packard Co................................................................ 26,500     3,309,187
International Business Machines Corp.............................................. 14,200     1,555,787
Lexmark International Group, Inc.*................................................. 6,000       403,500
Seagate Technology, Inc.*......................................................... 14,900       819,500
Sun Microsystems, Inc.*........................................................... 64,900     5,901,844
                                                                                           ------------
                                                                                             19,821,417

                                                                                           ------------
COSMETICS & PERSONAL CARE - 0.8%
Estee Lauder Co.................................................................... 4,300       212,581
Gillette Co....................................................................... 54,000     1,886,625
                                                                                           ------------
                                                                                              2,099,206

                                                                                           ------------
ELECTRIC UTILITIES - 1.5%
Allegheny Energy, Inc.............................................................. 4,800       131,400
Cinergy Corp....................................................................... 8,100       206,044
CMS Energy Corp.................................................................... 6,200       137,175
Consolidated Edison, Inc.......................................................... 10,100       299,212
CP&L, Energy Inc.................................................................. 16,100       514,194
Dominion Resources, Inc.............................................................. 100         4,287
DTE Energy Co...................................................................... 9,200       281,175
Edison International.............................................................. 16,900       346,450
Entergy Corp...................................................................... 11,000       299,062
FPL Group, Inc..................................................................... 8,300       410,850
GPU, Inc........................................................................... 6,900       186,731
NiSource, Inc...................................................................... 5,800       108,025
PG&E Corp......................................................................... 18,400       453,100
Pinnacle West Capital Corp......................................................... 5,000       169,375
PPL Corp........................................................................... 8,000       175,500
TXU Corp.......................................................................... 14,900       439,550
Wisconsin Energy Corp.............................................................. 6,900       136,706
                                                                                           ------------
                                                                                              4,298,836

                                                                                           ------------
ELECTRICAL EQUIPMENT - 4.3%
Emerson Electric Co............................................................... 11,200       676,200
General Electric Co.(c).......................................................... 212,700    11,273,100
                                                                                           ------------
                                                                                             11,949,300

                                                                                           ------------
ELECTRONICS - 8.5%
Advanced Micro Devices, Inc.*...................................................... 5,500       424,875
Altera Corp.*........................................................................ 100        10,194
Applied Materials, Inc.*.......................................................... 30,700     2,782,187
Intel Corp.(c).................................................................... 93,700    12,526,519
Lattice Semiconductor Corp.*....................................................... 2,700       186,637
Motorola, Inc..................................................................... 87,000     2,528,437
National Semiconductor Corp.*...................................................... 8,200       465,350
Texas Instruments, Inc............................................................ 68,600     4,711,962
                                                                                           ------------
                                                                                             23,636,161

                                                                                           ------------
ENTERTAINMENT & LEISURE - 0.5%
Eastman Kodak Co.................................................................. 19,100     1,136,450
<CAPTION>
-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

ENTERTAINMENT & LEISURE - CONTINUED
Hasbro, Inc........................................................................ 7,900  $    118,994
International Game Technology*..................................................... 4,100       108,650
                                                                                           ------------
                                                                                              1,364,094

                                                                                           ------------
FINANCIAL SERVICES - 6.9%
A.G. Edwards, Inc.................................................................. 1,900        74,100
Ameritrade Holding Corp*........................................................... 5,700        66,262
Bear Stearns Co., Inc.............................................................. 3,900       162,337
Charles Schwab & Corp............................................................. 67,471     2,268,712
Charter One Financial, Inc......................................................... 8,500       195,500
CIT Group, Inc. (The)............................................................. 11,300       183,625
Citigroup, Inc................................................................... 100,100     6,031,025
E*Trade Group, Inc.*.............................................................. 12,900       212,850
Federal Home Loan Mortgage Corp................................................... 28,300     1,146,150
Federal National Mortgage Association............................................. 41,500     2,165,781
Financial Security Assurance Holdings Ltd............................................ 500        37,938
Franklin Resources, Inc........................................................... 11,100       337,163
Goldman Sachs Group, Inc. (The)................................................... 19,900     1,888,013
Lehman Brothers Holdings, Inc...................................................... 5,600       529,550
Merrill Lynch & Co., Inc.......................................................... 18,400     2,116,000
Morgan Stanley Dean Witter & Co................................................... 11,800       982,350
Paine Webber Group, Inc............................................................ 4,600       209,300
Regions Financial Corp............................................................. 6,100       121,238
TD Waterhouse Group, Inc.*........................................................ 17,500       302,969
                                                                                           ------------
                                                                                             19,030,863

                                                                                           ------------
FOOD RETAILERS - 0.3%
Kroger Co.*....................................................................... 38,900       858,231
                                                                                           ------------
FOREST PRODUCTS & PAPER - 0.9%
Bowater, Inc....................................................................... 1,500        66,188
Fort James Corp................................................................... 11,900       275,188
Georgia-Pacific Corp............................................................... 4,700       123,375
International Paper Co............................................................ 16,500       491,906
Kimberly-Clark Corp............................................................... 19,300     1,107,338
Smurfit-Stone Container Corp.*.................................................... 13,100       168,663
Temple Inland, Inc................................................................. 3,600       151,200
                                                                                           ------------
                                                                                              2,383,858

                                                                                           ------------
HEALTH CARE PROVIDERS - 0.7%
HCA-The Healthcare Corp........................................................... 10,500       318,938
Medtronic, Inc.................................................................... 18,900       941,456
Tenet Healthcare Corp............................................................. 20,000       540,000
Wellpoint Health Networks, Inc.*................................................... 4,000       289,750
                                                                                           ------------
                                                                                              2,090,144

                                                                                           ------------
HEAVY MACHINERY - 0.9%
Baker Hughes, Inc.................................................................. 9,000       288,000
Caterpillar Inc................................................................... 19,200       650,400
Cooper Industries, Inc............................................................. 8,000       260,500
Deere & Co......................................................................... 7,200       266,400
Eaton Corp......................................................................... 6,300       422,100
Grainger (W.W.), Inc................................................................. 500        15,406
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Large Cap Stock Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

HEAVY MACHINERY - CONTINUED
Ingersoll-Rand Co................................................................. 11,200  $    450,800
Parker-Hannifin Corp............................................................... 4,100       140,425
                                                                                           ------------
                                                                                              2,494,031

                                                                                           ------------
HOME CONSTRUCTION, FURNISHINGS & APPLIANCES - 0.1%
Johnson Controls, Inc.............................................................. 4,100       210,381
                                                                                           ------------
HOUSEHOLD PRODUCTS - 1.3%
Clorox Co......................................................................... 12,900       578,081
Procter & Gamble Co............................................................... 53,700     3,074,325
                                                                                           ------------
                                                                                              3,652,406

                                                                                           ------------
INDUSTRIAL - DIVERSIFIED - 1.8%
Honeywell International Inc....................................................... 50,300     1,694,481
ITT Industries, Inc................................................................ 7,700       233,888
Tyco International Ltd............................................................ 61,900     2,932,513
                                                                                           ------------
                                                                                              4,860,882

                                                                                           ------------
INSURANCE - 3.5%
Aetna, Inc......................................................................... 8,600       552,013
Allstate Corp..................................................................... 70,900     1,577,525
Ambac Financial Group, Inc......................................................... 6,200       339,838
American General Corp.............................................................. 1,400        85,400
American International Group....................................................... 9,700     1,139,750
Aon Corp.......................................................................... 15,800       490,788
AXA Financial, Inc................................................................ 24,700       839,800
Cigna Corp........................................................................ 10,200       953,700
Hartford Financial Services Group, Inc............................................ 16,000       895,000
John Hancock Financial Services, Inc.*............................................ 30,800       729,575
Lincoln National Corp............................................................. 14,900       538,263
MBIA, Inc.......................................................................... 8,800       424,050
Torchmark Corp.................................................................... 11,600       286,375
UnitedHealth Group, Inc............................................................ 8,800       754,600
                                                                                           ------------
                                                                                              9,606,677

                                                                                           ------------
LODGING - 0.4%
Marriott International, Inc. - Class A............................................ 11,600       418,325
Starwood Hotels & Resorts Worldwide, Inc.......................................... 17,700       571,931
                                                                                           ------------
                                                                                                990,256

                                                                                           ------------
MEDIA - BROADCASTING & PUBLISHING - 3.0%
Comcast Corp.*.................................................................... 35,500     1,437,750
Fox Entertainment Group, Inc. - Class A*.......................................... 10,000       303,750
Gannett Co., Inc................................................................... 9,300       556,256
Knight-Ridder, Inc................................................................. 4,900       260,619
MediaOne Group, Inc.*............................................................. 40,300     2,672,444
New York Times Co.................................................................. 5,200       205,400
Time Warner, Inc.................................................................. 38,200     2,903,200
                                                                                           ------------
                                                                                              8,339,419

                                                                                           ------------
MEDICAL SUPPLIES - 0.8%
Agilent Technologies, Inc.*....................................................... 10,800       796,500
Baxter International, Inc............................................................ 500        35,156
Becton Dickinson & Co............................................................. 14,900       427,444
Boston Scientific Corp.*............................................................. 600        13,163
<CAPTION>
-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

MEDICAL SUPPLIES - CONTINUED
C.R. Bard, Inc..................................................................... 1,700  $     81,813
Forest Laboratories, Inc.*......................................................... 5,400       545,400
Guidant Corp.*..................................................................... 1,100        54,450
PE Corp - PE Biosystems Group........................................................ 400        26,350
St. Jude Medical, Inc.*............................................................ 3,900       178,913
                                                                                           ------------
                                                                                              2,159,189

                                                                                           ------------
METALS - 0.6%
Alcoa, Inc........................................................................ 45,200     1,310,800
Allegheny Technologies, Inc........................................................ 7,800       140,400
Nucor Corp......................................................................... 4,200       139,388
                                                                                           ------------
                                                                                              1,590,588

                                                                                           ------------
OIL & GAS - 6.1%
Chevron Corp...................................................................... 19,300     1,636,881
Columbia Energy Group.............................................................. 4,100       269,063
Conoco Inc. - Class B............................................................. 16,800       412,650
Cooper Cameron Corp.*.............................................................. 1,400        92,400
Devon Energy Corp.................................................................. 2,500       140,469
Dynegy, Inc........................................................................ 4,800       327,900
El Paso Energy Corp................................................................ 7,300       371,844
Exxon Mobil Corp................................................................. 100,000     7,850,000
Global Marine, Inc.*............................................................... 5,000       140,938
Phillips Petroleum Co.............................................................. 3,800       192,613
Royal Dutch Petroleum Co.......................................................... 58,600     3,607,563
Texaco, Inc....................................................................... 16,300       867,975
Union Pacific Resources Group, Inc................................................ 15,400       338,800
Williams Companies, Inc........................................................... 12,200       508,588
                                                                                           ------------
                                                                                             16,757,684

                                                                                           ------------
PHARMACEUTICALS - 9.5%
Abbott Laboratories............................................................... 43,600     1,942,925
Alza Corp.*....................................................................... 19,100     1,129,288
American Home Products Corp....................................................... 51,400     3,019,750
Bristol-Myers Squibb Co........................................................... 77,600     4,520,200
Eli Lilly & Co.................................................................... 49,000     4,893,875
Genzyme Corp.*..................................................................... 2,700       160,481
Incyte Pharmaceuticals, Inc.*...................................................... 1,000        82,188
Johnson & Johnson.................................................................. 2,900       295,438
Merck & Co., Inc.................................................................. 15,600     1,195,350
Pfizer, Inc....................................................................... 76,600     3,676,800
Pharmacia Corp.................................................................... 61,800     3,194,288
Schering-Plough Corp.............................................................. 39,700     2,004,850
Watson Pharmaceutical, Inc.*....................................................... 3,400       182,750
                                                                                           ------------
                                                                                             26,298,183

                                                                                           ------------
RESTAURANTS - 0.1%
McDonald's Corp.................................................................... 9,300       306,319
                                                                                           ------------
RETAILERS - 5.1%
Circuit City Stores, Inc........................................................... 9,600       318,600
Federated Department Stores, Inc.*................................................ 11,400       384,750
Gap, Inc.......................................................................... 45,900     1,434,375
Home Depot, Inc................................................................... 36,000     1,797,750
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Large Cap Stock Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

RETAILERS - CONTINUED
J.C. Penney Co., Inc.............................................................. 14,200  $    261,813
Lowes Co., Inc.................................................................... 15,500       636,469
May Department Stores Co. (The)................................................... 18,200       436,800
Nordstrom, Inc..................................................................... 1,800        43,425
Sears, Roebuck and Co............................................................. 14,100       460,013
Target Corp....................................................................... 23,600     1,368,800
TJX Companies, Inc................................................................ 17,800       333,750
Wal-Mart Stores, Inc............................................................. 114,700     6,609,588
                                                                                           ------------
                                                                                             14,086,133

                                                                                           ------------
TELEPHONE SYSTEMS - 6.2%
Alltel Corp........................................................................ 8,400       520,275
AT&T Corp......................................................................... 41,100     1,299,788
Bell Atlantic Corp................................................................ 27,500     1,397,344
Global Crossing Ltd.*............................................................. 33,500       881,469
GTE Corp.......................................................................... 42,500     2,645,625
Liberty Media Group*.............................................................. 55,800     1,353,150
SBC Communications Corp........................................................... 94,400     4,082,800
Sprint Corp (PCS Group)*........................................................... 1,300        77,350
US West Inc........................................................................ 5,100       437,325
WorldCom, Inc*.................................................................... 99,700     4,573,738
                                                                                           ------------
                                                                                             17,268,864

                                                                                           ------------
TEXTILES, CLOTHING & FABRICS - 0.1%
Jones Apparel Group, Inc.*........................................................ 10,200       239,700
                                                                                           ------------
TRANSPORTATION - 0.5%
Burlington Northern Santa Fe Corp................................................. 21,200       486,275
C.H. Robinson Worldwide, Inc......................................................... 600        29,700
CSX Corp........................................................................... 5,900       125,006
FedEx Corp.*....................................................................... 7,600       288,800
Norfolk Southern Corp............................................................. 12,800       190,400
Union Pacific Corp................................................................ 10,700       397,906
                                                                                           ------------
                                                                                              1,518,087

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

Total Common Stocks (Cost $248,740,104)                                                     270,210,983
                                                                                           ------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------
PAR                           SECURITY                     VALUE
AMOUNT                      DESCRIPTION                   (NOTE 1)
--------------------------------------------------------------------
<C>           <S>                                       <C>

              SHORT-TERM INVESTMENTS - 4.7%
$  1,076,736  American Express Centurion Bank, 6.65%,
                due 07/10/00(d).......................  $  1,076,736
     934,227  Bank of America, 6.67%,
                due 03/22/01(d).......................       934,227
     538,368  Royal Bank of Scotland, 6.85%,
                due 07/05/00(d).......................       538,368
   2,153,472  American Express Centurion Bank, 7%,
                due 07/07/00(d).......................     2,153,472
     538,368  First Union(d)..........................       538,368
   1,492,985  Fleet National Bank, 7.125%,
                due 10/31/00(d).......................     1,492,985
   1,076,736  Goldman Sachs, 6.64875%,
                due 08/17/00(d).......................     1,076,736
   1,076,736  Janus Money Market Fund(d)..............     1,076,736
   3,134,836  Merrimac Cash Fund-Premium Class(d).....     3,134,836
   1,076,736  BNP Paribas, 6.75%, due 07/05/00(d).....     1,076,736
                                                        ------------

              Total Short-Term Investments

              (Cost $13,099,200)                          13,099,200
                                                        ------------
</TABLE>

<TABLE>
<CAPTION>

----------------------------------------------------------------
SECURITY                                                VALUE
DESCRIPTION                                  PAR       (NOTE 1)
----------------------------------------------------------------
<S>                                       <C>         <C>

U.S. TREASURY SECURITIES - 0.2%
U.S. Treasury Note at 5.625%, due

  2/28/01 (Cost $522,798)(c)............  $525,000... $  522,375
                                                      ----------
</TABLE>

<TABLE>

<S>                                               <C>
TOTAL INVESTMENTS - 102.7%
(Cost $262,362,102)                                  283,832,558

Other Assets and Liabilities (net) -
(2.7%)                                                (7,545,268)
                                                    -------------

TOTAL NET ASSETS - 100.0%                          $ 276,287,290
                                                   =============
</TABLE>

PORTFOLIO FOOTNOTES:

 * Non-income producing security.

 (a)  Security purchased on a delayed or when-issued basis. (See note 1 to
      financial statements)

 (b)  Assets segregated for purchase for purchase price of delayed delivery or
      when-issued security.

 (c)  Held as collateral for open futures contracts.

 (d)  Represents investment of collateral received from securities lending
      transactions.

                        See notes to financial statements

<PAGE>

Cova Series Trust

International Equity Portfolio

PORTFOLIO OF INVESTMENTS
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES    (NOTE 1)
------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

COMMON AND PREFERRED STOCKS - 98.1%
AUSTRALIA - 2.8%
AMP Ltd........................................................................... 35,200  $   359,938
Broken Hill Proprietary Co., Ltd.................................................. 29,800      354,013
CSR Ltd........................................................................... 83,591      233,299
Lend Lease Corp., Ltd............................................................. 24,400      312,729
National Australia Bank Ltd....................................................... 25,616      429,853
News Corp., Ltd. (The) - Preferred................................................ 78,946      957,556
Southcorp Holdings Ltd........................................................... 108,400      314,277
Telstra Corp., Ltd............................................................... 127,183      518,674
Westpac Banking Corp. Ltd......................................................... 38,947      282,291
WMC Ltd........................................................................... 29,051      130,584
                                                                                           -----------
                                                                                             3,893,214

                                                                                           -----------
AUSTRIA - 0.2%
Bank of Austria AG................................................................. 3,991      195,171
                                                                                           -----------
BELGIUM - 0.4%
Agfa Gevaert N.V................................................................... 3,324       73,916
Audiofina.......................................................................... 2,040      262,016
Real Software...................................................................... 2,000      128,439
Ubizen*............................................................................ 3,940      137,842
                                                                                           -----------
                                                                                               602,213

                                                                                           -----------
DENMARK - 0.3%
Novo Nordisk A/S - B............................................................... 2,381      406,914
                                                                                           -----------
FINLAND - 2.8%
Nokia Oyj......................................................................... 59,504    3,048,499
Sampo Insurance Co. Plc............................................................ 3,366      137,118
Stora Enso Oyj.................................................................... 56,284      516,691
Tietoenator Corp................................................................... 4,762      159,525
                                                                                           -----------
                                                                                             3,861,833

                                                                                           -----------
FRANCE - 10.1%
Alcatel........................................................................... 34,935    2,300,433
Alstom............................................................................ 11,379      308,771
Aventis............................................................................ 6,298      461,501
AXA Co............................................................................. 2,573      406,926
BNP Paribas........................................................................ 8,390      810,615
Carrefour SA....................................................................... 4,946      339,437
Christian Dior SA.................................................................. 1,900      432,523
Coface............................................................................. 1,592      152,593
Coflexip SA........................................................................ 1,912      232,747
Compagnie de Saint Goban........................................................... 1,400      190,013
Danone............................................................................. 7,186      957,402
Equant N.V.*...................................................................... 10,332      421,481
Fimatex*.......................................................................... 14,659      218,066
France Telecom SA.................................................................. 2,811      394,452
Genset SA*......................................................................... 3,226      231,909
Lafarge SA......................................................................... 6,050      472,032
Lagardere Groupe................................................................... 4,285      328,574
LVMH (Louis Vuitton Moet Hennessy)*.................................................. 789      326,627
Renault SA......................................................................... 8,154      372,023
Rhodia, SA........................................................................ 11,971      201,946
<CAPTION>
------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES    (NOTE 1)
------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

FRANCE - CONTINUED
Suez Lyonnaise Des Eaux SA......................................................... 4,657  $   819,095
Total FINA ELF.................................................................... 11,587    1,783,646
Usinor............................................................................ 15,427      188,975
Vivendi........................................................................... 18,137    1,607,180
                                                                                           -----------
                                                                                            13,958,967

                                                                                           -----------
GERMANY - 7.2%
Allianz AG......................................................................... 3,155    1,149,146
BASF AG........................................................................... 20,507      834,395
Bayer AG.......................................................................... 21,262      831,489
Brokat Infosystems AG*............................................................. 2,004      156,548
Carrier1 International SA*......................................................... 3,415      189,850
Consors Discount Broker AG*........................................................ 2,808      250,979
DaimlerChrysler AG................................................................. 6,801      358,206
Deutsche Bank AG.................................................................. 11,075      917,169
Deutsche Lufthansa AG............................................................. 10,307      242,042
Deutsche Telekom AG............................................................... 16,114      920,538

E. On............................................................................. 12,107      132,434
Intershop Communications AG*......................................................... 515      235,411
Lycos Europe N.V.*................................................................ 16,290      153,017
Marschollek, Lautenschlaeger und Partner AG.......................................... 600      252,469
Marschollek, Lautenschlaeger und
  Partner AG - Preferred............................................................. 920      462,074
New E. On.......................................................................... 2,736      586,030
PrimaCom AG*....................................................................... 4,031      177,731
ProSieben Media AG - Preferred..................................................... 1,721      216,095
Schering AG........................................................................ 8,982      494,171
Siemens AG......................................................................... 7,546    1,139,172
Volkswagen AG...................................................................... 4,079      156,389
                                                                                           -----------
                                                                                             9,855,355

                                                                                           -----------
HONG KONG - 2.0%
Bank of East Asia, Ltd........................................................... 137,800      321,748
Cable & Wireless HKT Ltd......................................................... 124,800      274,583
Cheung Kong (Holdings) Ltd........................................................ 27,000      298,757
Hong Kong Electric............................................................... 125,500      404,122
Hutchison Whampoa Ltd............................................................. 87,000    1,093,806
SmarTone Telecommunications Holdings Ltd.......................................... 83,500      184,787
Sunevision Holdings Ltd. (144A)*(a).............................................. 203,500      163,170
                                                                                           -----------
                                                                                             2,740,973

                                                                                           -----------
IRELAND - 0.4%
CRH Plc............................................................................ 6,717      121,683
Jefferson Smurfit Group Plc*...................................................... 99,046      170,884
Trintech Group Plc (ADR)*......................................................... 11,115      215,205
                                                                                           -----------
                                                                                               507,772

                                                                                           -----------
ITALY - 3.8%
Banca Fideuram SpA................................................................ 28,036      429,691
Banca Popolare Di Milano.......................................................... 38,802      276,706
Bipop-Carire SpA.................................................................. 36,050      284,724
Credito Emiliano SpA.............................................................. 73,935      211,891
ENI SpA.......................................................................... 140,881      815,608
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
International Equity Portfolio
PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES    (NOTE 1)
------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

ITALY - CONTINUED
Fiat SpA........................................................................... 9,790  $   255,331
Mediolanum SpA.................................................................... 22,410      366,234
Saipem SpA........................................................................ 48,900      291,067
San Paolo - IMI SpA............................................................... 34,873      584,951
Telecom Italia Mobile SpA......................................................... 77,073      792,673
Telecom Italia SpA................................................................ 46,763      643,649
Unicredito Italiano SpA........................................................... 45,509      219,410
                                                                                           -----------
                                                                                             5,171,935

                                                                                           -----------
JAPAN - 27.7%
Advantest Corp..................................................................... 1,400      312,329
Aiful Corp......................................................................... 1,500      138,383
Aiful Corp. (144A)(a)................................................................ 750       69,192
Ajinomoto Co., Inc................................................................ 44,000      564,475
Asahi Bank Ltd.................................................................... 14,002       58,909
Bank of Fukuoka Ltd............................................................... 46,000      313,291
Bank of Tokyo - Mitsubishi Ltd. (The)............................................. 58,000      700,858
Bridgestone Corp.................................................................. 23,000      487,077
Daiwa Securities Group, Inc....................................................... 20,000      264,126
DDI Corp.............................................................................. 18      173,191
EBARA Corp........................................................................ 48,000      650,656
Fuji Bank, Ltd.................................................................... 53,000      402,962
Fuji Heavy Industries Ltd......................................................... 49,000      355,910
Fujitsu Ltd....................................................................... 49,000    1,696,349
Hitachi Ltd....................................................................... 52,000      750,495
Hitachi Software Engineering Co., Ltd.............................................. 1,300      141,024
Honda Motor Co., Ltd.............................................................. 14,000      476,747
Industrial Bank of Japan.......................................................... 37,000      280,615
Ito-Yokado Co., Ltd................................................................ 4,000      240,732
Kaken Pharmaceutical Co. Ltd...................................................... 11,000       85,190
Kawasaki Steel Corp.............................................................. 144,000      206,471
MACNICA, Inc....................................................................... 1,300      201,113
Marui Co., Ltd.................................................................... 18,000      344,684
Matsushita Electric Industry...................................................... 33,000      856,051
Minebea Co., Ltd.................................................................. 65,000      815,489
Mitsubishi Chemical Corp......................................................... 264,000    1,083,294
Mitsubishi Corp.................................................................. 112,000    1,013,187
Mitsubishi Estate Co., Ltd........................................................ 35,000      412,037
NAMCO Ltd.......................................................................... 7,600      273,861
NEC Corp.......................................................................... 41,000    1,287,897
Nintendo Co. Ltd................................................................... 2,500      436,751
Nippon Meat Packers, Inc.......................................................... 22,000      321,668
Nippon Telegraph and Telephone Corp.................................................. 174    2,314,310
Nippon Yusen Kabushiki Kaisha.................................................... 208,000    1,000,660
Nishimatsu Construction Co........................................................ 87,000      343,043
Nissan Motor Co., Ltd.*.......................................................... 144,000      848,976
Nisshin Steel Co., Ltd............................................................ 93,000      101,764
Nomura Securities Co., Ltd........................................................ 30,000      734,365
Omron Corp......................................................................... 6,000      163,003
Oriental Land Co., Ltd............................................................. 2,300      234,968
Orix Corp.......................................................................... 2,280      336,591
Osaka Gas Co., Ltd............................................................... 113,000      325,111
Paris Miki, Inc.................................................................... 3,370      219,347
Pioneer Corp...................................................................... 16,000      623,337
Promise Co., Ltd................................................................... 4,200      332,006
<CAPTION>
------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES    (NOTE 1)
------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

JAPAN - CONTINUED
Ricoh Corp., Ltd.................................................................. 21,000  $   444,722
Rohm Co............................................................................ 2,400      701,821
Sanwa Bank Ltd. (The).............................................................. 4,942       39,439
Snow Brand Milk Product Co Ltd.................................................... 45,000      241,958
Softbank Corp...................................................................... 2,600      353,174
Softbank Corp. - new*.............................................................. 2,000      298,085
Sony Corp......................................................................... 16,900    1,578,247
Sumitomo Bakelite Co., Ltd........................................................ 19,000      250,382
Sumitomo Bank, Ltd................................................................ 29,000      355,627
Sumitomo Rubber Industries Ltd.................................................... 65,000      391,803
Sumitomo Trust & Banking Co., Ltd................................................. 51,000      363,220
Suzuki Motor Corp................................................................. 18,000      232,280
Taiheiyo Cement Corp.............................................................. 57,000      119,366
Takeda Chemical Industries........................................................ 18,774    1,232,592
Takefuji Corp...................................................................... 2,200      265,843
TDK Corp........................................................................... 2,000      287,520
Tokio Marine & Fire Insurance Co. Ltd............................................. 24,000      277,106
Tokuyama Corp..................................................................... 34,000      246,958
Tokyo Electric Power Co., Inc..................................................... 19,600      477,936
Tokyo Electron Ltd................................................................. 4,000      547,873
Tokyo Gas Co., Ltd................................................................ 99,000      278,294
Tokyo Steel Manufacturing Co., Ltd................................................ 41,200      134,859
Toppan Printing Co., Ltd.......................................................... 53,000      560,947
Tostem Corp....................................................................... 33,000      538,534
Toyo Trust & Banking Co., Ltd..................................................... 70,000      236,393
Toyota Motor Co................................................................... 34,104    1,553,838
Uny Co. Ltd....................................................................... 37,000      511,320
Welfide Corp...................................................................... 16,000      204,962
West Japan Railway Co................................................................ 227      920,762
Yamanouchi Pharmaceutical......................................................... 21,000    1,146,967
Yasuda Fire & Marine Insurance Co., Ltd........................................... 39,000      205,650
York-Benimaru Co., Ltd............................................................. 4,000      113,197
                                                                                           -----------
                                                                                            38,104,170

                                                                                           -----------
NETHERLANDS - 5.7%
ASM Lithography Holding N.V.*...................................................... 6,014      259,514
Getronics N.V..................................................................... 12,789      197,971
Heineken N.V...................................................................... 10,660      651,373
ING Groep N.V..................................................................... 12,722      863,338
Koninklijke (Royal) Phillips Electronics N.V...................................... 39,391    1,865,160
Koninklijke KPN N.V............................................................... 25,674    1,152,910
Koninklijke Numico, N.V............................................................ 9,078      428,102
Royal Dutch Petroleum Co.......................................................... 19,493    1,216,331
United Pan-Europe Communications N.V.*............................................ 15,709      412,413
Ver Ned Uitgeversbedr ver Bezit.................................................... 2,900      150,379
Ver Ned Uitgeversbedr ver Bezit (144A)(a).......................................... 2,400      124,451
Versatel Telecom International N.V.*............................................... 7,798      328,873
VIA NET.WORKS, Inc.*.............................................................. 13,608      239,996
                                                                                           -----------
                                                                                             7,890,811

                                                                                           -----------
NEW ZEALAND - 0.3%
Fletcher Challenge Building Ltd................................................... 12,709       13,528
Fletcher Challenge Energy.......................................................... 6,359       20,816
Lion Nathan Ltd................................................................... 34,656       77,534
Telecom New Zealand............................................................... 70,857      248,634
                                                                                           -----------
                                                                                               360,512

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

                        See notes to financial statements

<PAGE>

Cova Series Trust
International Equity Portfolio
PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES    (NOTE 1)
------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

PORTUGAL - 0.3%
PT Multimedia Servicos*............................................................ 3,736  $   186,210
PT Multimedia.com*................................................................. 3,736       28,755
Telecel-Comunicacoes Pessoai, SA*................................................. 13,632      207,754
                                                                                           -----------
                                                                                               422,719

                                                                                           -----------
SINGAPORE - 0.7%
Chartered Semiconductor Manufacturing Ltd.*....................................... 11,000       96,095
DBS Group Holdings Ltd............................................................ 37,705      484,264
Singapore Press Holdings Ltd...................................................... 25,000      390,512
Venture Manufacturing Ltd.......................................................... 3,000       30,547
                                                                                           -----------
                                                                                             1,001,418

                                                                                           -----------
SPAIN - 3.2%
Banco Bilbao Vizcaya SA........................................................... 34,765      513,163
Banco Santander Central Hispano SA................................................ 67,272      712,506
Endesa SA......................................................................... 44,801      871,288
Indra Sistemas SA.................................................................. 7,954      182,669
Repsol SA......................................................................... 25,517      509,950
Telefonica SA*.................................................................... 76,891    1,658,251
                                                                                           -----------
                                                                                             4,447,827

                                                                                           -----------
SWEDEN - 3.5%
Autoliv, Inc. - Class B........................................................... 11,138      274,354
Investor AB*...................................................................... 14,446      198,511
Skandia Forsakrings AB............................................................ 53,104    1,411,020
Skandinaviska Enskilda Banken..................................................... 35,960      428,535
Tele1 Europe Holding AB*.......................................................... 14,326      176,441
Telefonaktiebolaget LM Ericsson AB............................................... 117,656    2,341,313
                                                                                           -----------
                                                                                             4,830,174

                                                                                           -----------
SWITZERLAND - 7.4%
ABB Ltd............................................................................ 3,914      470,109
Compagnie Financiere Richemont AG - Units A.......................................... 201      543,427
Credit Suisse Group................................................................ 3,682      734,996
Fantastic Corp.*................................................................... 5,588       54,632
Givaudan*............................................................................ 143       43,676
Nestle S.A........................................................................... 787    1,580,681
Novartis AG........................................................................ 1,049    1,667,456
Roche Holding AG..................................................................... 143    1,396,924
SGS Societe Generale de Surveillance Holding S.A.*................................... 161      279,294
Swatch Group AG...................................................................... 228      290,891
Swiss Life........................................................................... 470      281,896
Swisscom AG........................................................................ 2,016      700,689
UBS AG............................................................................. 7,492    1,101,494
Zurich Allied AG................................................................... 2,124    1,053,115
                                                                                           -----------
                                                                                            10,199,280

                                                                                           -----------
UNITED KINGDOM - 19.3%
3i Group Plc...................................................................... 18,249      375,404
ARM Holdings Plc*................................................................. 33,407      358,023
AstraZeneca Group Plc.............................................................. 9,050      422,614
BAE Systems Plc................................................................... 55,209      344,308
Bank of Scotland.................................................................. 33,800      321,560
BG Group Plc...................................................................... 56,811      367,198
Billiton Plc...................................................................... 69,966      284,891
Bookham Technology Plc*............................................................ 1,400       81,504
BP Amoco Plc..................................................................... 327,752    3,145,389
<CAPTION>
------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES    (NOTE 1)
------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

UNITED KINGDOM - CONTINUED
British Airways Plc............................................................... 21,100  $   121,368
British American Tobacco Plc...................................................... 17,108      114,203
British Sky Broadcasting Group Plc*............................................... 24,600      481,102
British Telecommunications Plc.................................................... 59,614      770,630
Cable & Wireless Plc.............................................................. 15,885      269,065
Cadbury Schweppes Plc............................................................. 75,109      493,425
Carlton Communications Plc........................................................ 14,655      188,558
Celltech Group Plc*................................................................ 9,400      182,128
CMG Plc........................................................................... 11,300      160,101
Compass Group Plc................................................................. 21,586      284,434
FirstGroup Plc.................................................................... 22,800       81,449
Glaxo Wellcome Plc................................................................ 59,107    1,724,092
Glynwed International Plc......................................................... 51,702      185,479
Granada Group Plc................................................................. 25,000      249,760
Great Universal Stores Plc........................................................ 34,287      220,576
Hanson Plc........................................................................ 55,634      393,276
Hays Plc.......................................................................... 51,400      286,708
Hilton Group Plc.................................................................. 47,392      166,430
HSBC Holdings Plc................................................................. 92,450    1,057,259
Imperial Chemical Industries Plc.................................................. 17,100      135,763
Johnson Matthey Plc................................................................ 6,328       89,082
Kingfisher Plc.................................................................... 26,300      239,459
Lloyds TSB Group Plc............................................................. 104,848      990,341
Marconi Plc....................................................................... 44,549      579,931
MFI Furniture Group Plc........................................................... 90,755       88,264
National Power Plc................................................................ 31,040      197,808
New Dixons Group Plc.............................................................. 49,918      203,259
Northern Foods Plc................................................................ 53,034       95,530
Nycomed Amersham Plc.............................................................. 27,867      276,716
Ocean Group Plc................................................................... 12,200      201,292
Pearson Plc....................................................................... 11,244      357,421
Prudential Corp................................................................... 33,367      488,914
Reckitt Benckiser................................................................. 32,686      366,128
Reuters Group Plc................................................................. 24,242      413,554
Royal & Sun Alliance Insurance Group Plc.......................................... 82,681      536,912
Royal Bank of Scotland............................................................ 30,845      516,392
Schroders Plc...................................................................... 6,800      122,283
Scottish Power Plc................................................................ 44,363      376,053
Severn Trent Plc.................................................................. 15,566      169,766
Smith & Nephew Plc................................................................ 47,100      173,960
SmithKline Beecham Plc............................................................ 87,060    1,139,921
Standard Chartered PLC............................................................ 23,492      292,657
Tesco Plc........................................................................ 112,423      349,709
The Sage Group Plc................................................................ 29,007      234,907
TI Group Plc...................................................................... 29,100      158,575
Trinity Mirror Plc................................................................ 11,500      102,705
United News & Media Plc............................................................ 9,800      140,925
Vodafone Group Plc............................................................... 918,517    3,712,259
Williams Plc...................................................................... 35,400      206,302
Woolwich Plc...................................................................... 38,950      164,937
WPP Group Plc..................................................................... 22,106      322,907
                                                                                           -----------
                                                                                            26,575,566

                                                                                           -----------
UNITED STATES - 0.0%
NTL Inc.*............................................................................ 275       16,143
                                                                                           -----------

Total Common and Preferred Stocks (Cost $124,389,413)                                      135,042,967
                                                                                           -----------
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
International Equity Portfolio
PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------
PAR                                                                         VALUE
AMOUNT                    SECURITY DESCRIPTION                             (NOTE 1)
------------------------------------------------------------------------------------
<C>                  <S>                             <C>      <C>         <C>

                     SHORT-TERM INVESTMENTS - 8.5%
                     UNITED STATES - 8.5%
$           938,909  American Express Centurion Bank, 6.65%, due
                       07/10/00(b)......................................  $  938,909
            953,540  Bank of America, 6.67%, due 03/22/01(b)............     953,540
            469,454  Royal Bank of Scotland, 6.85%, due 07/05/00(b).....     469,454
          1,877,818  American Express Centurion Bank, 7%, due

                       07/07/00(b)......................................   1,877,818
            469,452  First Union National Bank, 6.9%, due 05/09/01(b)...     469,452
          1,162,981  Fleet National Bank, 7.125%, due 10/31/00(b).......   1,162,981
            938,909  Goldman Sachs, 6.64875%, due 08/17/00(b)...........     938,909
            938,908  Janus Money Market Fund(b).........................     938,908
          2,733,564  Merrimac Cash Fund-Premium Class(b)................   2,733,564
            938,909  BNP Paribas, 6.75%, due 07/05/00(b)................     938,909
            200,000  US Tresury Bill, 5.725%, due 10/12/00(c)...........     196,724
             60,000  US Tresury Bill, 5.73%, due 10/12/00...............      59,016
                                                                          ----------

                     Total Short-Term Investments

                       (Cost $11,678,184)                                 11,678,184
                                                                          ----------
<CAPTION>
------------------------------------------------------------------------------------
PAR                                                                         VALUE
AMOUNT                    SECURITY DESCRIPTION       COUPON    MATURITY    (NOTE 1)
------------------------------------------------------------------------------------
<C>                  <S>                             <C>      <C>         <C>

                     FOREIGN BONDS & DEBT
                       SECURITIES - 0.1%
                     BERMUDA - 0.1%
        Y10,000,000  AB International Cayman Trust

                       (Cost $60,741)..............    0.500% 08/01/2007     112,725
                                                                          ----------
</TABLE>

<TABLE>

<C>         <S>                                       <C>      <C>     <C>
            TOTAL INVESTMENTS - 106.7%
            (Cost $136,128,338)                                          146,833,876

            Other Assets and Liabilities (net) -
            (6.6%)                                                        (9,108,979)
                                                                       -------------

            TOTAL NET ASSETS - 100.0%                                  $ 137,724,897
                                                                       =============
</TABLE>

           PORTFOLIO FOOTNOTES:

 * Non-income producing security.

 (a)  Securities  that may be resold to "qualified  institutional  buyers" under
      Rule 144A or securities offered pursuant to Section 4(2) of the Securities
      Act of 1933,  as amended.  These  securities  have been  determined  to be
      liquid under guidelines established by the Board of Trustees.

 (b)  Represents investment of collateral received from securities lending
      transactions.

 (c)  Held as collateral for open futures contracts.

 ADR - American Depositary Receipt

                        See notes to financial statements

<PAGE>

Cova Series Trust

Bond Debenture Portfolio

PORTFOLIO OF INVESTMENTS
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------
PAR                     SECURITY                                            VALUE
AMOUNT                DESCRIPTION                COUPON       MATURITY     (NOTE 1)
-------------------------------------------------------------------------------------
<C>          <S>                             <C>             <C>         <C>

             DOMESTIC BONDS & DEBT
               SECURITIES - 79.8%
             ADVERTISING - 2.8%
$ 1,000,000  Ackerley Group, Inc. (The)....        9.000%    01/15/2009  $    922,500
    505,000  Interpublic Group of
               Companies, Inc. (The)
               Convertible (144A)(a).......        1.800%    09/16/2004       595,900
     95,000  Interpublic Group of
               Companies, Inc. (The)
               Convertible.................        1.800%    09/16/2004       112,100
    300,000  Interpublic Group of
               Companies, Inc. (The)
               Convertible (144A)(a).......        1.870%    06/01/2006       290,250
  1,500,000  Lamar Media Corp..............        9.625%    12/01/2006     1,515,000
  1,275,000  R.H. Donnelly Corp............        9.125%    06/01/2008     1,206,469
                                                                         ------------
                                                                            4,642,219

                                                                         ------------
             AEROSPACE & DEFENSE - 1.6%
  1,000,000  BE Aerospace, Inc.............        9.875%    02/01/2006       955,000
    850,000  Dyncorp, Inc..................        9.500%    03/01/2007       650,250
    500,000  L-3 Communications Corp.......       10.375%    05/01/2007       511,250
    500,000  United Defense Industries,
               Inc.........................        8.750%    11/15/2007       465,000
                                                                         ------------
                                                                            2,581,500

                                                                         ------------
             AIRLINES - 0.9%
  1,000,000  America West Airlines, Inc....       10.750%    09/01/2005       962,500
    650,000  Continental Airlines, Inc.....        8.000%    12/15/2005       601,250
                                                                         ------------
                                                                            1,563,750

                                                                         ------------
             AUTOMOTIVE - 3.3%
  1,000,000  Collins & Aikman Corp.........       11.500%    04/15/2006       967,500
    500,000  Dura Operating Corp...........        9.000%    05/01/2009       437,500
  1,000,000  Ford Motor Credit Corp.
               Convertible.................        7.875%    06/15/2010       999,820
  1,200,000  Navistar International
               Corp........................        8.000%    02/01/2008     1,107,000
  1,100,000  Oshkosh Truck Corp............        8.750%    03/01/2008     1,028,500
  1,000,000  Safelite Glass Corp.(b).......        9.875%    12/15/2006        13,750
  1,000,000  Tenneco Automotive Inc........       11.625%    10/15/2009       895,000
                                                                         ------------
                                                                            5,449,070

                                                                         ------------
             BUILDING MATERIALS - 1.0%
  1,000,000  American Standard Inc.*.......        8.250%    06/01/2009       962,500
    750,000  Kevco, Inc....................       10.375%    12/01/2007       183,750
    500,000  Nortek, Inc...................        8.875%    08/01/2008       455,000
                                                                         ------------
                                                                            1,601,250

                                                                         ------------
             CABLE - 6.7%
  1,500,000  Century Communications

               Corp........................        9.500%    03/01/2005     1,455,000
  1,000,000  Charter Communications
               Holdings LLC................        8.625%    04/01/2009       883,750
  1,250,000  Charter Communications
               Holdings LLC................       10.000%    04/01/2009     1,212,500
    500,000  CSC Holdings, Inc.............        9.250%    11/01/2005       505,625
    300,000  CSC Holdings, Inc.............       10.500%    05/15/2016       320,250
  1,500,000  EchoStar Communications Corp.
               Convertible (144A)(a).......        4.875%    01/01/2007     1,425,000
    500,000  FrontierVision................       11.000%    10/15/2006       507,500
  1,000,000  FrontierVision LP/Capital.....   0%, 11.875% ++ 09/15/2007       870,000
  1,000,000  Mediacom LLC..................        8.500%    04/15/2008       925,000
  1,000,000  NTL Inc. Convertible
               (144A)(a)...................        5.750%    12/15/2009       790,000
  1,000,000  NTL, Inc......................       10.000%    02/15/2007       950,000
  1,000,000  NTL, Inc......................   0%, 12.375% ++ 10/01/2008       640,000
    750,000  Renaissance Media Group.......   0%, 10.000% ++ 04/15/2008       513,750
                                                                         ------------
                                                                           10,998,375

                                                                         ------------
             CHEMICALS - 1.7%
  1,000,000  Huntsman Corp. (144A)(a)......        9.500%    07/01/2007       915,000
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Bond Debenture Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------
PAR                     SECURITY                                            VALUE
AMOUNT                DESCRIPTION                COUPON       MATURITY     (NOTE 1)
-------------------------------------------------------------------------------------
<C>          <S>                             <C>             <C>         <C>

             CHEMICALS - CONTINUED
$ 1,000,000  Lyondell Chemical Corp........        9.625%    05/01/2007  $    987,500
  1,000,000  Scotts Co. (The) (144A)(a)....        8.625%    01/15/2009       965,000
                                                                         ------------
                                                                            2,867,500

                                                                         ------------
             COMMERCIAL SERVICES - 3.1% 500,000 Affemetrix, Inc.

               Convertible.................        4.750%    02/15/2007       384,375
  1,000,000  Allied Waste North America,
               Inc.........................        7.875%    01/01/2009       857,500
    750,000  Avis Group Holdings, Inc......       11.000%    05/01/2009       785,625
  2,500,000  Iron Mountain, Inc............       10.125%    10/01/2006     2,512,500
    622,000  Unicco Service Co.............        9.875%    10/15/2007       597,120
                                                                         ------------
                                                                            5,137,120

                                                                         ------------
             COMMUNICATIONS - 4.8%
    500,000  Crown Castle Int'l. Corp......       10.750%    08/01/2011       497,518
  1,000,000  ICG Holdings, Inc.............   0%, 13.500% ++ 09/15/2005       972,500
    400,000  Logix Communications

               Enterprises.................       12.250%    06/15/2008       158,000
  1,500,000  McLeod USA, Inc...............        9.500%    11/01/2008     1,473,750
  2,000,000  Nextel Communications, Inc....   0%,  9.950% ++ 02/15/2008     1,475,000
    700,000  Nextel Communications, Inc.
               Convertible (144A)(a).......        5.250%    01/15/2010       710,500
  1,250,000  Sprint Spectrum L.P...........   0%, 12.500% ++ 08/15/2006     1,203,144
    500,000  Time Warner Telecom, LLC......        9.750%    07/15/2008       486,250
    900,000  Williams Communications Group,
               Inc.........................       10.875%    10/01/2009       884,250
                                                                         ------------
                                                                            7,860,912

                                                                         ------------
             COMPUTER SOFTWARE & PROCESSING - 2.4%
    600,000  Affiliated Computer Services,
               Inc. Convertible

               (144A)(a)...................        4.000%    03/15/2005       589,500
    400,000  Arbor Software Corp.
               Convertible (144A)(a).......        4.500%    03/15/2005       353,000
    250,000  Globix Corp...................       12.500%    02/01/2010       206,250
  1,000,000  Juniper Networks, Inc.
               Convertible.................        4.750%    03/15/2007     1,093,750
    350,000  Mercury Interactive Corp.
               Convertible (144A)(a).......        4.750%    07/01/2007       370,562
    600,000  Orbital Imaging Corp.
               (144A)(a)...................       11.625%    03/01/2005       277,500
    200,000  PSINet, Inc...................       11.500%    11/01/2008       189,000
    750,000  Verio Inc.....................       10.625%    11/15/2009       835,312
                                                                         ------------
                                                                            3,914,874

                                                                         ------------
             COMPUTERS & INFORMATION - 2.4% 1,500,000 National Data Corp.

               Convertible.................        5.000%    11/01/2003     1,245,000
  2,540,000  Solectron Corp Convertible....             +    05/08/2020     1,612,900
    400,000  Solectron Corp. Convertible...             +    01/27/2019       271,500
  1,200,000  Solectron Corp. Convertible
               (144A)(a)...................             +    01/27/2019       814,500
                                                                         ------------
                                                                            3,943,900

                                                                         ------------
             CONTAINERS & PACKAGING - 0.7%
    250,000  Fonda Group, Inc..............        9.500%    03/01/2007       200,000
  1,000,000  U.S. Can Corp.................       10.125%    10/15/2006     1,030,000
                                                                         ------------
                                                                            1,230,000

                                                                         ------------
             COSMETICS & PERSONAL CARE - 0.4%
    750,000  Chattem, Inc..................        8.875%    04/01/2008       603,750
                                                                         ------------
             ELECTRIC UTILITIES - 0.8%
     74,859  Midland Cogeneration Venture

               L.P.........................       10.330%    07/23/2002        76,644
  1,250,000  PP&L Resources, Inc...........        6.550%    03/01/2006     1,195,596
                                                                         ------------
                                                                            1,272,240

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

                        See notes to financial statements

<PAGE>

Cova Series Trust
Bond Debenture Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------
PAR                     SECURITY                                            VALUE
AMOUNT                DESCRIPTION                COUPON       MATURITY     (NOTE 1)
-------------------------------------------------------------------------------------
<C>          <S>                             <C>             <C>         <C>

             ELECTRONICS - 1.8% $ 1,000,000 Cypress Semiconductor Corp.

               Convertible.................        4.000%    02/01/2005  $  1,151,250
    500,000  Cypress Semiconductor Corp....        3.750%    07/01/2005       481,250
    125,000  Lattice Semiconductor Corp.
               Convertible (144A)(a).......        4.750%    11/01/2006       225,000
    650,000  Sci Systems, Inc.
               Convertible.................        3.000%    03/15/2007       641,062
    500,000  Vitesse Semiconductor
               Convertible (144A)(a).......        4.000%    03/15/2005       465,000
                                                                         ------------
                                                                            2,963,562

                                                                         ------------
             ENERGY - 0.1%
  1,000,000  AEI Holding Co., Inc.
               (144A)(a)...................       10.500%    12/15/2005       205,000
                                                                         ------------
             ENTERTAINMENT & LEISURE - 2.0% 1,700,000 Harrah's Operating Co.,

               Inc.........................        7.500%    01/15/2009     1,579,169
    500,000  Loews Cineplex Entertainment
               Corp........................        8.875%    08/01/2008       237,500
  1,500,000  Mohegan Tribal Gaming.........        8.750%    01/01/2009     1,432,500
                                                                         ------------
                                                                            3,249,169

                                                                         ------------
             FINANCIAL SERVICES - 0.8%
  1,000,000  Accuride Corp.................        9.250%    02/01/2008       845,000
    500,000  Merrill Lynch & Co., Inc......        1.500%    12/15/2005       569,375
                                                                         ------------
                                                                            1,414,375

                                                                         ------------
             FOREST PRODUCTS & PAPER - 1.4%
  1,000,000  International Paper Co........        8.125%    07/08/2005     1,009,845
  1,250,000  Packaging Corp. of America....        9.625%    04/01/2009     1,246,875
                                                                         ------------
                                                                            2,256,720

                                                                         ------------
             HEALTH CARE PROVIDERS - 1.3%
  1,000,000  Leiner Health Products

               Group.......................        9.625%    07/01/2007       725,000
    500,000  Prime Medical Services,
               Inc.........................        8.750%    04/01/2008       417,500
  1,000,000  Tenet Healthcare Corp.........        8.625%    01/15/2007       960,000
                                                                         ------------
                                                                            2,102,500

                                                                         ------------
             HOME CONSTRUCTION, FURNISHINGS & APPLIANCES - 1.7%
  1,000,000  D.R. Horton, Inc..............       10.000%    04/15/2006       992,500
  1,000,000  Lennar Corp...................        7.625%    03/01/2009       866,833
  1,000,000  MDC Holdings, Inc.............        8.375%    02/01/2008       890,000
                                                                         ------------
                                                                            2,749,333

                                                                         ------------
             LODGING - 1.1%
  1,000,000  Aztar Corporation.............        8.875%    05/15/2007       947,500
  1,000,000  Park Place Entertainment
               Corp........................        7.875%    12/15/2005       942,500
                                                                         ------------
                                                                            1,890,000

                                                                         ------------
             MEDIA - BROADCASTING & PUBLISHING - 4.2%
  1,000,000  Allbritton Communications

               Co..........................        9.750%    11/30/2007       965,000
    350,000  Capstar Broadcasting Corp.....        9.250%    07/01/2007       358,750
    200,000  Clear Channel Communications,
               Inc.........................        1.500%    12/01/2002       195,750
    500,000  Cumulus Media, Inc............       10.375%    07/01/2008       425,000
    450,000  EZ Communications, Inc........        9.750%    12/01/2005       474,887
  1,000,000  Fox Liberty Networks LLC......        8.875%    08/15/2007       997,500
    400,000  Gray Communications Systems,
               Inc.........................       10.625%    10/01/2006       400,000
  1,000,000  Interep National Radio Sales,
               Inc.........................       10.000%    07/01/2008       890,000
    425,000  K-III Communications Corp.....       10.250%    06/01/2004       427,125
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Bond Debenture Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------
PAR                     SECURITY                                            VALUE
AMOUNT                DESCRIPTION                COUPON       MATURITY     (NOTE 1)
-------------------------------------------------------------------------------------
<C>          <S>                             <C>             <C>         <C>

             MEDIA - CONTINUED
$ 1,591,000  Sinclair Broadcast Group,
               Inc.........................       10.000%    09/30/2005  $  1,527,360
    350,000  Young Broadcasting, Inc.......       11.750%    11/15/2004       357,875
                                                                         ------------
                                                                            7,019,247

                                                                         ------------
             MEDICAL SUPPLIES - 0.6%
  1,000,000  Fisher Scientific

               International, Inc..........        9.000%    02/01/2008       920,000
                                                                         ------------
             METALS - 0.8%
  1,000,000  Armco Inc.....................        9.000%    09/15/2007       947,500
    500,000  WCI Steel, Inc................       10.000%    12/01/2004       467,500
                                                                         ------------
                                                                            1,415,000

                                                                         ------------
             OIL & GAS - 4.7%
    750,000  Chesapeake Energy Corp........        9.625%    05/01/2005       731,250
    750,000  Cross Timbers Royalty Trust...        9.250%    04/01/2007       733,125
  2,000,000  Devon Energy Corp.
               Convertible.................        4.950%    08/15/2008     1,925,000
  1,000,000  HS Resources, Inc.............        9.875%    12/01/2003     1,002,500
    150,000  KCS Energy, Inc.(b)...........       11.000%    01/15/2003       143,250
  1,000,000  Kerr-McGee Corp.
               Convertible.................        5.250%    02/15/2010     1,156,250
    500,000  Parker Drilling Corp.
               Convertible.................        5.500%    08/01/2004       411,250
    500,000  Pogo Producing Co.............        8.750%    05/15/2007       475,000
    750,000  Swift Energy Co.
               Convertible.................        6.250%    11/15/2006       729,375
    500,000  Vintage Petroleum, Inc........        8.625%    02/01/2009       481,250
                                                                         ------------
                                                                            7,788,250

                                                                         ------------
             PHARMACEUTICALS - 1.6%
    750,000  Ivax Corp. Convertible........        5.500%    05/15/2007       970,312
  1,800,000  Roche Holdings, Inc.
               Convertible (144A)(a).......             +    01/19/2015     1,624,500
                                                                         ------------
                                                                            2,594,812

                                                                         ------------
             RETAILERS - 0.4% 250,000 Costco Wholesale Corp.

               Convertible.................             +    08/19/2017       207,188
    500,000  Costco Wholesale Corp.
               Convertible (144A)(a).......             +    08/19/2017       414,375
                                                                         ------------
                                                                              621,563

                                                                         ------------
             TELEPHONE SYSTEMS - 7.7%
    350,000  AMSC Acquisition Co., Inc.....       12.250%    04/01/2008       274,750
    400,000  Exodus Communications, Inc.
               Convertible (144A)(a).......        4.750%    07/15/2008       572,000
     25,000  Exodus Communications, Inc.
               (144A)(a)...................        4.750%    07/15/2008        35,750
    750,000  Exodus Communications, Inc.
               (144A)(a)...................       10.750%    12/15/2009       727,500
    750,000  Exodus Communications, Inc.
               Convertible (144A)(a).......       11.625%    07/15/2010       752,344
  1,000,000  Hyperion Telecommunications,
               Inc.........................       12.250%    09/01/2004     1,015,000
  1,000,000  Intermedia Communications of
               Florida, Inc................        9.500%    03/01/2009       955,000
  1,000,000  Level 3 Communications, Inc.
               (144A)(a)...................       11.000%    03/15/2008       995,000
    400,000  MasTec, Inc...................        7.750%    02/01/2008       370,000
  1,000,000  Metromedia Fiber Network,
               Inc.........................       10.000%    12/15/2009       990,000
  1,000,000  NEXTLINK Communications,
               Inc.........................       10.750%    11/15/2008       990,000
    250,000  Price Communications Wireless,
               Inc.........................        9.125%    12/15/2006       253,750
  1,000,000  Qwest Communications Int'l.,
               Inc.........................        7.500%    11/01/2008       972,051
  1,000,000  SBA Communications Corp.......   0%, 12.000% ++ 03/01/2008       710,000
  1,000,000  Triton PCS, Inc...............   0%, 11.000% ++ 05/01/2008       730,000
  2,000,000  United States Cellular Corp.
               Convertible.................             +    06/15/2015     1,195,000
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Bond Debenture Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------
PAR                     SECURITY                                            VALUE
AMOUNT                DESCRIPTION                COUPON       MATURITY     (NOTE 1)
-------------------------------------------------------------------------------------
<C>          <S>                             <C>             <C>         <C>

             TELEPHONE SYSTEMS - CONTINUED
$ 1,000,000  Viatel, Inc...................       11.250%    04/15/2008  $    745,000
    500,000  VoiceStream Wireless Corp.....       10.375%    11/15/2009       520,000
                                                                         ------------
                                                                           12,803,145

                                                                         ------------
             TEXTILES, CLOTHING & FABRICS - 0.3%
    500,000  Interface, Inc................        9.500%    11/15/2005       437,500
                                                                         ------------
             TRANSPORTATION - 0.4%
    600,000  Commscope, Inc. (144A)(a).....        4.000%    12/15/2006       654,000
                                                                         ------------

             U.S. GOVERNMENT AGENCY MORTGAGE BACKED SECURITIES - 12.2%
 10,992,366  Government National Mortgage

               Association.................        8.000%    05/15/2030    11,128,000
  8,994,154  Government National Mortgage
               Association.................        8.000%    05/15/2030     9,105,133
                                                                         ------------
                                                                           20,233,133

                                                                         ------------
             U.S. TREASURY SECURITIES - 4.1%
  7,500,000  U.S. Treasury Note............        4.750%    11/15/2008     6,813,285
                                                                         ------------

             Total Domestic Bonds & Debt
               Securities (Cost

               $138,661,198)                                              131,797,054
                                                                         ------------

             FOREIGN BONDS & DEBT
               SECURITIES - 12.6%
             ARGENTINA - 0.6%
  1,000,000  Telefonica de Argentina S.A.
               (U.S.$) (144A)(a)...........        9.125%    05/07/2008       932,500
                                                                         ------------
             BERMUDA - 1.5%
  2,500,000  Elan Finance Corp. Convertible

               (U.S. $) (144A)(a)..........             +    12/14/2018     1,825,000
    750,000  Global Crossing Holdings Ltd.
               (U.S.$).....................        9.625%    05/15/2008       731,250
                                                                         ------------
                                                                            2,556,250

                                                                         ------------
             BRAZIL - 0.3%
    500,000  Globo Comunicacoes
               Participation (U.S.$)
               (144A)(a)...................       10.625%    12/05/2008       421,250
                                                                         ------------
             CANADA - 2.4% 1,000,000 Clearnet Communications, Inc.

               (Yankee)....................   0%, 10.125% ++ 05/01/2009       605,000
  1,500,000  Gulf Canada Resources Ltd.
               (Yankee)....................        8.375%    11/15/2005     1,492,500
  1,000,000  Rogers Cantel, Inc.
               (Yankee)....................        8.300%    10/01/2007       982,500
  1,000,000  Tembec Industries, Inc.
               (Yankee)....................        8.625%    06/30/2009       965,000
                                                                         ------------
                                                                            4,045,000

                                                                         ------------
             CHINA - 0.1% 250,000 Cathay International Ltd.

               (U.S.$) (144A)(a)...........       13.500%    04/15/2008       126,250
                                                                         ------------
             LUXEMBOURG - 0.5%
  1,000,000  Millicom International
               Cellular S.A. (Yankee)
               (144A)(a)...................   0%, 13.500% ++ 06/01/2006       855,000
                                                                         ------------
             MEXICO - 0.7% 500,000 Satelites Mexicanos S.A.

               (Yankee)....................       10.125%    11/01/2004       336,250
  1,000,000  TV Azteca S.A. (Yankee).......       10.500%    02/15/2007       900,000
                                                                         ------------
                                                                            1,236,250

                                                                         ------------
             NETHERLANDS - 2.8% 1,000,000 ASM Lithography Holding N.V.

               (U.S.$) (144A)(a)...........        4.250%    11/30/2004     1,337,500
    550,000  STMicroelectronics N.V.
               Convertible (U.S.$).........             +    09/22/2009       933,625
  2,700,000  United Pan-Europe
               Communications N.V.
               (Yankee)....................   0%, 12.500% ++ 08/01/2009     1,370,250
    500,000  United Pan-Europe
               Communications N.V.
               (Yankee)....................       11.250%    11/01/2009       442,500
    500,000  Versatel Telecom International
               N.V. (Yankee)...............       11.875%    07/15/2009       495,000
                                                                         ------------
                                                                            4,578,875

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

                        See notes to financial statements

<PAGE>

Cova Series Trust
Bond Debenture Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------
PAR                     SECURITY                                            VALUE
AMOUNT                DESCRIPTION                COUPON       MATURITY     (NOTE 1)
-------------------------------------------------------------------------------------
<C>          <S>                             <C>             <C>         <C>

             SINGAPORE - 0.3%
$   525,000  Flextronics Int'l. Ltd.
               (U.S.$) (144A)(a)...........        9.875%    07/01/2010  $    531,562
                                                                         ------------
             SWITZERLAND - 1.3%
    500,000  Credit Suisse First Boston

               Convertible (Yankee)........        2.625%    04/20/2003       468,125
    600,000  Credit Suisse First Boston
               Convertible (Yankee)........        2.250%    03/16/2004       555,750
  2,000,000  Roche Holdings, Inc.
               Convertible

               (U.S.$)(144A)(a)............             +    04/20/2010     1,052,500
                                                                         ------------
                                                                            2,076,375

                                                                         ------------
             UNITED KINGDOM - 2.1%
    550,000  Diamond Cable Communication

               Plc (Yankee)................   0%, 10.750% ++ 02/15/2007       422,125
  1,000,000  Esprit Telecom Group Plc
               (Yankee)....................       10.875%    06/15/2008       685,000
  1,000,000  RSL Communications Plc
               (Yankee)....................       12.000%    11/01/2008       745,000
    750,000  Swiss Life Finance Ltd.
               (U.S.$) (144A)(a)...........        2.000%    05/20/2003       747,188
  1,500,000  Telewest Communications Plc

               (Yankee)....................   0%,  9.250% ++ 04/15/2009       813,750
                                                                         ------------
                                                                            3,413,063

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

             Total Foreign Bonds & Debt
               Securities (Cost

               $21,733,785)                                                20,772,375
                                                                         ------------
</TABLE>

<TABLE>
<CAPTION>

-----------------------------------------------------------------------------
PAR/SHARE               SECURITY                                    VALUE
AMOUNT                DESCRIPTION                                  (NOTE 1)
-----------------------------------------------------------------------------
<C>          <S>                             <C>             <C> <C>

             COMMON AND PREFERRED STOCKS -
               2.8%
             BANKING - 0.1%

$    10,000  Coastal Finance, Inc.
               Preferred...................                      $    226,875
                                                                 ------------
             CHEMICALS - 0.4%
     15,000  Monsanto Co. Convertible

               Preferred...................                           678,750
                                                                 ------------
             ELECTRIC UTILITIES - 1.1%
     16,000  AES Trust VII Convertible

               Preferred (144A)(a)*........                           950,500
     20,000  TXU Corp. Convertible
               Preferred...................                           777,500
                                                                 ------------
                                                                       1,728,000

                                                                 ------------
             ELECTRONICS - 0.0%
         66  DecisionOne Corp(b)...........                                 1
                                                                 ------------
             FOREST PRODUCTS & PAPER - 0.2%
     10,000  Georgia-Pacific Group

               Convertible Preferred.......                           320,000
                                                                 ------------
             HEAVY MACHINERY - 0.1%
     10,000  Ingersoll-Rand Co. Convertible

               Preferred...................                           203,750
                                                                 ------------
             INSURANCE - 0.3% 25,000 AmerUs Life Holdings, Inc.

               Convertible Preferred.......                           539,062
                                                                 ------------
             MEDIA - BROADCASTING & PUBLISHING - 0.5% 10,000 Cox  Communication,
     Inc.

               Preferred...................                           614,375
      8,500  Sinclair Broadcast Group, Inc.
               Convertible Preferred.......                           263,500
                                                                 ------------
                                                                         877,875

                                                                 ------------
             TELEPHONE SYSTEMS - 0.1%
      1,533  Intermedia Communications,
               Inc.*.......................                            45,607
      2,015  Viatel, Inc. Convertible
               Preferred*..................                            57,553
                                                                 ------------
                                                                         103,160

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

             Total Common and Preferred

               Stocks (Cost $5,605,088)                             4,677,473
                                                                 ------------
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Bond Debenture Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------
PAR/SHARE               SECURITY                                    VALUE
AMOUNT                DESCRIPTION                                  (NOTE 1)
-----------------------------------------------------------------------------
<C>          <S>                             <C>             <C> <C>

             WARRANTS - 0.1%
             COMMUNICATIONS - 0.1%
$       522  NTL, Inc. (expiring
               10/14/08)*..................                      $     33,995
        450  Splitrock Services, Inc.
               (expiring 07/15/08)*........                            83,925
                                                                 ------------
                                                                         117,920

                                                                 ------------
             COMPUTER SOFTWARE & PROCESSING - 0.0% 600 Orbital Imaging Corp.

               (expiring 03/01/05)
               (144A)(a)*..................                            12,075
                                                                 ------------
             MEDICAL SUPPLIES - 0.0% 250 Urohealth Systems, Inc.

               (expiring 04/10/04)
               (144a)(a)*..................                                 3
                                                                 ------------
             TELEPHONE SYSTEMS - 0.0%
        350  Motient Corporation (expiring

               01/01/08) (144A)(a)*........                            14,044
                                                                 ------------

             Total Warrants (Cost $7,898)                             144,042
                                                                 ------------
<CAPTION>
-----------------------------------------------------------------------------
PAR                     SECURITY                                    VALUE
AMOUNT                DESCRIPTION                                  (NOTE 1)
-----------------------------------------------------------------------------
<C>          <S>                             <C>             <C> <C>

             SHORT-TERM INVESTMENTS - 5.2%
$   705,561  American Express Centurion
               Bank, 6.65%, due

               07/10/00(c).................                      $    705,561
    924,894  Bank of America, 6.67%, due

               03/22/01(c).................                           924,894
    352,785  Royal Bank of Scotland, 6.85%,
               due 07/05/00(c).............                           352,785
  1,411,132  American Express Centurion
               Bank, 7%, due 07/07/00(c)...                         1,411,132
    352,786  First Union National Bank,
               6.9%, due 05/09/01(c).......                           352,786
  1,265,609  Fleet National Bank, 7.125%,
               due 10/31/00(c).............                         1,265,609
    705,562  Goldman Sachs, 6.64875%, due
               08/17/00(c).................                           705,562
    705,565  Janus Money Market Fund(c)....                           705,565
  1,454,199  Merrimac Cash Fund-Premium

               Class(c)....................                         1,454,199
    705,563  BNP Paribas, 6.75%, due
               07/05/00(c).................                           705,563
                                                                 ------------

             Total Short-Term Investments

               (Cost $8,583,656)                                    8,583,656
                                                                 ------------
</TABLE>

<TABLE>

<C>         <S>                                                 <C>
            TOTAL INVESTMENTS - 100.5%
            (Cost $174,591,625)                                   165,974,600

            Other Assets and Liabilities (net) -
            (0.5%)                                                   (809,066)
                                                                -------------

            TOTAL NET ASSETS - 100.0%                           $ 165,165,534
                                                                =============
</TABLE>

           PORTFOLIO FOOTNOTES:

 (a)  Securities  that may be resold to "qualified  institutional  buyers" under
      Rule 144A or securities offered pursuant to Section 4(2) of the Securities
      Act of 1933,  as amended.  These  securities  have been  determined  to be
      liquid under guidelines established by the Board of Trustees.

 (b)  Security is in Bankruptcy or is in default.

 * Non-income producing security.

 (c)  Represents investment of collateral received from securities lending
      transactions.

 +    Zero coupon bond

 ++   Security  is a  "step-up"  bond where  coupon  increases  or steps up at a
      predetermined  date.  Rates shown are current  coupon and next coupon rate
      when security steps up.

 Yankee - U.S. Dollar denominated bonds issued by non-U.S. companies in the U.S.

                        See notes to financial statements

<PAGE>

Cova Series Trust
Bond Debenture Portfolio

PORTFOLIO COMPOSITION BY CREDIT QUALITY (UNAUDITED)
JUNE 30, 2000
--------------------------------------------------------------------------------

The following  table  summarizes  the portfolio  composition  of long-term  debt
holdings  at June 30,  2000,  based upon  quality  ratings  issued by Standard &
Poor's.  For  securities  not rated by Standard & Poor's,  the Moody's rating is
used.

<TABLE>
<CAPTION>

PORTFOLIO COMPOSITION BY CREDIT QUALITY
-------------------------------------------------------------------------------
<S>                                                           <C>
RATINGS                                                    % OF PORTFOLIO

U.S. Gov't and Agency Obligations                              16.3%
AA                                                              2.0
A                                                               2.2
BBB                                                            13.7
BB                                                             15.8
B                                                              39.3
CCC                                                             1.8
NR                                                              8.9
                                                              -----
                                                                          100.0%

                                                              =====

Note: NR = Not Rated

</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust

Mid-Cap Value Portfolio

PORTFOLIO OF INVESTMENTS
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES    (NOTE 1)
------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

COMMON STOCKS - 96.0%
AIRLINES - 0.9%
AMR Corp.*........................................................................ 13,600  $   359,550
                                                                                           -----------
AUTOMOTIVE - 0.9%
Genuine Parts Co.................................................................. 18,500      370,000
                                                                                           -----------
BEVERAGES, FOOD & TOBACCO - 9.8%
Archer-Daniels-Midland Co......................................................... 39,200      384,650
Corn Products International, Inc.................................................. 24,000      636,000
Dean Foods Co..................................................................... 19,700      624,244
Del Monte Foods Co.*.............................................................. 20,500      139,656
IBP, Inc.......................................................................... 38,100      588,169
Smithfield Foods, Inc.*........................................................... 20,600      578,087
Universal Foods Corp.............................................................. 46,800      865,800
                                                                                           -----------
                                                                                             3,816,606

                                                                                           -----------
CHEMICALS - 4.9%
Crompton Corp..................................................................... 65,300      799,925
IMC Global, Inc................................................................... 56,600      735,800
Potash Corporation of Saskatchewan, Inc............................................ 7,100      391,831
                                                                                           -----------
                                                                                             1,927,556

                                                                                           -----------
CONTAINERS & PACKAGING - 5.5%
American National Can Group, Inc.................................................. 36,300      612,562
Ball Corp......................................................................... 25,500      820,781
Pactiv Corporation*............................................................... 88,600      697,725
                                                                                           -----------
                                                                                             2,131,068

                                                                                           -----------
ELECTRIC UTILITIES - 11.5%
Constellation Energy Group, Inc................................................... 10,100      328,881
FirstEnergy Corp.................................................................. 32,300      755,012
IPALCO Enterprises, Inc........................................................... 31,100      625,887
Niagara Mohawk Holdings, Inc.*.................................................... 47,500      662,031
Northeast Utilities............................................................... 30,900      672,075
Reliant Energy, Inc............................................................... 20,100      594,206
Scana Corp........................................................................ 12,038      290,417
TECO Energy, Inc.................................................................. 28,800      577,800
                                                                                           -----------
                                                                                             4,506,309

                                                                                           -----------
FINANCIAL SERVICES - 1.6%
CIT Group, Inc. (The)............................................................. 38,400      624,000
                                                                                           -----------
FOOD RETAILERS - 1.0%
Delhaize America, Inc............................................................. 21,300      376,744
                                                                                           -----------
HEALTH CARE PROVIDERS - 7.7%
Caremark Rx, Inc.*............................................................... 203,900    1,389,069
Oxford Health Plans, Inc.*........................................................ 50,300    1,197,769
Trigon Healthcare, Inc.*........................................................... 8,300      427,969
                                                                                           -----------
                                                                                             3,014,807

                                                                                           -----------
HOUSEHOLD PRODUCTS - 2.0%
Snap-On, Inc...................................................................... 29,700      790,762
                                                                                           -----------
INSURANCE - 7.2%
Ace Ltd........................................................................... 20,500      574,000
PartnerRe Ltd..................................................................... 14,900      528,019
Transatlantic Holdings, Inc........................................................ 7,900      661,625
XL Capital Ltd.................................................................... 19,300    1,044,612
                                                                                           -----------
                                                                                             2,808,256

                                                                                           -----------
MEDICAL SUPPLIES - 9.6%
Acuson Corp.*..................................................................... 57,200      772,200
Boston Scientific Corp.*.......................................................... 30,700      673,481
St. Jude Medical, Inc.*........................................................... 28,000    1,284,500
Varian Medical Systems, Inc.*..................................................... 25,500      997,688
                                                                                           -----------
                                                                                             3,727,869

                                                                                           -----------
OIL & GAS - 22.0%
Amerada Hess Corp.................................................................. 8,800      543,400
Dynegy, Inc....................................................................... 16,092    1,099,285
Eastern Enterprises............................................................... 10,900      686,700
<CAPTION>
------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES    (NOTE 1)
------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

OIL & GAS - CONTINUED
ENSCO International, Inc.......................................................... 18,800  $   673,275
EOG Resources, Inc................................................................ 38,500    1,289,750
Kerr-Mcgee Corp................................................................... 17,000    1,001,938
R&B Falcon Corp.*................................................................. 47,600    1,121,575
Santa Fe Snyder Corp.*............................................................ 89,800    1,021,475
Southwest Gas Corp................................................................ 30,400      532,000
Valero Energy Corp................................................................ 19,200      609,600
                                                                                           -----------
                                                                                             8,578,998

                                                                                           -----------
REAL ESTATE - 2.1%
Healthcare Realty Trust, Inc. (REIT).............................................. 47,855      816,526
                                                                                           -----------
RESTAURANTS - 3.1%
CBRL Group, Inc................................................................... 82,600    1,213,188
                                                                                           -----------
RETAILERS - 4.3%
Consolidated Stores Corp.*........................................................ 70,700      848,400
J.C. Penney Co., Inc.............................................................. 44,100      813,094
                                                                                           -----------
                                                                                             1,661,494

                                                                                           -----------
TEXTILES, CLOTHING & FABRICS - 1.9%
Polymer Group, Inc................................................................ 74,400      688,200
V.F. Corp.......................................................................... 2,300       54,769
                                                                                           -----------
                                                                                               742,969

                                                                                           -----------

Total Common Stocks (Cost $34,382,915)                                                      37,466,702
                                                                                           -----------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------
PAR                      SECURITY                     VALUE
AMOUNT                 DESCRIPTION                  (NOTE 1)
--------------------------------------------------------------
<C>      <S>                                       <C>

         SHORT-TERM INVESTMENTS - 0.6%
$19,836  American Express Centurion Bank, 6.65%,
           due 07/10/00(a).......................  $    19,836
 19,836  Bank of America, 6.67%, due
           03/22/01(a)...........................       19,836
  9,918  Royal Bank of Scotland, 6.85%, due
           07/05/00(a)...........................        9,918
 39,672  American Express Centurion Bank 7%,
           due 07/07/00(a).......................       39,672
  9,918  First Union National Bank, 6.9%,
           due 05/09/01(a).......................        9,918
 24,880  Fleet National Bank, 7.125%, due
           10/31/00(a)...........................       24,880
 19,836  Goldman Sachs, 6.64875%, 08/17/00(a)....       19,836
 19,836  Janus Money Market Fund(a)..............       19,836
 57,752  Merrimac Cash Fund-Premium Class(a).....       57,752
 19,836  BNP Paribas, 6.75%, due 07/05/00(a).....       19,836
                                                   -----------

         Total Short-Term Investments

         (Cost $241,320)                               241,320
                                                   -----------
</TABLE>

<TABLE>

<S>                                              <C>
TOTAL INVESTMENTS - 96.6%
(Cost $34,624,235)                                  37,708,022

Other Assets and Liabilities (net) -
3.4%                                                 1,335,031
                                                  -------------

TOTAL NET ASSETS - 100.0%                        $  39,043,053
                                                  =============
</TABLE>

PORTFOLIO FOOTNOTES:

 * Non-income producing security.

 (a)  Represents investment of collateral received from securities
      lending transactions.

 REIT - Real Estate Investment Trust

                        See notes to financial statements

<PAGE>

Cova Series Trust Large Cap Research Portfolio PORTFOLIO OF INVESTMENTS JUNE 30,
2000 (UNAUDITED) (PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

COMMON STOCKS - 93.7%
AEROSPACE & DEFENSE - 2.0%
Boeing Co........................................................................ 19,300  $   806,981
                                                                                          -----------
AUTOMOTIVE - 1.9%
Ford Motor Co..................................................................... 5,700      245,100
General Motors Corp............................................................... 8,440      490,047
Visteon Corp.*...................................................................... 746        9,049
                                                                                          -----------
                                                                                              744,196

                                                                                          -----------
BANKING - 9.5%
Bank One Corp.................................................................... 13,100      347,969
Chase Manhattan Corp............................................................. 11,925      549,295
First Tennessee National Corp.................................................... 30,300      501,844
Fleet Boston Financial Corp...................................................... 13,495      458,830
M&T Bank Corp..................................................................... 1,800      810,000
Mellon Financial Corp............................................................ 17,800      648,587
Wells Fargo Co................................................................... 12,650      490,187
                                                                                          -----------
                                                                                            3,806,712

                                                                                          -----------
BEVERAGES, FOOD & TOBACCO - 3.0%
Archer-Daniels-Midland Co........................................................ 36,600      359,137
HJ Heinz Co...................................................................... 19,100      835,625
                                                                                          -----------
                                                                                            1,194,762

                                                                                          -----------
COMMUNICATIONS - 1.0%
Lucent Technologies, Inc.......................................................... 6,900      408,825
                                                                                          -----------
COMPUTER SOFTWARE & PROCESSING - 7.5%
BMC Software, Inc.*............................................................... 6,400      233,500
Cadence Design Systems, Inc.*.................................................... 30,900      629,587
Ceridian Corp.*.................................................................. 31,800      765,187
Computer Sciences Corp.*.......................................................... 5,500      410,781
Electronics for Imaging, Inc.*.................................................... 7,700      194,906
First Data Corp.................................................................. 15,800      784,075
                                                                                          -----------
                                                                                            3,018,036

                                                                                          -----------
COMPUTERS & INFORMATION - 4.1%
Apple Computer, Inc.*............................................................. 7,800      408,525
Compaq Computer Corp............................................................. 28,600      731,087
Solectron Corp.*................................................................. 12,500      523,438
                                                                                          -----------
                                                                                            1,663,050

                                                                                          -----------
ELECTRIC UTILITIES - 8.1%
CP&L, Energy Inc.................................................................. 9,520      304,045
Dominion Resources, Inc.......................................................... 13,600      583,100
Duke Energy Corp................................................................. 16,900      952,738
FPL Group, Inc................................................................... 13,350      660,825
Unicom Corp...................................................................... 19,700      762,144
                                                                                          -----------
                                                                                            3,262,852

                                                                                          -----------
ELECTRONICS - 0.7%
General Motors Corp. - Class H*................................................... 1,128       98,982
Motorola, Inc..................................................................... 6,600      191,813
                                                                                          -----------
                                                                                              290,795

                                                                                          -----------
<CAPTION>
-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

FINANCIAL SERVICES - 2.4%
Knight Trading Group, Inc.*....................................................... 7,200  $   214,650
Morgan Stanley Dean Witter & Co................................................... 9,200      765,900
                                                                                          -----------
                                                                                              980,550

                                                                                          -----------
FOOD RETAILERS - 1.2%
Safeway, Inc.*................................................................... 10,800      487,350
                                                                                          -----------
FOREST PRODUCTS & PAPER - 4.2%
Bowater, Inc..................................................................... 11,600      511,850
International Paper Co........................................................... 16,100      479,981
Packaging Corp. of America*...................................................... 69,500      703,688
                                                                                          -----------
                                                                                            1,695,519

                                                                                          -----------
HEALTH CARE PROVIDERS - 1.8%
HCA-The Healthcare Corp.......................................................... 23,400      710,775
                                                                                          -----------
HEAVY MACHINERY - 5.7%
Baker Hughes, Inc................................................................ 19,900      636,800
Deere & Co....................................................................... 19,600      725,200
Eaton Corp........................................................................ 8,800      589,600
Pall Corp........................................................................ 17,900      331,150
                                                                                          -----------
                                                                                            2,282,750

                                                                                          -----------
INDUSTRIAL - DIVERSIFIED - 1.8%
Honeywell International Inc....................................................... 6,700      225,706
Minnesota Mining & Manufacturing Co. (3M)......................................... 6,000      495,000
                                                                                          -----------
                                                                                              720,706

                                                                                          -----------
INSURANCE - 7.6%
Ace Ltd.......................................................................... 35,400      991,200
American General Corp............................................................. 9,450      576,450
Aon Corp......................................................................... 19,400      602,613
Cigna Corp........................................................................ 2,300      215,050
UnitedHealth Group, Inc........................................................... 7,800      668,850
                                                                                          -----------
                                                                                            3,054,163

                                                                                          -----------
MEDIA - BROADCASTING & PUBLISHING - 3.7%
Dow Jones & Co., Inc.............................................................. 7,900      578,675
Time Warner, Inc.................................................................. 5,300      402,800
Viacom Inc - Class B*............................................................. 7,670      522,998
                                                                                          -----------
                                                                                            1,504,473

                                                                                          -----------
METALS - 1.2%
Alcoa, Inc....................................................................... 16,600      481,400
                                                                                          -----------
OFFICE EQUIPMENT - 1.2%
Harris Corp., Inc................................................................. 9,700      317,675
Xerox Corp........................................................................ 7,400      153,550
                                                                                          -----------
                                                                                              471,225

                                                                                          -----------
OIL & GAS - 12.9%
BP Amoco Plc (ADR)............................................................... 10,220      578,069
Coastal Corp..................................................................... 12,720      774,330
Exxon Mobil Corp................................................................. 24,420    1,916,970
Schlumberger Ltd.................................................................. 9,600      716,400
Tosco Corp....................................................................... 12,600      356,738
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series  Trust Large Cap  Research  Portfolio  PORTFOLIO  OF  INVESTMENTS  -
CONTINUED JUNE 30, 2000 (UNAUDITED) (PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

OIL & GAS - CONTINUED
Total S.A. (ADR).................................................................. 5,100  $   391,744
Transocean Sedco Forex, Inc....................................................... 8,187      437,493
                                                                                          -----------
                                                                                            5,171,744

                                                                                          -----------
PHARMACEUTICALS - 4.4%
Alza Corp.*....................................................................... 7,800      461,175
American Home Products Corp...................................................... 12,100      710,875
Pharmacia Corp................................................................... 11,662      602,780
                                                                                          -----------
                                                                                            1,774,830

                                                                                          -----------
RETAILERS - 2.7%
Consolidated Stores Corp.*....................................................... 42,200      506,400
Federated Department Stores, Inc.*............................................... 17,000      573,750
                                                                                          -----------
                                                                                            1,080,150

                                                                                          -----------
TELEPHONE SYSTEMS - 3.7%
Alltel Corp....................................................................... 6,500      402,594
AT&T Corp........................................................................ 16,350      517,069
Bell Atlantic Corp............................................................... 11,400      579,263
                                                                                          -----------
                                                                                            1,498,926

                                                                                          -----------
TRANSPORTATION - 1.4%
United Parcel Service, Inc. - Class B............................................. 9,300      548,700
                                                                                          -----------
Total Common Stocks (Cost $37,101,203)                                                     37,659,470
                                                                                          -----------
</TABLE>

<TABLE>
<CAPTION>

------------------------------------------------------------------
PAR                          SECURITY                     VALUE
AMOUNT                     DESCRIPTION                  (NOTE 1)
------------------------------------------------------------------
<C>          <S>                                       <C>

             SHORT-TERM INVESTMENTS - 9.9%
$   327,014  American Express Centurion Bank, 6.65%,
               due 07/10/00(a).......................  $   327,014
    327,014  Bank of America, 6.67%,
               due 03/22/01(a).......................      327,014
    163,507  Royal Bank of Scotland, 6.85%,
               due 07/05/00(a).......................      163,507
    654,027  American Express Centurion Bank, 7%,
               due 07/07/00(a).......................      654,027
    163,507  First Union National Bank, 6.9%,
               due 05/09/01(a).......................      163,507
    410,149  Fleet National Bank, 7.125%,
               due 10/31/00(a).......................      410,149
    327,014  Goldman Sachs, 6.64875%,
               due 08/17/00(a).......................      327,014
    327,014  Janus Money Market Fund(a)..............      327,014
    952,076  Merrimac Cash Fund-Premium Class(a).....      952,076
    327,014  BNP Paribas, 6.75%,
               due 07/05/00(a).......................      327,014
                                                       -----------

             Total Short-Term Investments

             (Cost $3,978,336)                           3,978,336
                                                       -----------
</TABLE>

<TABLE>

<S>                                                  <C>
TOTAL INVESTMENTS - 103.6%
(Cost $41,079,540)                                      41,637,806

Other Assets and Liabilities (net) -
(3.6%)                                                  (1,442,195)
                                                      -------------

TOTAL NET ASSETS - 100.0%                            $  40,195,611
                                                     =============
</TABLE>

PORTFOLIO FOOTNOTES:

 * Non-income producing security.

 (a)  Represents investment of collateral received from securities
      lending transactions.

 ADR - American Depositary Receipt

                        See notes to financial statements

<PAGE>

Cova Series Trust

Developing Growth Portfolio

PORTFOLIO OF INVESTMENTS
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

COMMON STOCKS - 93.3%
AEROSPACE & DEFENSE - 0.9%
Orbital Sciences Corp.*.......................................................... 30,700  $   374,156
                                                                                          -----------
AIRLINES - 1.3%
Frontier Airlines, Inc.*......................................................... 13,700      196,081
Skywest, Inc...................................................................... 8,900      329,856
                                                                                          -----------
                                                                                              525,937

                                                                                          -----------
APPAREL RETAILERS - 2.8%
AnnTaylor Stores Corp.*.......................................................... 16,400      543,250
Children's Place Retail Stores, Inc.*............................................ 13,500      276,750
Pacific Sunwear of California, Inc.*............................................. 17,550      329,062
                                                                                          -----------
                                                                                            1,149,062

                                                                                          -----------
BEVERAGES, FOOD & TOBACCO - 0.7%
Horizon Organic Holding Corp.*.................................................... 6,000       63,750
Smithfield Foods, Inc.*........................................................... 5,500      154,344
Twinlab Corp.*.................................................................... 8,500       54,187
                                                                                          -----------
                                                                                              272,281

                                                                                          -----------
BUILDING MATERIALS - 0.6%
Elcor Corp........................................................................ 9,900      227,700
                                                                                          -----------
CHEMICALS - 1.9%
H.B. Fuller Co.................................................................... 2,400      109,350
OM Group, Inc.................................................................... 15,500      682,000
                                                                                          -----------
                                                                                              791,350

                                                                                          -----------
COMMERCIAL SERVICES - 13.7%
Aegis Communications Group, Inc.*................................................ 41,800       42,218
Butler International, Inc.*....................................................... 6,250       53,125
CDI Corp.*........................................................................ 3,700       75,387
Core Laboratories N.V. (ADR)*.................................................... 19,000      551,000
Cornell Corrections, Inc.*....................................................... 10,100       80,800
Corporate Executive Board Co.*.................................................... 8,900      532,887
Diamond Technology Partners, Inc.*................................................ 5,650      497,200
Etinuum, Inc.*.................................................................... 4,800       27,000
First Consulting Group, Inc.*..................................................... 5,800       32,262
G & K Services, Inc.............................................................. 12,600      315,787
ICOS Corp.*....................................................................... 9,500      418,000
Iron Mountain, Inc.*............................................................. 14,800      503,200
Labor Ready, Inc.*................................................................ 8,700       57,638
MarchFirst, Inc.*................................................................. 9,012      164,469
Maxim Pharmaceuticals, Inc.*...................................................... 3,100      159,262
Memberworks, Inc.*................................................................ 6,600      221,925
Modis Professional Services, Inc.*............................................... 10,300       91,412
NCO Group, Inc.*.................................................................. 6,200      143,375
On Assignment, Inc.*.............................................................. 8,900      271,450
Pharmaceutical Product Development, Inc.*......................................... 2,900       60,900
Steiner Leisure Ltd.*............................................................ 10,200      230,775
Student Advantage, Inc.*......................................................... 30,100      220,106
TeleTech Holdings, Inc.*......................................................... 27,500      854,219
                                                                                          -----------
                                                                                            5,604,397

                                                                                          -----------
<CAPTION>
-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

COMMUNICATIONS - 7.4%
ADC Telecommunications, Inc.*..................................................... 1,548  $   129,838
Cable Design Technologies Corp.*.................................................. 8,000      268,000
Comtech Telecommunications Corp.*................................................. 7,800      128,700
Netro Corp.*...................................................................... 1,900      109,012
Plantronics, Inc.*............................................................... 15,200    1,755,600
Sawtek, Inc.*.................................................................... 10,900      627,431
                                                                                          -----------
                                                                                            3,018,581

                                                                                          -----------
COMPUTER SOFTWARE & PROCESSING - 16.4%
3DO Co. (The)*.................................................................... 9,700       76,085
Activision, Inc.*................................................................. 9,200       59,800
Acxiom Corp.*.................................................................... 18,200      495,950
Cambridge Technology Partners, Inc.*............................................. 38,600      336,546
CheckFree Holdings Corp.*......................................................... 4,500      232,031
CIBER, Inc.*...................................................................... 8,900      117,925
Corillian Corp*................................................................... 3,400       56,525
CyberSource Corp.*................................................................ 6,500       89,781
Dendrite International, Inc.*..................................................... 6,700      223,194
eCollege.com Inc.*............................................................... 10,800       47,250
eLoyalty Corp.*................................................................... 4,500       57,375
eMerge Interactive, Inc. - Class A*............................................... 6,600      118,387
ePresence, Inc.*.................................................................. 2,500       18,203
Exchange Applications, Inc.*...................................................... 6,200      165,075
iGate Capital Corp.*............................................................. 18,700      257,125
IMRglobal Corp.*.................................................................. 4,900       64,006
InfoCure Corp.*................................................................... 7,000       39,375
Jupiter Communications, Inc.*..................................................... 5,400      124,200
Landmark Systems Corp.*........................................................... 9,800       58,800
Lionbridge Technologies, Inc.*.................................................... 8,000       78,000
Manhattan Associates, Inc.*....................................................... 6,100      152,500
Manugistics Group, Inc.*.......................................................... 4,200      196,350
Multex.com, Inc.*................................................................. 6,200      156,162
National Computer Systems, Inc................................................... 10,900      536,825
National Instruments Corp.*....................................................... 6,250      272,656
Netopia, Inc.*.................................................................... 3,300      132,825
Optio Software, Inc.*............................................................. 5,600       33,513
Pegasus Systems, Inc.*........................................................... 15,850      172,369
Phoenix Technologies Ltd.*........................................................ 7,900      128,869
Primus Knowledge Solutions, Inc.*................................................. 2,400      108,000
Project Software & Development, Inc.*............................................. 4,500       81,000
Proxicom, Inc.*................................................................... 2,200      105,325
RadiSys Corp.*................................................................... 13,900      788,825
Ravisent Technologies, Inc.*...................................................... 6,600       46,612
Renaissance Worldwide, Inc.*..................................................... 19,000       29,687
Rudolph Technologies, Inc.*....................................................... 1,300       50,375
S1 Corp.*........................................................................ 15,300      356,681
Switchboard Inc.*................................................................. 7,500       75,000
Sykes Enterprises, Inc.*......................................................... 15,600      200,850
Technology Solutions Co.*......................................................... 9,500       58,781
THQ, Inc.*........................................................................ 7,550       92,016
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Developing Growth Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

COMPUTER SOFTWARE & PROCESSING - CONTINUED
Verio Inc.*....................................................................... 3,900  $   148,200
Vicinity Corp.*................................................................... 2,400       47,100
                                                                                          -----------
                                                                                            6,686,154

                                                                                          -----------
COMPUTERS & INFORMATION - 5.3%
Advanced Digital Information Corp.*.............................................. 27,000      430,312
Analogic Corp..................................................................... 5,100      204,000
Cyberian Outpost, Inc.*........................................................... 9,800       47,162
Fvc.com, Inc.*.................................................................... 8,600       66,650
InFocus Corp.*.................................................................... 7,400      238,187
Insight Enterprises, Inc.*........................................................ 8,600      510,087
MICROS Systems, Inc.*............................................................ 10,500      194,906
MicroTouch Systems, Inc.*......................................................... 7,400       63,825
ScanSoft, Inc.*.................................................................. 15,428       43,391
Xircom, Inc.*..................................................................... 7,400      351,500
                                                                                          -----------
                                                                                            2,150,020

                                                                                          -----------
ELECTRIC UTILITIES - 0.3%
Independent Energy Holdings Plc (ADR)*........................................... 12,400      103,075
                                                                                          -----------
ELECTRICAL EQUIPMENT - 1.8%
Ampex Corp.*..................................................................... 27,100       45,731
Moog, Inc. - Class A*............................................................. 3,800      100,225
Technitrol, Inc................................................................... 5,400      523,125
Universal Electronics Inc.*....................................................... 2,800       68,775
                                                                                          -----------
                                                                                              737,856

                                                                                          -----------
ELECTRONICS - 5.2%
American Xtal Technology, Inc.*................................................... 3,000      129,750
Artesyn Technologies, Inc.*...................................................... 10,400      289,250
CellStar Corp.*.................................................................. 45,500      126,549
Dionex Corp.*..................................................................... 2,200       58,850
EMS Technologies, Inc.*........................................................... 7,600      136,800
Helix Technology Corp............................................................. 1,500       58,500
Lecroy Corp.*..................................................................... 7,900       78,012
NVIDIA Corp.*..................................................................... 9,000      572,062
Pioneer-Standard Electronics, Inc................................................. 3,600       53,100
SLI, Inc......................................................................... 17,000      206,125
Three-Five Systems, Inc.*......................................................... 6,850      404,150
                                                                                          -----------
                                                                                            2,113,148

                                                                                          -----------
ENTERTAINMENT & LEISURE - 0.9%
Bally Total Fitness Holdings Corp.*............................................... 6,900      175,087
Championship Auto Racing Teams, Inc.*............................................. 6,900      175,950
Cinar Corp.(a)*................................................................... 6,300       33,579
                                                                                          -----------
                                                                                              384,616

                                                                                          -----------
FINANCIAL SERVICES - 0.3%
Federal Agricultural Mortgage Corp.*.............................................. 9,400      136,888
                                                                                          -----------
FOOD RETAILERS - 1.4%
Whole Foods Market, Inc.*........................................................ 11,100      458,569
Wild Oats Markets, Inc.*.......................................................... 8,250      103,641
                                                                                          -----------
                                                                                              562,210

                                                                                          -----------
<CAPTION>
-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

HEALTH CARE PROVIDERS - 1.5%
Apria Healthcare Group Inc.*..................................................... 16,500  $   202,125
Healthcare Services Group, Inc.*................................................. 11,750       52,875
Hooper Holmes, Inc............................................................... 27,700      221,600
Matria Healthcare, Inc.*......................................................... 30,000      137,814
                                                                                          -----------
                                                                                              614,414

                                                                                          -----------
HEAVY CONSTRUCTION - 0.3%
McGrath Rentcorp.................................................................. 6,200      105,400
                                                                                          -----------
HEAVY MACHINERY - 0.7%
Flow International Corp.*......................................................... 9,100       91,000
Semitool, Inc.*.................................................................. 10,200      176,588
                                                                                          -----------
                                                                                              267,588

                                                                                          -----------
HOME CONSTRUCTION, FURNISHINGS & APPLIANCES - 0.3%
Crossmann Communities, Inc.*...................................................... 8,400      138,600
                                                                                          -----------
INDUSTRIAL - DIVERSIFIED - 0.1%
Identix, Inc.*.................................................................... 3,800       59,613
                                                                                          -----------
INSURANCE - 0.5%
Advance Paradigm, Inc.*.......................................................... 10,300      211,150
                                                                                          -----------
MEDIA - BROADCASTING & PUBLISHING - 0.5%
NBC Internet, Inc. - Class A*....................................................... 300        3,750
Regent Communications, Inc.*..................................................... 14,800      127,188
Salem Communications Corp. - Class A*............................................. 8,900       82,604
                                                                                          -----------
                                                                                              213,542

                                                                                          -----------
MEDICAL BIO - TECHNOLOGY - 0.2%
MedQuist, Inc.*................................................................... 2,123       72,175
                                                                                          -----------
MEDICAL SUPPLIES - 6.1%
Armor Holdings, Inc.*............................................................ 17,800      231,400
Arrow International, Inc......................................................... 10,000      335,000
ATS Medical, Inc.*............................................................... 18,100      264,713
Coherent, Inc.*................................................................... 9,100      763,263
Hanger Orthopedic Group, Inc.*................................................... 13,800       68,138
Ionics, Inc.*..................................................................... 5,200      159,250
Meade Instruments Corp.*.......................................................... 5,800      145,725
Orthofix International N.V.*...................................................... 9,900      176,963
SonoSite, Inc.*................................................................... 6,600      190,163
Theragenics Corp.*............................................................... 15,000      128,438
Therma-Wave Inc.*................................................................. 1,500       33,469
                                                                                          -----------
                                                                                            2,496,522

                                                                                          -----------
METALS - 1.7%
Matthews International Corp....................................................... 6,600      191,400
Stillwater Mining Co.*........................................................... 18,200      507,325
                                                                                          -----------
                                                                                              698,725

                                                                                          -----------
OIL & GAS - 4.9%
Evergreen Resources, Inc.*....................................................... 10,500      311,063
Exco Resources Inc.*.............................................................. 7,400       74,000
Louis Dreyfus Natural Gas Corp.*................................................. 14,400      450,900
Seitel, Inc.*..................................................................... 9,600       78,000
Stone Energy Corp.*............................................................... 6,000      358,500
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Developing Growth Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

OIL & GAS - CONTINUED
Superior Energy Services, Inc.*.................................................. 12,100  $   125,538
TransMontaigne Oil Co.*.......................................................... 20,200      123,725
Vintage Petroleum, Inc........................................................... 20,900      471,556
                                                                                          -----------
                                                                                            1,993,282

                                                                                          -----------
PHARMACEUTICALS - 3.2%
Albany Molecular Research, Inc.*.................................................. 3,500      190,531
Barr Laboratories, Inc.*.......................................................... 3,750      168,047
Corixa Corp.*..................................................................... 7,100      304,856
ILEX Oncology, Inc.*.............................................................. 3,700      130,425
Kos Pharmaceuticals, Inc.*........................................................ 3,800       61,038
Noven Pharmaceuticals, Inc*....................................................... 4,300      129,269
PathoGenesis Corp.*.............................................................. 11,700      304,200
                                                                                          -----------
                                                                                            1,288,366

                                                                                          -----------
REAL ESTATE - 0.4%
Catellus Development Corp.*....................................................... 4,200       63,000
Healthcare Realty Trust, Inc. (REIT).............................................. 4,700       80,194
                                                                                          -----------
                                                                                              143,194

                                                                                          -----------
RESTAURANTS - 0.6%
CEC Entertainment Inc.*........................................................... 4,500      115,313
P.F. Chang's China Bistro*........................................................ 4,500      143,719
                                                                                          -----------
                                                                                              259,032

                                                                                          -----------
RETAILERS - 2.9%
Alloy Online, Inc.*............................................................... 9,700      109,125
Ames Department Stores, Inc.*..................................................... 8,000       62,000
Cost Plus, Inc.*.................................................................. 4,350      124,791
Fatbrain.com Inc.*................................................................ 8,300       54,729
iGo Corp.*....................................................................... 10,300       39,913
MSC Industrial Direct Co., Inc.*................................................. 18,500      387,344
Tuesday Morning Corp.*............................................................ 6,300       66,150
ValueVision International, Inc. - Class A*....................................... 12,200      292,800
Zany Brainy, Inc.*............................................................... 16,600       43,575
                                                                                          -----------
                                                                                            1,180,427

                                                                                          -----------
TELEPHONE SYSTEMS - 2.9%
Boston Communications Group, Inc.*................................................ 9,300      130,200
Clearnet Communications Inc.*.................................................... 13,000      360,953
GST Telecommunications, Inc.(a)*.................................................. 8,900        3,894
Lightbridge, Inc.*................................................................ 7,400      176,675
MGC Communications, Inc.*......................................................... 5,800      347,638
Talk.com, Inc.*.................................................................. 24,400      141,825
                                                                                          -----------
                                                                                            1,161,185

                                                                                          -----------
TEXTILES, CLOTHING & FABRICS - 4.8%
Cutter & Buck, Inc.*.............................................................. 6,800       53,975
Kenneth Cole Productions, Inc.*................................................... 6,600      264,000
Quiksilver, Inc.*................................................................ 20,800      323,700
Shoe Carnival, Inc.*............................................................. 10,700       66,875
Tarrant Apparel Group*........................................................... 14,000      125,125
Timberland Co. (The)*............................................................ 10,400      736,450
Tropical Sportswear International Corp.*......................................... 14,000      245,000
Vans, Inc.*....................................................................... 9,900      144,788
                                                                                          -----------
                                                                                            1,959,913

                                                                                          -----------
<CAPTION>
-----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
-----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

TRANSPORTATION - 0.8%
American Classic Voyages Co.*..................................................... 8,300  $   171,188
Railworks Corp.*.................................................................. 9,500       77,188
Wabtec Corp....................................................................... 7,969       82,678
                                                                                          -----------
                                                                                              331,054

                                                                                          -----------

Total Common Stocks (Cost $36,672,223)                                                     38,031,613
                                                                                          -----------
</TABLE>

<TABLE>
<CAPTION>

---------------------------------------------------------------
PAR                       SECURITY                     VALUE
AMOUNT                  DESCRIPTION                  (NOTE 1)
---------------------------------------------------------------
<C>       <S>                                       <C>

          SHORT-TERM INVESTMENTS - 7.7%
$257,002  American Express Centurion Bank, 6.65%,
            due 07/10/00(b).......................  $   257,002
 257,002  Bank of America, 6.67%, due
            03/22/01(b)...........................      257,002
 128,501  Royal Bank of Scotland, 6.85%,
            due 07/05/00(b).......................      128,501
 514,004  American Express Centurion Bank 7%,
            due 07/07/00(b).......................      514,004
 128,501  First Union National Bank, 6.9%,
            due 05/09/01(b).......................      128,501
 322,342  Fleet National Bank, 7.125%, due
            10/31/00(b)...........................      322,342
 257,002  Goldman Sachs, 6.64875%, 08/17/00(b)....      257,002
 257,002  Janus Money Market Fund(b)..............      257,002
 748,242  Merrimac Cash Fund-Premium Class(b).....      748,242
 257,002  BNP Paribas, 6.75%, due 07/05/00(b).....      257,002
                                                    -----------

          Total Short-Term Investments

          (Cost $3,126,600)                           3,126,600
                                                    -----------
</TABLE>

<TABLE>

<S>                                               <C>
TOTAL INVESTMENTS - 101.0%
(Cost $39,798,822)                                   41,158,213

Other Assets and Liabilities (net) -
(1.0%)                                                 (389,930)
                                                   -------------

TOTAL NET ASSETS - 100.0%                         $  40,768,283
                                                  =============
</TABLE>

PORTFOLIO FOOTNOTES:

 * Non-income producing security.

 (a)  Security is in Bankruptcy.

 (b)  Represents investment of collateral received from securities
      lending transactions.

 ADR - American Depositary Receipt

 REIT - Real Estate Investment Trust

                        See notes to financial statements

<PAGE>

Cova Series Trust

Lord Abbett Growth and Income Portfolio

PORTFOLIO OF INVESTMENTS
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

COMMON STOCKS - 93.8%
AEROSPACE & DEFENSE - 0.7%
Boeing Co........................................................................ 150,000  $  6,271,875
                                                                                           ------------
AUTOMOTIVE - 1.4%
General Motors Corp............................................................... 80,000     4,645,000
TRW Inc.......................................................................... 160,000     6,940,000
                                                                                           ------------
                                                                                             11,585,000

                                                                                           ------------
BANKING - 6.2%
Bank One Corp.................................................................... 280,000     7,437,500
Chase Manhattan Corp............................................................. 315,000    14,509,687
Fleet Boston Financial Corp...................................................... 460,000    15,640,000
Wells Fargo Co................................................................... 380,000    14,748,036
                                                                                           ------------
                                                                                             52,335,223

                                                                                           ------------
BEVERAGES, FOOD & TOBACCO - 1.3%
Archer-Daniels-Midland Co...................................................... 1,100,000    10,793,750
                                                                                           ------------
CHEMICALS - 2.9%
Dow Chemical Co.................................................................. 510,000    15,395,625
Rohm & Haas Co................................................................... 250,000     8,625,000
                                                                                           ------------
                                                                                             24,020,625

                                                                                           ------------
COMPUTER SOFTWARE & PROCESSING - 4.6%
Cadence Design Systems, Inc.*.................................................... 400,000     8,150,000
Computer Sciences Corp.*.......................................................... 80,000     5,975,000
First Data Corp.................................................................. 210,000    10,421,250
Oracle Corp.*.................................................................... 170,000    14,290,625
                                                                                           ------------
                                                                                             38,836,875

                                                                                           ------------
COMPUTERS & INFORMATION - 4.2%
Apple Computer, Inc.*............................................................ 160,000     8,380,000
Compaq Computer Corp............................................................. 380,000     9,713,750
International Business Machines Corp............................................. 100,000    10,956,250
Sun Microsystems, Inc.*........................................................... 70,000     6,365,625
                                                                                           ------------
                                                                                             35,415,625

                                                                                           ------------
COSMETICS & PERSONAL CARE - 0.7%
Avon Products, Inc............................................................... 140,000     6,230,000
                                                                                           ------------
ELECTRIC UTILITIES - 7.7%
Dominion Resources, Inc.......................................................... 420,000    18,007,500
Duke Energy Corp................................................................. 325,000    18,321,875
FirstEnergy Corp................................................................. 550,000    12,856,250
Reliant Energy, Inc.............................................................. 150,000     4,438,756
Unicom Corp...................................................................... 280,000    10,832,500
                                                                                           ------------
                                                                                             64,456,881

                                                                                           ------------
ELECTRONICS - 1.5%
General Motors Corp. - Class H*................................................... 11,881     1,042,558
Texas Instruments, Inc........................................................... 166,000    11,402,125
                                                                                           ------------
                                                                                             12,444,683

                                                                                           ------------
FINANCIAL SERVICES - 3.3%
Federal National Mortgage Association............................................ 270,000    14,090,625
Morgan Stanley Dean Witter & Co.................................................. 160,000    13,320,000
                                                                                           ------------
                                                                                             27,410,625

                                                                                           ------------
<CAPTION>
-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

FOOD RETAILERS - 1.4%
Safeway, Inc.*................................................................... 260,000  $ 11,732,500
                                                                                           ------------
FOREST PRODUCTS & PAPER - 1.9%
Bowater, Inc..................................................................... 260,000    11,472,500
International Paper Co........................................................... 140,000     4,184,760
                                                                                           ------------
                                                                                             15,657,260

                                                                                           ------------
HEALTH CARE PROVIDERS - 1.4%
HCA-The Healthcare Corp.......................................................... 400,000    12,150,000
                                                                                           ------------
HEAVY MACHINERY - 1.8%
Deere & Co....................................................................... 412,700    15,273,117
                                                                                           ------------
HOUSEHOLD PRODUCTS - 1.2%
Black & Decker Corp.............................................................. 250,000     9,828,125
                                                                                           ------------
INDUSTRIAL - DIVERSIFIED - 4.6%
Honeywell International Inc...................................................... 400,000    13,475,000
Minnesota Mining & Manufacturing Co. (3M)........................................ 220,000    18,150,000
United Technologies Corp......................................................... 120,000     6,851,138
                                                                                           ------------
                                                                                             38,476,138

                                                                                           ------------
INSURANCE - 12.9%
Ace Ltd.......................................................................... 750,000    21,000,000
American General Corp............................................................ 330,000    20,130,000
Aon Corp......................................................................... 550,000    17,084,375
Cigna Corp....................................................................... 130,000    12,155,000
Jefferson-Pilot Corp............................................................. 250,000    14,109,375
St. Paul Co...................................................................... 250,000     8,531,250
UnitedHealth Group, Inc.......................................................... 175,000    15,006,250
                                                                                           ------------
                                                                                            108,016,250

                                                                                           ------------
MEDIA - BROADCASTING & PUBLISHING - 4.7%
Dow Jones & Co., Inc............................................................. 220,000    16,115,000
MediaOne Group, Inc.*............................................................ 130,000     8,620,788
Viacom Inc - Class B*............................................................ 220,000    15,001,250
                                                                                           ------------
                                                                                             39,737,038

                                                                                           ------------
MEDICAL SUPPLIES - 0.5%
Baxter International, Inc......................................................... 60,000     4,219,630
                                                                                           ------------
METALS - 2.5%
Alcoa, Inc....................................................................... 530,000    15,370,600
USX - U.S. Steel Group, Inc...................................................... 300,000     5,568,750
                                                                                           ------------
                                                                                             20,939,350

                                                                                           ------------
OIL & GAS - 14.4%
BP Amoco Plc (ADR)............................................................... 400,000    22,625,000
Coastal Corp..................................................................... 380,000    23,132,500
Exxon Mobil Corp................................................................. 300,000    23,550,000
Schlumberger Ltd................................................................. 250,000    18,656,250
Tosco Corp....................................................................... 300,000     8,493,750
Total S.A. (ADR)................................................................. 240,000    18,435,000
Transocean Sedco Forex, Inc...................................................... 110,000     5,878,125
                                                                                           ------------
                                                                                            120,770,625

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

                        See notes to financial statements

<PAGE>

Cova Series Trust

Lord Abbett Growth and Income Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------
SECURITY                                                                                      VALUE
DESCRIPTION                                                                       SHARES     (NOTE 1)
-------------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

PHARMACEUTICALS - 4.3%
American Home Products Corp...................................................... 400,000  $ 23,500,000
Pharmacia Corp................................................................... 240,000    12,397,450
                                                                                           ------------
                                                                                             35,897,450

                                                                                           ------------
RETAILERS - 1.8%
Consolidated Stores Corp.*....................................................... 580,000     6,960,000
Federated Department Stores, Inc.*............................................... 240,000     8,100,000
                                                                                           ------------
                                                                                             15,060,000

                                                                                           ------------
TELEPHONE SYSTEMS - 5.3%
Alltel Corp...................................................................... 170,000    10,529,375
AT&T Corp......................................................................... 36,500     1,154,312
Bell Atlantic Corp............................................................... 250,000    12,703,125
SBC Communications Corp.......................................................... 200,000     8,650,000
WorldCom, Inc*................................................................... 250,000    11,468,750
                                                                                           ------------
                                                                                             44,505,562

                                                                                           ------------
TRANSPORTATION - 0.6%
United Parcel Service, Inc. - Class B............................................. 85,000     5,015,000
                                                                                           ------------

Total Common Stocks (Cost $749,779,079)                                                     787,079,207
                                                                                           ------------
</TABLE>

<TABLE>

<S>                                       <C>      <C>
CONVERTIBLE PREFERRED STOCKS - 2.5%
BEVERAGES, FOOD & TOBACCO - 1.3%
Seagram Co. Ltd.......................... 200,000    10,750,000
                                                   ------------
ELECTRIC UTILITIES - 1.2%
Houston Industries, Inc................... 80,000     9,950,000
                                                   ------------

Total Convertible Preferred Stocks (Cost

  $17,843,874)                                       20,700,000
                                                   ------------
</TABLE>

<TABLE>
<CAPTION>

--------------------------------------------------------------------
PAR                           SECURITY                     VALUE
AMOUNT                      DESCRIPTION                   (NOTE 1)
--------------------------------------------------------------------
<C>           <S>                                       <C>

              SHORT-TERM INVESTMENTS - 5.4%
$  3,739,678  American Express Centurion Bank, 6.65%,
                due 07/10/00(a).......................  $  3,739,678
   4,189,690  Bank of America, 6.67%,
                due 03/22/01(a).......................     4,189,690
   1,869,838  Royal Bank of Scotland, 6.85%,
                due 07/05/00(a).......................     1,869,838
   7,479,349  American Express Centurion Bank, 7%,
                due 07/07/00(a).......................     7,479,349
   1,869,837  First Union National Bank, 6.9%,
                due 05/09/01(a).......................     1,869,837
   3,640,413  Fleet National Bank, 7.125%,
                due 10/31/00(a).......................     3,640,413
   3,739,676  Goldman Sachs, 6.64875%,
                due 08/17/00(a).......................     3,739,676
   3,739,675  Janus Money Market Fund(a)..............     3,739,675
  11,487,783  Merrimac Cash Fund-Premium Class(a).....    11,487,783
   3,739,676  BNP Paribas, 6.75%, due 07/05/00 (a)....     3,739,676
                                                        ------------

              Total Short-Term Investments

              (Cost $45,495,615)                          45,495,615
                                                        ------------
</TABLE>

<TABLE>

<S>                                                    <C>
TOTAL INVESTMENTS - 101.7%
(Cost $813,118,568)                                      853,274,822

Other Assets and Liabilities (net) -
(1.7%)                                                   (13,862,664)
                                                       -------------

TOTAL NET ASSETS - 100.0%                              $ 839,412,158
                                                       =============
</TABLE>

PORTFOLIO FOOTNOTES:

 * Non-income producing security.

 (a)  Represents investment of collateral received from securities
      lending transactions.

 ADR - American Depositary Receipt

                        See notes to financial statements

<PAGE>

Cova Series Trust
Balanced Portfolio

PORTFOLIO OF INVESTMENTS
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
----------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

COMMON STOCKS - 58.4%
AEROSPACE & DEFENSE - 0.6%
General Dynamics Corp.............................................................. 1,200  $  62,700
                                                                                           ---------
BANKING - 1.9%
Chase Manhattan Corp............................................................... 2,070     95,349
First Union Corp................................................................... 3,880     96,273
                                                                                           ---------
                                                                                             191,622

                                                                                           ---------
BEVERAGES, FOOD & TOBACCO - 3.9%
HJ Heinz Co........................................................................ 3,400    148,750
Ralston-Ralston Purina Group....................................................... 4,200     83,737
Sysco Corp......................................................................... 3,625    152,703
                                                                                           ---------
                                                                                             385,190

                                                                                           ---------
BUILDING MATERIALS - 1.8%
Martin Marietta Materials, Inc..................................................... 1,400     56,612
Masco Corp......................................................................... 6,815    123,096
                                                                                           ---------
                                                                                             179,708

                                                                                           ---------
CHEMICALS - 2.8%
Millipore Corp..................................................................... 2,760    208,035
Solutia, Inc....................................................................... 4,990     68,612
                                                                                           ---------
                                                                                             276,647

                                                                                           ---------
COMMUNICATIONS - 1.6%
Nokia Corp. (ADR).................................................................... 800     39,950
Nortel Networks Corp............................................................... 1,800    122,850
                                                                                           ---------
                                                                                             162,800

                                                                                           ---------
COMPUTER SOFTWARE & PROCESSING - 5.1%
BMC Software, Inc.*................................................................ 2,700     98,508
Cisco Systems, Inc.*............................................................... 2,400    152,550
First Data Corp.................................................................... 2,390    118,604
Microsoft Corp.*................................................................... 1,685    134,800
                                                                                           ---------
                                                                                             504,462

                                                                                           ---------
COMPUTERS & INFORMATION - 2.8%
Compaq Computer Corp............................................................... 2,210     56,493
Dell Computer Corp.*............................................................... 1,350     66,572
Electronic Data Systems Corp......................................................... 800     33,000
Hewlett-Packard Co................................................................... 950    118,631
                                                                                           ---------
                                                                                             274,696

                                                                                           ---------
CONTAINERS & PACKAGING - 1.8%
Avery-Dennison Corp................................................................ 1,810    121,496
Crown Cork & Seal, Inc............................................................. 3,480     52,200
                                                                                           ---------
                                                                                             173,696

                                                                                           ---------
COSMETICS & PERSONAL CARE - 1.2%
Estee Lauder Co.................................................................... 1,230     60,808
Gillette Co........................................................................ 1,640     57,297
                                                                                           ---------
                                                                                             118,105

                                                                                           ---------
ELECTRIC SERVICES - 0.7%
AES Corp.*......................................................................... 1,600     73,000
                                                                                           ---------
<CAPTION>
----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
----------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

ELECTRIC UTILITIES - 1.3%
Cinergy Corp....................................................................... 2,460  $  62,576
Duke Energy Corp................................................................... 1,110     62,576
                                                                                           ---------
                                                                                             125,152

                                                                                           ---------
ELECTRICAL EQUIPMENT - 1.2%
General Electric Co................................................................ 2,325    123,225
                                                                                           ---------
ELECTRONICS - 4.4%
Adaptec, Inc.*..................................................................... 2,520     57,330
Altera Corp.*........................................................................ 810     82,569
Applied Materials, Inc.*............................................................. 530     48,031
Intel Corp........................................................................... 775    103,608
KLA-Tencor Corp.*.................................................................. 1,260     73,789
Maxim Integrated Products, Inc.*..................................................... 940     63,861
                                                                                           ---------
                                                                                             429,188

                                                                                           ---------
ENTERTAINMENT & LEISURE - 0.6%
Carnival Corp...................................................................... 2,800     54,600
                                                                                           ---------
FINANCIAL SERVICES - 4.2%
Heller Financial, Inc.............................................................. 2,895     59,348
MBNA Corp.......................................................................... 5,490    148,916
Morgan Stanley Dean Witter & Co...................................................... 900     74,925
SLM Holding Corp................................................................... 3,563    133,390
                                                                                           ---------
                                                                                             416,579

                                                                                           ---------
FOREST PRODUCTS & PAPER - 0.9%
Mead Corp.......................................................................... 3,430     86,608
                                                                                           ---------
HEAVY MACHINERY - 0.6%
Illinois Tool Works, Inc........................................................... 1,060     60,420
                                                                                           ---------
HOUSEHOLD PRODUCTS - 0.9%
Energizer Holdings, Inc.*.......................................................... 3,200     58,400
Procter & Gamble Co.................................................................. 600     34,350
                                                                                           ---------
                                                                                              92,750

                                                                                           ---------
MEDIA - BROADCASTING & PUBLISHING - 0.5%
Time Warner, Inc..................................................................... 670     50,920
                                                                                           ---------
MEDICAL SUPPLIES - 2.4%
Agilent Technologies, Inc.*.......................................................... 362     26,698
Baxter International, Inc.......................................................... 1,980    139,219
C.R. Bard, Inc..................................................................... 1,440     69,300
                                                                                           ---------
                                                                                             235,217

                                                                                           ---------
METALS - 1.1%
Alcoa, Inc......................................................................... 3,600    104,400
                                                                                           ---------
OIL & GAS - 3.4%
Murphy Oil Corp.................................................................... 1,060     63,004
Ocean Energy, Inc.*................................................................ 6,505     92,290
Transocean Sedco Forex, Inc........................................................ 1,100     58,781
USX - Marathon Group............................................................... 4,940    123,809
                                                                                           ---------
                                                                                             337,884

                                                                                           ---------
PHARMACEUTICALS - 5.7%
Bristol-Myers Squibb Co............................................................ 1,945    113,296
Eli Lilly & Co..................................................................... 1,880    187,765
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Balanced Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
----------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

PHARMACEUTICALS - CONTINUED
Merck & Co., Inc................................................................... 1,550  $ 118,769
Schering-Plough Corp............................................................... 2,725    137,613
                                                                                           ---------
                                                                                             557,443

                                                                                           ---------
RESTAURANTS - 0.6%
Tricon Global Restaurants, Inc.*................................................... 2,140     60,455
                                                                                           ---------
RETAILERS - 3.2%
Consolidated Stores Corp.*......................................................... 3,573     42,876
Lowes Co., Inc..................................................................... 2,400     98,550
<CAPTION>
----------------------------------------------------------------------------------------------------
SECURITY                                                                                     VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
----------------------------------------------------------------------------------------------------
<S>                                                                               <C>      <C>

RETAILERS - CONTINUED
Office Depot, Inc.*................................................................ 8,395  $  52,469
Wal-Mart Stores, Inc............................................................... 2,090    120,436
                                                                                           ---------
                                                                                             314,331

                                                                                           ---------
TELEPHONE SYSTEMS - 3.2%
GTE Corp........................................................................... 1,700    105,825
SBC Communications Corp............................................................ 2,400    103,800
WorldCom, Inc*..................................................................... 2,250    103,219
                                                                                           ---------
                                                                                             312,844

                                                                                           ---------
Total Common Stocks (Cost $5,521,066)                                                      5,764,642
                                                                                           ---------
</TABLE>

<TABLE>
<CAPTION>

-------------------------------------------------------------------------
PAR       SECURITY                                               VALUE
AMOUNT    DESCRIPTION                     COUPON    MATURITY    (NOTE 1)
-------------------------------------------------------------------------
<C>       <S>                             <C>      <C>         <C>

          CORPORATE DEBT - 12.2%
          BANKING - 2.0%
$200,000  Norwest Financial.............   6.625%  07/15/2004  $  195,052
                                                               ----------
          CHEMICALS - 1.6%
 150,000  Du Pont (E.I.) de Nemours and

            Co..........................   8.250%  09/15/2006     157,426
                                                               ----------
          ENTERTAINMENT & LEISURE - 1.4%
 150,000  Walt Disney Co. (The).........   5.250%  11/10/2003     141,857
                                                               ----------
          FINANCIAL SERVICES - 5.8%
 150,000  Associates Corp. of North

            America.....................   5.800%  04/20/2004     140,693
 150,000  General Motors Acceptance
            Corp........................   6.850%  06/17/2004     146,798
 150,000  Household Finance Corp........   6.000%  05/01/2004     141,475
 150,000  Merrill Lynch & Co., Inc......   6.550%  08/01/2004     145,317
                                                               ----------
                                                                         574,283

                                                               ----------
          RETAILERS - 1.4%
 150,000  J.C. Penney Co., Inc..........   7.600%  04/01/2007     132,913
                                                               ----------
          Total Corporate Debt (Cost

            $1,289,481)                                         1,201,531
                                                               ----------
          U.S. GOVERNMENT AND AGENCY OBLIGATIONS - 19.7%
          U.S. GOVERNMENT AGENCY MORTGAGE BACKED SECURITIES - 7.0%
  30,252  Federal Home Loan Mortgage

            Corp........................   6.500%  01/01/2012      29,194
  29,373  Federal National Mortgage
            Association.................   6.000%  03/01/2011      27,796
 414,641  Federal National Mortgage
            Association.................   6.000%  11/01/2013     392,370
  71,429  Federal National Mortgage
            Association.................   7.000%  02/01/2016      69,781
 113,296  Government National Mortgage
            Association.................   6.000%  01/15/2011     107,777
  31,269  Government National Mortgage
            Association.................   6.500%  03/15/2024      29,683
  32,482  Government National Mortgage
            Association.................   7.000%  07/20/2027      31,419
                                                               ----------
                                                                         688,020

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

                        See notes to financial statements

<PAGE>

Cova Series Trust
Balanced Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------
PAR       SECURITY                                               VALUE
AMOUNT    DESCRIPTION                     COUPON    MATURITY    (NOTE 1)
-------------------------------------------------------------------------
<C>       <S>                             <C>      <C>         <C>

          U.S. TREASURY SECURITIES - 12.7%
$150,000  U.S. Treasury Note............   6.375%  08/15/2002  $  149,813
 300,000  U.S. Treasury Note............   7.250%  05/15/2004     309,375
 300,000  U.S. Treasury Note............   6.625%  05/15/2007     306,281
 150,000  U.S. Treasury Note............   6.125%  08/15/2007     149,156
 150,000  U.S. Treasury Note............   5.625%  05/15/2008     144,703
 200,000  U.S. Treasury Note............   6.000%  08/15/2009     198,438
                                                               ----------
                                                                       1,257,766

                                                               ----------

          Total U.S. Government and
            Agency Obligations (Cost

            $2,009,708)                                         1,945,786
                                                               ----------
</TABLE>

<TABLE>

<C>         <S>                                       <C>   <C>
            TOTAL INVESTMENTS - 90.3%
            (Cost $8,820,254)                                   8,911,959

            Other Assets and Liabilities (net) -
            9.7%                                                  952,172
                                                            -------------

            TOTAL NET ASSETS - 100.0%                       $   9,864,131
                                                            =============
</TABLE>

           PORTFOLIO FOOTNOTES:

 * Non-income producing security.

 ADR - American Depositary Receipt

                        See notes to financial statements

<PAGE>

Cova Series Trust

Equity Income Portfolio

PORTFOLIO OF INVESTMENTS
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------
SECURITY                                                                                    VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

COMMON STOCKS - 92.8%
AEROSPACE & DEFENSE - 1.9%
General Dynamics Corp............................................................. 1,200  $   62,700
Raytheon Co....................................................................... 3,400      66,087
                                                                                          ----------
                                                                                             128,787

                                                                                          ----------
BANKING - 10.8%
Chase Manhattan Corp.............................................................. 2,850     131,278
Comerica, Inc..................................................................... 2,800     125,650
First Union Corp.................................................................. 4,000      99,250
Mellon Financial Corp............................................................. 3,700     134,819
National City Corp................................................................ 4,600      78,487
PNC Bank Corp..................................................................... 1,800      84,375
Union Planters Corp............................................................... 3,400      94,987
                                                                                          ----------
                                                                                             748,846

                                                                                          ----------
BEVERAGES, FOOD & TOBACCO - 5.8%
HJ Heinz Co....................................................................... 3,500     153,125
Ralston-Ralston Purina Group...................................................... 4,500      89,719
Sara Lee Corp..................................................................... 4,600      88,837
Sysco Corp........................................................................ 1,700      71,613
                                                                                          ----------
                                                                                             403,294

                                                                                          ----------
BUILDING MATERIALS - 3.7%
Martin Marietta Materials, Inc.................................................... 1,600      64,700
Masco Corp........................................................................ 6,500     117,406
Sherwin Williams Co............................................................... 3,500      74,156
                                                                                          ----------
                                                                                             256,262

                                                                                          ----------
CHEMICALS - 1.0%
Solutia, Inc...................................................................... 5,000      68,750
                                                                                          ----------
COMPUTER SOFTWARE & PROCESSING - 4.9%
BMC Software, Inc.*............................................................... 1,600      58,375
First Data Corp................................................................... 3,000     148,875
Sungard Data Systems, Inc.*....................................................... 4,200     130,200
                                                                                          ----------
                                                                                             337,450

                                                                                          ----------
COMPUTERS & INFORMATION - 3.7%
Hewlett-Packard Co................................................................ 1,000     124,875
International Business Machines Corp.............................................. 1,200     131,475
                                                                                          ----------
                                                                                             256,350

                                                                                          ----------
CONTAINERS & PACKAGING - 1.4%
Crown Cork & Seal, Inc............................................................ 6,700     100,500
                                                                                          ----------
COSMETICS & PERSONAL CARE - 1.0%
Gillette Co....................................................................... 1,900      66,381
                                                                                          ----------
ELECTRIC UTILITIES - 6.1%
Cinergy Corp...................................................................... 3,400      86,488
Constellation Energy Group, Inc................................................... 3,200     104,200
Duke Energy Corp.................................................................. 2,600     146,575
New Century Energies, Inc......................................................... 2,800      84,000
                                                                                          ----------
                                                                                             421,263

                                                                                          ----------
ELECTRONICS - 2.1%
Intel Corp........................................................................ 1,100     147,056
                                                                                          ----------
<CAPTION>
----------------------------------------------------------------------------------------------------
SECURITY                                                                                    VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

FINANCIAL SERVICES - 8.5%
Citigroup, Inc.................................................................... 2,300  $  138,575
Federal National Mortgage Association............................................. 2,000     104,375
Heller Financial, Inc............................................................. 4,000      82,000
MBNA Corp......................................................................... 4,600     124,775
SLM Holding Corp.................................................................. 3,800     142,262
                                                                                          ----------
                                                                                             591,987

                                                                                          ----------
FOREST PRODUCTS & PAPER - 2.5%
Mead Corp......................................................................... 3,000      75,750
Temple Inland, Inc................................................................ 2,300      96,600
                                                                                          ----------
                                                                                             172,350

                                                                                          ----------
HEALTH CARE PROVIDERS - 1.0%
HCA-The Healthcare Corp........................................................... 2,400      72,900
                                                                                          ----------
HEAVY MACHINERY - 1.0%
Illinois Tool Works, Inc.......................................................... 1,200      68,400
                                                                                          ----------
HOUSEHOLD PRODUCTS - 0.9%
Energizer Holdings, Inc.*......................................................... 3,600      65,700
                                                                                          ----------
MEDICAL SUPPLIES - 5.6%
Agilent Technologies, Inc.*......................................................... 381      28,099
Baxter International, Inc......................................................... 2,200     154,688
Becton Dickinson & Co............................................................. 2,400      68,850
C.R. Bard, Inc.................................................................... 2,800     134,750
                                                                                          ----------
                                                                                             386,387

                                                                                          ----------
METALS - 3.1%
Alcoa, Inc........................................................................ 4,400     127,600
USX - U.S. Steel Group, Inc....................................................... 4,700      87,244
                                                                                          ----------
                                                                                             214,844

                                                                                          ----------
OIL & GAS - 9.8%
Conoco Inc........................................................................ 5,700     125,400
Murphy Oil Corp................................................................... 1,400      83,213
National Fuel Gas Co.............................................................. 2,600     126,750
Ocean Energy, Inc.*............................................................... 5,900      83,706
Phillips Petroleum Co............................................................. 2,700     136,856
USX - Marathon Group.............................................................. 4,800     120,300
                                                                                          ----------
                                                                                             676,225

                                                                                          ----------
PHARMACEUTICALS - 4.0%
Merck & Co., Inc.................................................................. 1,700     130,263
Pharmacia Corp.................................................................... 2,856     147,620
                                                                                          ----------
                                                                                             277,883

                                                                                          ----------
REAL ESTATE - 3.4%
Archstone Communities Trust (REIT)................................................ 6,000     126,375
Prentiss Properties Trust (REIT).................................................. 4,500     108,000
                                                                                          ----------
                                                                                             234,375

                                                                                          ----------
RETAILERS - 5.5%
Consolidated Stores Corp.*........................................................ 3,800      45,600
Dillard's, Inc.................................................................... 6,200      75,950
Lowes Co., Inc.................................................................... 3,000     123,188
</TABLE>

                        See notes to financial statements

<PAGE>

Cova Series Trust
Equity Income Portfolio

PORTFOLIO OF INVESTMENTS - CONTINUED
JUNE 30, 2000 (UNAUDITED)
(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------
SECURITY                                                                                    VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

RETAILERS - CONTINUED
May Department Stores Co. (The)................................................... 4,100  $   98,400
Office Depot, Inc.*............................................................... 5,800      36,250
                                                                                          ----------
                                                                                             379,388

                                                                                          ----------
TELEPHONE SYSTEMS - 5.1%
GTE Corp.......................................................................... 2,300     143,175
SBC Communications Corp........................................................... 3,000     129,750
WorldCom, Inc*.................................................................... 1,800      82,575
                                                                                          ----------
                                                                                             355,500

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

<TABLE>

<S>                                                                                    <C>
TOTAL INVESTMENTS - 92.8%
(Cost $6,914,688)                                                                          6,430,878

Other Assets and Liabilities (net) -
7.2%                                                                                         496,809
                                                                                       -------------

TOTAL NET ASSETS - 100.0%                                                              $   6,927,687
                                                                                       =============
</TABLE>

PORTFOLIO FOOTNOTES:

 * Non-income producing security.

 REIT - Real Estate Investment Trust

                        See notes to financial statements

<PAGE>

Cova Series Trust Growth & Income Equity Portfolio PORTFOLIO OF INVESTMENTS JUNE
30, 2000 (UNAUDITED) (PERCENTAGE OF NET ASSETS)

<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------
SECURITY                                                                                    VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

COMMON STOCKS - 95.7%
AEROSPACE & DEFENSE - 1.0%
General Dynamics Corp............................................................. 3,200  $  167,200
                                                                                          ----------
BANKING - 3.0%
Chase Manhattan Corp.............................................................. 6,045     278,448
First Union Corp.................................................................. 8,350     207,184
                                                                                          ----------
                                                                                             485,632

                                                                                          ----------
BEVERAGES, FOOD & TOBACCO - 4.7%
HJ Heinz Co....................................................................... 9,000     393,750
Ralston-Ralston Purina Group..................................................... 11,000     219,312
Sysco Corp........................................................................ 3,760     158,390
                                                                                          ----------
                                                                                             771,452

                                                                                          ----------
BUILDING MATERIALS - 3.2%
Martin Marietta Materials, Inc.................................................... 3,800     153,662
Masco Corp....................................................................... 15,600     281,775
                                                                                          ----------
                                                                                             435,437

                                                                                          ----------
CHEMICALS - 2.7%
Millipore Corp.................................................................... 5,000     376,875
Solutia, Inc...................................................................... 4,650      63,937
                                                                                          ----------
                                                                                             440,812

                                                                                          ----------
COMMUNICATIONS - 2.8%
Nokia Corp. (ADR)................................................................. 2,720     135,830
Nortel Networks Corp.............................................................. 4,800     327,600
                                                                                          ----------
                                                                                             463,430

                                                                                          ----------
COMPUTER SOFTWARE & PROCESSING - 8.5%
BMC Software, Inc.*............................................................... 7,800     284,578
Cisco Systems, Inc.*.............................................................. 6,500     413,156
First Data Corp................................................................... 6,355     315,367
Microsoft Corp.*.................................................................. 4,800     384,000
                                                                                          ----------
                                                                                           1,397,101

                                                                                          ----------
COMPUTERS & INFORMATION - 4.7%
Compaq Computer Corp.............................................................. 5,900     150,819
Dell Computer Corp.*.............................................................. 4,500     221,906
Electronic Data Systems Corp...................................................... 2,200      90,750
Hewlett-Packard Co................................................................ 2,400     299,700
                                                                                          ----------
                                                                                             763,175

                                                                                          ----------
CONTAINERS & PACKAGING - 2.9%
Avery-Dennison Corp............................................................... 4,800     322,200
Crown Cork & Seal, Inc........................................................... 10,225     153,375
                                                                                          ----------
                                                                                             475,575

                                                                                          ----------
COSMETICS & PERSONAL CARE - 1.9%
Estee Lauder Co................................................................... 3,300     163,144
Gillette Co....................................................................... 4,000     139,750
                                                                                          ----------
                                                                                             302,894

                                                                                          ----------
ELECTRIC SERVICES - 2.2%
AES Corp.*........................................................................ 7,800     355,875
                                                                                          ----------
<CAPTION>
----------------------------------------------------------------------------------------------------
SECURITY                                                                                    VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

ELECTRIC UTILITIES - 1.3%
Cinergy Corp...................................................................... 2,378  $   60,490
Duke Energy Corp.................................................................. 2,700     152,212
                                                                                          ----------
                                                                                             212,702

                                                                                          ----------
ELECTRICAL EQUIPMENT - 3.4%
General Electric Co............................................................... 7,725     409,425
                                                                                          ----------
ELECTRONICS - 9.5%
Adaptec, Inc.*.................................................................... 6,580     149,695
Altera Corp.*..................................................................... 2,500     254,844
Applied Materials, Inc.*.......................................................... 3,700     335,312
Intel Corp........................................................................ 2,800     374,325
KLA-Tencor Corp.*................................................................. 4,000     234,250
Maxim Integrated Products, Inc.*.................................................. 3,200     217,400
                                                                                          ----------
                                                                                           1,565,826

                                                                                          ----------
ENTERTAINMENT & LEISURE - 0.7%
Carnival Corp..................................................................... 6,000     117,000
                                                                                          ----------
FINANCIAL SERVICES - 6.5%
Heller Financial, Inc............................................................. 8,200     168,100
MBNA Corp........................................................................ 14,700     398,737
Morgan Stanley Dean Witter & Co................................................... 1,800     149,850
SLM Holding Corp.................................................................. 9,435     353,223
                                                                                          ----------
                                                                                           1,069,910

                                                                                          ----------
FOREST PRODUCTS & PAPER - 2.4%
Mead Corp......................................................................... 9,775     246,819
                                                                                          ----------
HEAVY MACHINERY - 0.9%
Illinois Tool Works, Inc.......................................................... 2,650     151,050
                                                                                          ----------
HOUSEHOLD PRODUCTS - 0.6%
Energizer Holdings, Inc.*......................................................... 8,466     154,505
Procter & Gamble Co............................................................... 1,600      91,600
                                                                                          ----------
                                                                                             246,105

                                                                                          ----------
MEDIA - BROADCASTING & PUBLISHING - 1.0%
Time Warner, Inc.................................................................. 2,100     159,600
                                                                                          ----------
MEDICAL SUPPLIES - 4.7%
Agilent Technologies, Inc.*......................................................... 915      67,481
Baxter International, Inc......................................................... 5,200     365,625
Becton Dickinson & Co............................................................. 5,640     161,798
C.R. Bard, Inc.................................................................... 3,720     179,025
                                                                                          ----------
                                                                                             773,929

                                                                                          ----------
METALS - 1.6%
Alcoa, Inc........................................................................ 9,200     266,800
                                                                                          ----------
OIL & GAS - 5.9%
Murphy Oil Corp................................................................... 2,750     163,453
Ocean Energy, Inc.*.............................................................. 11,000     156,063
Transocean Sedco Forex, Inc....................................................... 2,900     154,969
USX - Marathon Group............................................................. 13,080     327,818
Williams Companies, Inc........................................................... 3,800     158,413
                                                                                          ----------
                                                                                             960,716

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

                        See notes to financial statements

<PAGE>

Cova Series Trust Growth & Income Equity  Portfolio  PORTFOLIO OF  INVESTMENTS -
CONTINUED JUNE 30, 2000 (UNAUDITED)

(PERCENTAGE OF NET ASSETS)
<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------
SECURITY                                                                                    VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

PHARMACEUTICALS - 9.8%
Allergan Specialty Therapeutics, Inc.*................................................ 1  $        9
Bristol-Myers Squibb Co........................................................... 5,100     297,075
Eli Lilly & Co.................................................................... 5,180     517,353
Merck & Co., Inc.................................................................. 4,840     370,865
Schering-Plough Corp.............................................................. 8,510     429,755
                                                                                          ----------
                                                                                           1,615,057

                                                                                          ----------
RESTAURANTS - 0.9%
Tricon Global Restaurants, Inc.*.................................................. 5,423     153,200
                                                                                          ----------
RETAILERS - 4.1%
Consolidated Stores Corp.*....................................................... 11,881     142,572
Lowes Co., Inc.................................................................... 6,100     250,481
Office Depot, Inc.*.............................................................. 24,950     155,938
Wal-Mart Stores, Inc.............................................................. 6,360     366,495
                                                                                          ----------
                                                                                             915,486

                                                                                          ----------
TELEPHONE SYSTEMS - 4.8%
GTE Corp.......................................................................... 3,960  $  246,510
<CAPTION>
----------------------------------------------------------------------------------------------------
SECURITY                                                                                    VALUE
DESCRIPTION                                                                       SHARES   (NOTE 1)
----------------------------------------------------------------------------------------------------
<S>                                                                               <C>     <C>

TELEPHONE SYSTEMS - CONTINUED
SBC Communications Corp........................................................... 6,000     259,500
WorldCom, Inc*.................................................................... 6,000     275,250
                                                                                          ----------
                                                                                             781,260

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

<TABLE>

<S>                                                                                    <C>
TOTAL INVESTMENTS - 95.7%
(Cost $14,388,046)                                                                        15,703,468

Other Assets and Liabilities (net) -
4.3%                                                                                         708,166
                                                                                       -------------

TOTAL NET ASSETS - 100.0%                                                              $  16,411,634
                                                                                       =============
</TABLE>

PORTFOLIO FOOTNOTES:

 * Non-income producing security.

 ADR - American Depositary Receipt

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
STATEMENTS OF ASSETS AND LIABILITIES
JUNE 30, 2000 (UNAUDITED)

<TABLE>
<CAPTION>

                                      Small Cap Stock     Quality Bond     Select Equity
                                         Portfolio         Portfolio         Portfolio
                                      ----------------  ----------------  ----------------
<S>                                   <C>               <C>               <C>
ASSETS

    Investments, at value (Note 1)*    $  122,131,605    $   96,188,543    $  252,470,840
    Cash                                    8,520,408         7,714,291         5,235,755
    Cash denominated in foreign
        currencies**                               --             3,690                --
    Receivable for investments sold         1,052,218            20,919         1,671,208
    Receivable for Trust shares sold               --                --                --
    Dividends receivable                       93,419                --           229,385
    Interest receivable                        40,430         1,055,487           118,179
    Net variation margin on
        financial futures contracts
        (Note 4)                                   --                --                --
    Unrealized appreciation on
        forward currency contracts
        (Note 5)                                   --                --                --
                                       --------------    --------------    --------------
        Total assets                      131,838,080       104,982,930       259,725,367
                                       --------------    --------------    --------------
LIABILITIES
    Payables for:

        Investments purchased               2,220,548                --         1,130,762
        Delayed delivery investments               --         6,362,249                --
        Trust shares redeemed                  70,078           100,484            77,987
        Net variation margin on
            financial futures
            contracts (Note 4)                     --             8,156                --
        Unrealized depreciation on
            forward currency
            contracts (Note 5)                     --                --                --
        Securities on loan (Note 1)        16,242,249         7,081,663        12,385,500
        Investment advisory fee
            payable (Note 2)                   75,294            29,096           135,691
    Accrued expenses                           40,767            30,628           143,541
                                       --------------    --------------    --------------
        Total liabilities                  18,648,936        13,612,276        13,873,481
                                       --------------    --------------    --------------
NET ASSETS                             $  113,189,144    $   91,370,654    $  245,851,886
                                       ==============    ==============    ==============
NET ASSETS REPRESENTED BY:
    Paid in surplus                    $   83,158,583    $   94,300,584    $  227,876,088
    Accumulated net realized gain
        (loss)                             14,854,265        (5,227,395)        6,205,625
    Unrealized appreciation
        (depreciation) on
        investments, futures
        contracts and foreign
        currency                           15,173,362          (665,840)       11,220,931
    Undistributed net investment
        income                                  2,934         2,963,305           549,242
                                       --------------    --------------    --------------
        Total                          $  113,189,144    $   91,370,654    $  245,851,886
                                       ==============    ==============    ==============
Capital shares outstanding                  6,777,725         8,779,470        16,592,820
                                       ==============    ==============    ==============
NET ASSET VALUE AND OFFERING PRICE
    PER SHARE                                 $16.700           $10.407           $14.817
                                       ==============    ==============    ==============
------------------------------------------------------------------------------------------
*   Investments at cost                $  106,958,243    $   96,730,082    $  241,249,909
**  Cost of cash denominated in
    foreign currencies                             --             1,430                --
</TABLE>

                        See notes to financial statements

<PAGE>

<TABLE>
<CAPTION>

                                                                                                    Mid-Cap

                                      Large Cap Stock   International Equity   Bond Debenture        Value
                                         Portfolio           Portfolio           Portfolio         Portfolio
                                      ----------------  --------------------  ----------------  ----------------
<S>                                   <C>               <C>                   <C>               <C>
ASSETS

    Investments, at value (Note 1)*    $  283,832,558      $  146,833,876      $  165,974,600    $   37,708,022
    Cash                                    5,687,979              78,098           5,576,599         3,417,122
    Cash denominated in foreign
        currencies**                               --           2,192,675                  --                --
    Receivable for investments sold           242,051             968,279           1,927,965            66,998
    Receivable for Trust shares sold               --                  --                  --             8,731
    Dividends receivable                      292,077             272,399               5,234            33,622
    Interest receivable                        28,772              77,651           2,655,773            15,993
    Net variation margin on
        financial futures contracts
        (Note 4)                               42,925              40,241                  --                --
    Unrealized appreciation on
        forward currency contracts
        (Note 5)                                   --             909,931                  --                --
                                       --------------      --------------      --------------    --------------
        Total assets                      290,126,362         151,373,150         176,140,171        41,250,488
                                       --------------      --------------      --------------    --------------
LIABILITIES
    Payables for:

        Investments purchased                 240,872           1,091,377           2,183,125         1,911,362
        Delayed delivery investments          157,141                  --                  --                --
        Trust shares redeemed                 146,995              29,889              76,534                --
        Net variation margin on
            financial futures
            contracts (Note 4)                     --                  --                  --                --
        Unrealized depreciation on
            forward currency
            contracts (Note 5)                     --             886,162                  --                --
        Securities on loan (Note 1)        13,099,200          11,422,790           8,583,656           241,320
        Investment advisory fee
            payable (Note 2)                  147,617              88,747              90,240            32,299
    Accrued expenses                           47,247             129,288              41,082            22,454
                                       --------------      --------------      --------------    --------------
        Total liabilities                  13,839,072          13,648,253          10,974,637         2,207,435
                                       --------------      --------------      --------------    --------------
NET ASSETS                             $  276,287,290      $  137,724,897      $  165,165,534    $   39,043,053
                                       ==============      ==============      ==============    ==============
NET ASSETS REPRESENTED BY:
    Paid in surplus                    $  254,900,513      $  113,506,867      $  168,748,274    $   32,189,359
    Accumulated net realized gain
        (loss)                               (945,374)         13,124,814          (1,595,520)        3,672,127
    Unrealized appreciation
        (depreciation) on
        investments, futures
        contracts and foreign
        currency                           21,383,788          10,654,224          (8,617,025)        3,083,787
    Undistributed net investment
        income                                948,363             438,992           6,629,805            97,780
                                       --------------      --------------      --------------    --------------
        Total                          $  276,287,290      $  137,724,897      $  165,165,534    $   39,043,053
                                       ==============      ==============      ==============    ==============
Capital shares outstanding                 14,899,044           9,478,465          13,974,772         2,996,199
                                       ==============      ==============      ==============    ==============
NET ASSET VALUE AND OFFERING PRICE
    PER SHARE                                 $18.544             $14.530             $11.819           $13.031
                                       ==============      ==============      ==============    ==============
----------------------------------------------------------------------------------------------------------------
*   Investments at cost                $  262,362,102      $  136,128,338      $  174,591,625    $   34,624,235
**  Cost of cash denominated in
    foreign currencies                             --           2,183,379                  --                --
</TABLE>

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
STATEMENTS OF ASSETS AND LIABILITIES
JUNE 30, 2000 (UNAUDITED)

<TABLE>
<CAPTION>

                                              Large Cap         Developing         Lord Abbett
                                              Research            Growth        Growth and Income
                                              Portfolio          Portfolio          Portfolio
                                          -----------------  -----------------  -----------------
<S>                                       <C>                <C>                <C>
ASSETS

    Investments, at value (Note 1)*        $    41,637,806    $    41,158,213    $   853,274,822
    Cash                                         2,535,227          2,633,101         32,167,074
    Receivable for investments sold                     --              9,962          6,569,863
    Receivable for Trust shares sold                    --            131,073                 --
    Dividends receivable                            66,000              1,340          1,498,959
    Interest receivable                             29,156             27,701            508,157
    Receivable from investment adviser
        (Note 2)                                        --                 --                 --
                                           ---------------    ---------------    ---------------
        Total assets                            44,268,189         43,961,390        894,018,875
                                           ---------------    ---------------    ---------------
LIABILITIES
    Payables for:

        Investments purchased                           --              3,718          8,175,518
        Trust shares redeemed                       26,242                 --                 --
        Securities on loan (Note 1)              3,978,336          3,126,600         45,495,615
        Investment advisory fee payable
            (Note 2)                                33,224             28,533            463,363
    Accrued expenses                                34,776             34,256            472,221
                                           ---------------    ---------------    ---------------
        Total liabilities                        4,072,578          3,193,107         54,606,717
                                           ---------------    ---------------    ---------------
NET ASSETS                                 $    40,195,611    $    40,768,283    $   839,412,158
                                           ===============    ===============    ===============
NET ASSETS REPRESENTED BY:
    Paid in surplus                        $    38,196,019    $    39,471,113    $   791,592,156
    Accumulated net realized gain                1,308,037             71,299          1,647,638
    Unrealized appreciation
        (depreciation) on investments,
        futures contracts and foreign
        currency                                   558,266          1,359,391         40,156,254
    Undistributed (distributions in
        excess of) net investment income           133,289           (133,520)         6,016,110
                                           ---------------    ---------------    ---------------
        Total                              $    40,195,611    $    40,768,283    $   839,412,158
                                           ===============    ===============    ===============
Capital shares outstanding                       3,096,268          3,278,079         36,688,348
                                           ===============    ===============    ===============
NET ASSET VALUE AND OFFERING PRICE PER
    SHARE                                          $12.982            $12.437            $22.880
                                           ===============    ===============    ===============
-------------------------------------------------------------------------------------------------
*   Investments at cost                    $    41,079,540    $    39,798,822    $   813,118,568
</TABLE>

                        See notes to financial statements

<PAGE>

<TABLE>
<CAPTION>

                                                                                 Growth & Income

                                              Balanced         Equity Income         Equity
                                              Portfolio          Portfolio          Portfolio
                                          -----------------  -----------------  -----------------
<S>                                       <C>                <C>                <C>
ASSETS

    Investments, at value (Note 1)*        $     8,911,959    $     6,430,878    $    15,703,468
    Cash                                           908,148            474,926            717,686
    Receivable for investments sold                     --             15,063                 --
    Receivable for Trust shares sold                    --                 --                 --
    Dividends receivable                             4,566             11,618             11,980
    Interest receivable                             58,012              8,033              8,602
    Receivable from investment adviser
        (Note 2)                                        --                746                 --
                                           ---------------    ---------------    ---------------
        Total assets                             9,882,685          6,941,264         16,441,736
                                           ---------------    ---------------    ---------------
LIABILITIES
    Payables for:

        Investments purchased                           --                 --                 --
        Trust shares redeemed                        1,751              2,297              5,997
        Securities on loan (Note 1)                     --                 --                 --
        Investment advisory fee payable
            (Note 2)                                 8,086                 --             13,412
    Accrued expenses                                 8,717             11,280             10,693
                                           ---------------    ---------------    ---------------
        Total liabilities                           18,554             13,577             30,102
                                           ---------------    ---------------    ---------------
NET ASSETS                                 $     9,864,131    $     6,927,687    $    16,411,634
                                           ===============    ===============    ===============
NET ASSETS REPRESENTED BY:
    Paid in surplus                        $     9,389,867    $     7,261,871    $    14,337,317
    Accumulated net realized gain                  269,226             89,915            736,144
    Unrealized appreciation
        (depreciation) on investments,
        futures contracts and foreign
        currency                                    91,705           (483,810)         1,315,422
    Undistributed (distributions in
        excess of) net investment income           113,333             59,711             22,751
                                           ---------------    ---------------    ---------------
        Total                              $     9,864,131    $     6,927,687    $    16,411,634
                                           ===============    ===============    ===============
Capital shares outstanding                         837,636            640,184          1,228,437
                                           ===============    ===============    ===============
NET ASSET VALUE AND OFFERING PRICE PER
    SHARE                                          $11.776            $10.821            $13.360
                                           ===============    ===============    ===============
-------------------------------------------------------------------------------------------------
*   Investments at cost                    $     8,820,254    $     6,914,688    $    14,388,046
</TABLE>

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
STATEMENTS OF OPERATIONS
FOR SIX MONTHS ENDED JUNE 30, 2000 (UNAUDITED)

<TABLE>
<CAPTION>

                                           Small Cap Stock     Quality Bond       Select Equity
                                              Portfolio          Portfolio          Portfolio
                                          -----------------  -----------------  -----------------
<S>                                       <C>                <C>                <C>
INVESTMENT INCOME
    Dividends (1)                         $        383,180   $             --   $      1,330,231
    Interest (2)                                   194,582          3,252,598            135,239
                                          ----------------   ----------------   ----------------
        Total investment income                    577,762          3,252,598          1,465,470
                                          ----------------   ----------------   ----------------
EXPENSES

    Investment advisory fee (Note 2)               475,544            247,693            810,557
    Custody, fund accounting,
        administration, and transfer
        agent fees                                  75,942             61,219             75,887
    Audit                                            8,580              9,403              8,580
    Trustee fees and expenses                        1,862              1,862              1,862
    Legal                                            2,826              2,826              2,826
    Shareholder reporting                           10,230              8,084             15,723
                                          ----------------   ----------------   ----------------
        Total expenses                             574,984            331,087            915,435
        Less expenses reimbursed by the
            adviser                                     --             41,045                 --
                                          ----------------   ----------------   ----------------
        Net expenses                               574,984            290,042            915,435
                                          ----------------   ----------------   ----------------
    Net investment income                            2,778          2,962,556            550,035
                                          ----------------   ----------------   ----------------
NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS, FUTURES CONTRACTS
    AND FOREIGN CURRENCY RELATED
    TRANSACTIONS
    Net realized gain (loss) on
        investments                             15,085,400         (2,450,027)         7,821,531
    Net realized gain (loss) on futures
        contracts                                       --            340,865                 --
    Net realized gain on foreign
        currency related transactions                   --                 --                 --
                                          ----------------   ----------------   ----------------
        Net realized gain (loss) on
            investments, futures
            contracts and foreign
            currency related
            transactions                        15,085,400         (2,109,162)         7,821,531
                                          ----------------   ----------------   ----------------
    Unrealized appreciation

        (depreciation) on investments,
        futures contracts and foreign
        currency

            Beginning of period                 29,531,639         (3,085,537)        22,128,768
            End of period                       15,173,362           (665,840)        11,220,931
                                          ----------------   ----------------   ----------------
    Net change in unrealized
        appreciation (depreciation) on
        investments, futures contracts
        and foreign currency                   (14,358,277)         2,419,697        (10,907,837)
                                          ----------------   ----------------   ----------------
    Net realized and unrealized gain
        (loss) on investments, futures
        contracts and foreign currency
        related transactions                       727,123            310,535         (3,086,306)
                                          ----------------   ----------------   ----------------
NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS             $        729,901   $      3,273,091   $     (2,536,271)
                                          ================   ================   ================
-------------------------------------------------------------------------------------------------
(1) Dividend income is net of
    withholding taxes of:                 $             --   $             --   $            921
(2) Interest income includes security
    lending income of:                    $         43,992   $         19,050   $          5,997
</TABLE>

                       See notes to financial statements.

<PAGE>

<TABLE>
<CAPTION>

                                                                                                           Mid-Cap

                                           Large Cap Stock   International Equity   Bond Debenture          Value
                                              Portfolio           Portfolio            Portfolio          Portfolio
                                          -----------------  --------------------  -----------------  -----------------
<S>                                       <C>                <C>                   <C>                <C>
INVESTMENT INCOME
    Dividends (1)                         $      1,754,617     $      1,300,431    $        253,328   $        254,539
    Interest (2)                                   181,388               29,130           7,080,693             62,274
                                          ----------------     ----------------    ----------------   ----------------
        Total investment income                  1,936,005            1,329,561           7,334,021            316,813
                                          ----------------     ----------------    ----------------   ----------------
EXPENSES

    Investment advisory fee (Note 2)               862,445              539,174             621,182            168,256
    Custody, fund accounting,
        administration, and transfer
        agent fees                                  97,543              215,161              72,039             35,257
    Audit                                            8,580               11,802              10,324              9,501
    Trustee fees and expenses                        1,862                1,862               1,862              1,862
    Legal                                            2,826                2,826               2,826              2,826
    Shareholder reporting                           13,956               12,234              12,634              3,607
                                          ----------------     ----------------    ----------------   ----------------
        Total expenses                             987,212              783,059             720,867            221,309
        Less expenses reimbursed by the
            adviser                                     --                   --              16,929              2,499
                                          ----------------     ----------------    ----------------   ----------------
        Net expenses                               987,212              783,059             703,938            218,810
                                          ----------------     ----------------    ----------------   ----------------
    Net investment income                          948,793              546,502           6,630,083             98,003
                                          ----------------     ----------------    ----------------   ----------------
NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS, FUTURES CONTRACTS
    AND FOREIGN CURRENCY RELATED
    TRANSACTIONS
    Net realized gain (loss) on
        investments                               (471,380)          12,761,000             702,445          3,680,634
    Net realized gain (loss) on futures
        contracts                                  (21,225)                  --                  --                 --
    Net realized gain on foreign
        currency related transactions                   --              615,735                  --                 --
                                          ----------------     ----------------    ----------------   ----------------
        Net realized gain (loss) on
            investments, futures
            contracts and foreign
            currency related
            transactions                          (492,605)          13,376,735             702,445          3,680,634
                                          ----------------     ----------------    ----------------   ----------------
    Unrealized appreciation

        (depreciation) on investments,
        futures contracts and foreign
        currency

            Beginning of period                 26,924,802           30,271,049          (3,658,955)         1,206,064
            End of period                       21,383,788           10,654,224          (8,617,025)         3,083,787
                                          ----------------     ----------------    ----------------   ----------------
    Net change in unrealized
        appreciation (depreciation) on
        investments, futures contracts
        and foreign currency                    (5,541,014)         (19,616,825)         (4,958,070)         1,877,723
                                          ----------------     ----------------    ----------------   ----------------
    Net realized and unrealized gain
        (loss) on investments, futures
        contracts and foreign currency
        related transactions                    (6,033,619)          (6,240,090)         (4,255,625)         5,558,357
                                          ----------------     ----------------    ----------------   ----------------
NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS             $     (5,084,826)    $     (5,693,588)   $      2,374,458   $      5,656,360
                                          ================     ================    ================   ================
-----------------------------------------------------------------------------------------------------------------------
(1) Dividend income is net of
    withholding taxes of:                 $         10,774     $        172,382    $             --   $             --
(2) Interest income includes security
    lending income of:                    $         12,228     $         19,148    $         15,990   $            405
</TABLE>

                       See notes to financial statements.

<PAGE>

COVA SERIES TRUST
STATEMENTS OF OPERATIONS
FOR SIX MONTHS ENDED JUNE 30, 2000 (UNAUDITED)

<TABLE>
<CAPTION>

                                              Large Cap         Developing         Lord Abbett
                                              Research            Growth        Growth and Income
                                              Portfolio          Portfolio          Portfolio
                                          -----------------  -----------------  -----------------
<S>                                       <C>                <C>                <C>
INVESTMENT INCOME
    Dividends (1)                         $        308,744   $         21,956   $      8,210,864
    Interest (2)                                    58,811             76,117            780,425
                                          ----------------   ----------------   ----------------
        Total investment income                    367,555             98,073          8,991,289
                                          ----------------   ----------------   ----------------
EXPENSES

    Investment advisory fee (Note 2)               186,583            169,650          2,743,783
    Custody, fund accounting,
        administration, and transfer
        agent fees                                  30,952             46,041            180,536
    Audit                                            9,501              9,501              9,501
    Trustee fees and expenses                        1,862              1,862              1,862
    Legal                                            2,826              2,826              2,826
    Shareholder reporting                            2,286              2,653             34,181
                                          ----------------   ----------------   ----------------
        Total expenses                             234,010            232,533          2,972,689
        Less expenses reimbursed by the
            adviser                                     --                296                 --
                                          ----------------   ----------------   ----------------
        Net expenses                               234,010            232,237          2,972,689
                                          ----------------   ----------------   ----------------
    Net investment income                          133,545           (134,164)         6,018,600
                                          ----------------   ----------------   ----------------
NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS, FUTURES CONTRACTS
    AND FOREIGN CURRENCY RELATED
    TRANSACTIONS

    Net realized gain on investments             1,321,388             71,594          2,045,170
                                          ----------------   ----------------   ----------------
    Unrealized appreciation

        (depreciation) on investments,
        futures contracts and foreign
        currency

            Beginning of period                  3,702,361          6,233,807         67,801,952
            End of period                          558,266          1,359,391         40,156,254
                                          ----------------   ----------------   ----------------
    Net change in unrealized
        depreciation on investments,
        futures contracts and foreign
        currency                                (3,144,095)        (4,874,416)       (27,645,698)
                                          ----------------   ----------------   ----------------
    Net realized and unrealized loss on
        investments, futures contracts
        and foreign currency related
        transactions                            (1,822,707)        (4,802,822)       (25,600,528)
                                          ----------------   ----------------   ----------------
NET DECREASE IN NET ASSETS RESULTING
    FROM OPERATIONS                       $     (1,689,162)  $     (4,936,986)  $    (19,581,928)
                                          ================   ================   ================
-------------------------------------------------------------------------------------------------
(1) Dividend income is net of
    withholding taxes of:                 $          1,053   $             --   $         61,808
(2) Interest income includes security
    lending income of:                    $          3,703   $          8,937   $        113,765
</TABLE>

                        See notes to financial statements

<PAGE>

<TABLE>
<CAPTION>

                                                                                 Growth & Income

                                              Balanced         Equity Income         Equity
                                              Portfolio          Portfolio          Portfolio
                                          -----------------  -----------------  -----------------
<S>                                       <C>                <C>                <C>
INVESTMENT INCOME
    Dividends (1)                         $         34,994   $         82,315   $         89,256
    Interest (2)                                   131,163             15,052             21,288
                                          ----------------   ----------------   ----------------
        Total investment income                    166,157             97,367            110,544
                                          ----------------   ----------------   ----------------
EXPENSES

    Investment advisory fee (Note 2)                48,006             34,181             79,806
    Custody, fund accounting,
        administration, and transfer
        agent fees                                  26,463             25,853             27,537
    Audit                                            7,687              7,313              7,313
    Trustee fees and expenses                        1,862              1,862              1,862
    Legal                                            2,826              2,826              2,826
    Shareholder reporting                              577                567                872
                                          ----------------   ----------------   ----------------
        Total expenses                              87,421             72,602            120,216
        Less expenses reimbursed by the
            adviser                                 34,609             34,999             32,421
                                          ----------------   ----------------   ----------------
        Net expenses                                52,812             37,603             87,795
                                          ----------------   ----------------   ----------------
    Net investment income                          113,345             59,764             22,749
                                          ----------------   ----------------   ----------------
NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS, FUTURES CONTRACTS
    AND FOREIGN CURRENCY RELATED
    TRANSACTIONS

    Net realized gain on investments               269,262            130,418            738,764
                                          ----------------   ----------------   ----------------
    Unrealized appreciation

        (depreciation) on investments,
        futures contracts and foreign
        currency

            Beginning of period                    477,859            (86,125)         2,349,356
            End of period                           91,705           (483,810)         1,315,422
                                          ----------------   ----------------   ----------------
    Net change in unrealized
        depreciation on investments,
        futures contracts and foreign
        currency                                  (386,154)          (397,685)        (1,033,934)
                                          ----------------   ----------------   ----------------
    Net realized and unrealized loss on
        investments, futures contracts
        and foreign currency related
        transactions                              (116,892)          (267,267)          (295,170)
                                          ----------------   ----------------   ----------------
NET DECREASE IN NET ASSETS RESULTING
    FROM OPERATIONS                       $         (3,547)  $       (207,503)  $       (272,421)
                                          ================   ================   ================
-------------------------------------------------------------------------------------------------
(1) Dividend income is net of
    withholding taxes of:                 $             28   $             --   $             92
(2) Interest income includes security
    lending income of:                    $             --   $             --   $             --
</TABLE>

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>

                                                    Small Cap Stock                       Quality Bond
                                                       Portfolio                            Portfolio
                                          -----------------------------------  -----------------------------------
                                          Six months ended      Year ended     Six months ended      Year ended
                                            June 30, 2000      December 31,      June 30, 2000      December 31,
                                             (Unaudited)           1999           (Unaudited)           1999
                                          -----------------  ----------------  -----------------  ----------------
<S>                                       <C>                <C>               <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net investment income                 $        2,778      $       88,108   $    2,962,556      $    5,313,461
    Net realized gain (loss) on
        investments, futures contracts,
        and foreign currency related
        transactions                          15,085,400           8,168,219       (2,109,162)         (3,044,365)
    Net change in unrealized
        appreciation (depreciation) on
        investments, futures contracts
        and foreign currency related
        transactions                         (14,358,277)         25,442,404        2,419,697          (3,536,555)
                                          --------------      --------------   --------------      --------------
    Net increase (decrease) in net
        assets resulting from operations         729,901          33,698,731        3,273,091          (1,267,459)
                                          --------------      --------------   --------------      --------------
DISTRIBUTIONS TO SHAREHOLDERS FROM:
    Net investment income                         (1,301)           (225,815)      (5,358,301)         (1,063,522)
    Net realized gains                        (4,473,735)                 --               --            (532,208)
                                          --------------      --------------   --------------      --------------
    Total distributions                       (4,475,036)           (225,815)      (5,358,301)         (1,595,730)
                                          --------------      --------------   --------------      --------------
CAPITAL SHARE TRANSACTIONS:
    Proceeds from shares sold                  5,917,913           5,349,852        2,512,245          66,930,667
    Net asset value of shares issued
        through dividend reinvestment          4,475,036             225,815        5,358,301           1,595,730
    Cost of shares repurchased                (2,770,301)         (7,898,260)     (10,019,751)        (15,870,190)
                                          --------------      --------------   --------------      --------------
    Net increase (decrease) in net
        assets from capital
        share transactions                     7,622,648          (2,322,593)      (2,149,205)         52,656,207
                                          --------------      --------------   --------------      --------------
TOTAL INCREASE (DECREASE) IN NET ASSETS        3,877,513          31,150,323       (4,234,415)         49,793,018
NET ASSETS:
    Beginning period                         109,311,631          78,161,308       95,605,069          45,812,051
                                          --------------      --------------   --------------      --------------
    End of period                         $  113,189,144      $  109,311,631   $   91,370,654      $   95,605,069
                                          ==============      ==============   ==============      ==============
    Net Assets at end of period includes
        undistributed net investment
        income                            $        2,934      $        1,457   $    2,963,305      $    5,359,050
                                          ==============      ==============   ==============      ==============
CAPITAL SHARE TRANSACTIONS:
Beginning shares                               6,330,087           6,523,058        8,960,770           4,157,310
                                          --------------      --------------   --------------      --------------
Shares sold                                      328,739             433,399          232,767           6,125,624
Shares issued through dividend
    reinvestment                                 275,833              18,118          516,874             150,560
Shares repurchased                              (156,934)           (644,488)        (930,941)         (1,472,724)
                                          --------------      --------------   --------------      --------------
Net increase (decrease) in shares
    outstanding                                  447,638            (192,971)        (181,300)          4,803,460
                                          --------------      --------------   --------------      --------------
Ending shares                                  6,777,725           6,330,087        8,779,470           8,960,770
                                          ==============      ==============   ==============      ==============
</TABLE>

                        See notes to financial statements

<PAGE>
<TABLE>
<CAPTION>

                                                     Select Equity                       Large Cap Stock
                                                       Portfolio                            Portfolio
                                          -----------------------------------  -----------------------------------
                                          Six months ended      Year ended     Six months ended      Year ended
                                            June 30, 2000      December 31,      June 30, 2000      December 31,
                                             (Unaudited)           1999           (Unaudited)           1999
                                          -----------------  ----------------  -----------------  ----------------
<S>                                       <C>                <C>               <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net investment income                 $      550,035      $    1,222,805   $      948,793      $    1,705,284
    Net realized gain (loss) on
        investments, futures contracts,
        and foreign currency related
        transactions                           7,821,531          15,949,952         (492,605)         21,044,860
    Net change in unrealized
        appreciation (depreciation) on
        investments, futures contracts
        and foreign currency related
        transactions                         (10,907,837)          3,971,464       (5,541,014)         10,578,973
                                          --------------      --------------   --------------      --------------
    Net increase (decrease) in net
        assets resulting from operations      (2,536,271)         21,144,221       (5,084,826)         33,329,117
                                          --------------      --------------   --------------      --------------
DISTRIBUTIONS TO SHAREHOLDERS FROM:
    Net investment income                     (1,210,437)           (584,001)      (1,704,999)           (316,889)
    Net realized gains                       (16,230,646)        (19,820,406)     (21,235,976)         (6,916,352)
                                          --------------      --------------   --------------      --------------
    Total distributions                      (17,441,083)        (20,404,407)     (22,940,975)         (7,233,241)
                                          --------------      --------------   --------------      --------------
CAPITAL SHARE TRANSACTIONS:
    Proceeds from shares sold                  5,391,930          34,325,012       23,683,680         152,714,691
    Net asset value of shares issued
        through dividend reinvestment         17,441,083          20,404,407       22,940,975           7,233,241
    Cost of shares repurchased                (6,705,722)         (3,535,467)      (5,438,712)        (26,677,903)
                                          --------------      --------------   --------------      --------------
    Net increase (decrease) in net
        assets from capital
        share transactions                    16,127,291          51,193,952       41,185,943         133,270,029
                                          --------------      --------------   --------------      --------------
TOTAL INCREASE (DECREASE) IN NET ASSETS       (3,850,063)         51,933,766       13,160,142         159,365,905
NET ASSETS:
    Beginning period                         249,701,949         197,768,183      263,127,148         103,761,243
                                          --------------      --------------   --------------      --------------
    End of period                         $  245,851,886      $  249,701,949   $  276,287,290      $  263,127,148
                                          ==============      ==============   ==============      ==============
    Net Assets at end of period includes
        undistributed net investment
        income                            $      549,242      $    1,209,644   $      948,363      $    1,704,569
                                          ==============      ==============   ==============      ==============
CAPITAL SHARE TRANSACTIONS:
Beginning shares                              15,497,466          12,301,851       12,726,910           5,727,886
                                          --------------      --------------   --------------      --------------
Shares sold                                      345,020           2,116,682        1,203,684           8,057,353
Shares issued through dividend
    reinvestment                               1,179,463           1,303,210        1,241,655             375,063
Shares repurchased                              (429,129)           (224,277)        (273,205)         (1,433,392)
                                          --------------      --------------   --------------      --------------
Net increase (decrease) in shares
    outstanding                                1,095,354           3,195,615        2,172,134           6,999,024
                                          --------------      --------------   --------------      --------------
Ending shares                                 16,592,820          15,497,466       14,899,044          12,726,910
                                          ==============      ==============   ==============      ==============

<CAPTION>
                                                 International Equity
                                                       Portfolio

                                          -----------------------------------
                                          Six months ended      Year ended
                                            June 30, 2000      December 31,
                                             (Unaudited)           1999
                                          -----------------  ----------------
<S>                                       <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net investment income                 $      546,502      $      704,396
    Net realized gain (loss) on
        investments, futures contracts,
        and foreign currency related
        transactions                          13,376,735           8,612,909
    Net change in unrealized
        appreciation (depreciation) on
        investments, futures contracts
        and foreign currency related
        transactions                         (19,616,825)         21,164,293
                                          --------------      --------------
    Net increase (decrease) in net
        assets resulting from operations      (5,693,588)         30,481,598
                                          --------------      --------------
DISTRIBUTIONS TO SHAREHOLDERS FROM:
    Net investment income                       (585,699)           (565,919)
    Net realized gains                        (8,527,635)         (1,512,457)
                                          --------------      --------------
    Total distributions                       (9,113,334)         (2,078,376)
                                          --------------      --------------
CAPITAL SHARE TRANSACTIONS:
    Proceeds from shares sold                  9,540,658          11,679,051
    Net asset value of shares issued
        through dividend reinvestment          9,113,334           2,078,376
    Cost of shares repurchased                (4,193,326)         (8,564,792)
                                          --------------      --------------
    Net increase (decrease) in net
        assets from capital
        share transactions                    14,460,666           5,192,635
                                          --------------      --------------
TOTAL INCREASE (DECREASE) IN NET ASSETS         (346,256)         33,595,857
NET ASSETS:
    Beginning period                         138,071,153         104,475,296
                                          --------------      --------------
    End of period                         $  137,724,897      $  138,071,153
                                          ==============      ==============
    Net Assets at end of period includes
        undistributed net investment
        income                            $      438,992      $      478,189
                                          ==============      ==============
CAPITAL SHARE TRANSACTIONS:
Beginning shares                               8,509,824           8,125,765
                                          --------------      --------------
Shares sold                                      601,224             861,951
Shares issued through dividend
    reinvestment                                 632,819             153,263
Shares repurchased                              (265,402)           (631,155)
                                          --------------      --------------
Net increase (decrease) in shares
    outstanding                                  968,641             384,059
                                          --------------      --------------
Ending shares                                  9,478,465           8,509,824
                                          ==============      ==============
</TABLE>

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>

                                                    Bond Debenture                      Mid-Cap Value
                                                      Portfolio                           Portfolio
                                          ----------------------------------  ----------------------------------
                                          Six months ended     Year ended     Six months ended     Year ended
                                            June 30, 2000     December 31,      June 30, 2000     December 31,
                                             (Unaudited)          1999           (Unaudited)          1999
                                          -----------------  ---------------  -----------------  ---------------
<S>                                       <C>                <C>              <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net investment income (loss)          $    6,630,083     $   10,881,164   $       98,003     $      123,771
    Net realized gain (loss) on
        investments, futures contracts,
        and foreign currency related
        transactions                             702,445         (2,283,490)       3,680,634            459,652
    Net change in unrealized
        appreciation (depreciation) on
        investments, futures contracts
        and foreign currency related
        transactions                          (4,958,070)        (3,287,343)       1,877,723            821,269
                                          --------------     --------------   --------------     --------------
    Net increase (decrease) in net
        assets resulting from operations       2,374,458          5,310,331        5,656,360          1,404,692
                                          --------------     --------------   --------------     --------------
DISTRIBUTIONS TO SHAREHOLDERS FROM:
    Net investment income                    (10,882,595)        (3,223,792)        (115,041)           (33,769)
    Net realized gains                                --         (1,044,699)        (243,686)                --
                                          --------------     --------------   --------------     --------------
    Total distributions                      (10,882,595)        (4,268,491)        (358,727)           (33,769)
                                          --------------     --------------   --------------     --------------
CAPITAL SHARE TRANSACTIONS:
    Proceeds from shares sold                  2,914,261         53,944,111        4,685,779         10,362,789
    Net asset value of shares issued
        through dividend reinvestment         10,882,595          4,268,491          358,727             33,769
    Cost of shares repurchased               (10,278,992)        (9,101,140)        (723,206)          (663,920)
                                          --------------     --------------   --------------     --------------
    Net increase (decrease) in net
        assets from capital
        share transactions                     3,517,864         49,111,462        4,321,300          9,732,638
                                          --------------     --------------   --------------     --------------
TOTAL INCREASE (DECREASE) IN NET ASSETS       (4,990,273)        50,153,302        9,618,933         11,103,561
NET ASSETS:
    Beginning period                         170,155,807        120,002,505       29,424,120         18,320,559
                                          --------------     --------------   --------------     --------------
    End of period                         $  165,165,534     $  170,155,807   $   39,043,053     $   29,424,120
                                          ==============     ==============   ==============     ==============
    Net Assets at end of period includes
        undistributed (distributions in
        excess of) net investment income  $    6,629,805     $   10,882,317   $       97,780     $      114,818
                                          ==============     ==============   ==============     ==============
CAPITAL SHARE TRANSACTIONS:
Beginning shares                              13,640,172          9,692,597        2,634,576          1,731,193
                                          --------------     --------------   --------------     --------------
Shares sold                                      232,906          4,336,782          395,360            960,855
Shares issued through dividend
    reinvestment                                 921,489            349,891           27,185              2,901
Shares repurchased                              (819,795)          (739,098)         (60,922)           (60,373)
                                          --------------     --------------   --------------     --------------
Net increase (decrease) in shares
    outstanding                                  334,600          3,947,575          361,623            903,383
                                          --------------     --------------   --------------     --------------
Ending shares                                 13,974,772         13,640,172        2,996,199          2,634,576
                                          ==============     ==============   ==============     ==============
</TABLE>

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

  * Fund commenced operations on January 8, 1999.

                        See notes to financial statements

<PAGE>
<TABLE>
<CAPTION>

                                                  Large Cap Research                  Developing Growth
                                                      Portfolio                           Portfolio
                                          ----------------------------------  ----------------------------------
                                          Six months ended     Year ended     Six months ended     Year ended
                                            June 30, 2000     December 31,      June 30, 2000     December 31,
                                             (Unaudited)          1999           (Unaudited)          1999
                                          -----------------  ---------------  -----------------  ---------------
<S>                                       <C>                <C>              <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net investment income (loss)          $      133,545     $       99,599   $     (134,164)    $     (164,847)
    Net realized gain (loss) on
        investments, futures contracts,
        and foreign currency related
        transactions                           1,321,388          3,703,701           71,594          2,631,357
    Net change in unrealized
        appreciation (depreciation) on
        investments, futures contracts
        and foreign currency related
        transactions                          (3,144,095)         2,233,661       (4,874,416)         4,835,963
                                          --------------     --------------   --------------     --------------
    Net increase (decrease) in net
        assets resulting from operations      (1,689,162)         6,036,961       (4,936,986)         7,302,473
                                          --------------     --------------   --------------     --------------
DISTRIBUTIONS TO SHAREHOLDERS FROM:
    Net investment income                        (99,829)           (43,197)              --                 --
    Net realized gains                        (3,585,970)                --       (2,070,624)                --
                                          --------------     --------------   --------------     --------------
    Total distributions                       (3,685,799)           (43,197)      (2,070,624)                --
                                          --------------     --------------   --------------     --------------
CAPITAL SHARE TRANSACTIONS:
    Proceeds from shares sold                  6,714,450         16,222,683       12,434,665         11,026,779
    Net asset value of shares issued
        through dividend reinvestment          3,685,799             43,197        2,070,624                 --
    Cost of shares repurchased                  (827,590)          (127,622)        (286,509)          (662,604)
                                          --------------     --------------   --------------     --------------
    Net increase (decrease) in net
        assets from capital
        share transactions                     9,572,659         16,138,258       14,218,780         10,364,175
                                          --------------     --------------   --------------     --------------
TOTAL INCREASE (DECREASE) IN NET ASSETS        4,197,698         22,132,022        7,211,170         17,666,648
NET ASSETS:
    Beginning period                          35,997,913         13,865,891       33,557,113         15,890,465
                                          --------------     --------------   --------------     --------------
    End of period                         $   40,195,611     $   35,997,913   $   40,768,283     $   33,557,113
                                          ==============     ==============   ==============     ==============
    Net Assets at end of period includes
        undistributed (distributions in
        excess of) net investment income  $      133,289     $       99,573   $     (133,520)    $          644
                                          ==============     ==============   ==============     ==============
CAPITAL SHARE TRANSACTIONS:
Beginning shares                               2,401,262          1,158,927        2,254,403          1,413,656
                                          --------------     --------------   --------------     --------------
Shares sold                                      473,007          1,248,721          872,716            895,038
Shares issued through dividend
    reinvestment                                 280,043              3,287          172,239                 --
Shares repurchased                               (58,044)            (9,673)         (21,279)           (54,291)
                                          --------------     --------------   --------------     --------------
Net increase (decrease) in shares
    outstanding                                  695,006          1,242,335        1,023,676            840,747
                                          --------------     --------------   --------------     --------------
Ending shares                                  3,096,268          2,401,262        3,278,079          2,254,403
                                          ==============     ==============   ==============     ==============

<CAPTION>
                                                     Lord Abbett
                                             Growth and Income Portfolio

                                          ----------------------------------
                                          Six months ended    Period ended
                                            June 30, 2000     December 31,
                                             (Unaudited)          1999*
                                          -----------------  ---------------
<S>                                       <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net investment income (loss)          $    6,018,600     $   10,096,702
    Net realized gain (loss) on
        investments, futures contracts,
        and foreign currency related
        transactions                           2,045,170         13,627,935
    Net change in unrealized
        appreciation (depreciation) on
        investments, futures contracts
        and foreign currency related
        transactions                         (27,645,698)        67,801,952
                                          --------------     --------------
    Net increase (decrease) in net
        assets resulting from operations     (19,581,928)        91,526,589
                                          --------------     --------------
DISTRIBUTIONS TO SHAREHOLDERS FROM:
    Net investment income                    (10,099,192)                --
    Net realized gains                       (14,025,467)                --
                                          --------------     --------------
    Total distributions                      (24,124,659)                --
                                          --------------     --------------
CAPITAL SHARE TRANSACTIONS:
    Proceeds from shares sold                  4,900,141        831,899,157
    Net asset value of shares issued
        through dividend reinvestment         24,124,659                 --
    Cost of shares repurchased               (32,894,413)       (36,437,388)
                                          --------------     --------------
    Net increase (decrease) in net
        assets from capital
        share transactions                    (3,869,613)       795,461,769
                                          --------------     --------------
TOTAL INCREASE (DECREASE) IN NET ASSETS      (47,576,200)       886,988,358
NET ASSETS:
    Beginning period                         886,988,358                 --
                                          --------------     --------------
    End of period                         $  839,412,158     $  886,988,358
                                          ==============     ==============
    Net Assets at end of period includes
        undistributed (distributions in
        excess of) net investment income  $    6,016,110     $   10,096,702
                                          ==============     ==============
CAPITAL SHARE TRANSACTIONS:
Beginning shares                              36,849,506                 --
                                          --------------     --------------
Shares sold                                      210,321         38,459,861
Shares issued through dividend
    reinvestment                               1,041,818                 --
Shares repurchased                            (1,413,297)        (1,610,355)
                                          --------------     --------------
Net increase (decrease) in shares
    outstanding                                 (161,158)        36,849,506
                                          --------------     --------------
Ending shares                                 36,688,348         36,849,506
                                          ==============     ==============
</TABLE>

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

  * Fund commenced operations on January 8, 1999.

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>

                                                       Balanced
                                                       Portfolio

                                          -----------------------------------
                                          Six months ended      Year ended
                                            June 30, 2000      December 31,
                                             (Unaudited)           1999
                                          -----------------  ----------------
<S>                                       <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net investment income                 $      113,345      $      185,242
    Net realized gain on investments,
        futures contracts, and foreign
        currency related transactions            269,262             148,258
    Net change in unrealized
        appreciation (depreciation) on
        investments, futures contracts
        and foreign currency related
        transactions                            (386,154)            175,022
                                          --------------      --------------
    Net increase (decrease) in net
        assets resulting from operations          (3,547)            508,522
                                          --------------      --------------
DISTRIBUTIONS TO SHAREHOLDERS FROM:
    Net investment income                           (754)           (185,699)
    Net realized gains                           (66,570)            (92,940)
                                          --------------      --------------
    Total distributions                          (67,324)           (278,639)
                                          --------------      --------------
CAPITAL SHARE TRANSACTIONS:
    Proceeds from shares sold                    808,361           5,153,301
    Net asset value of shares issued
        through dividend reinvestment             67,324             278,639
    Cost of shares repurchased                  (668,330)           (506,935)
                                          --------------      --------------
    Net increase in net assets from
        capital share transactions               207,356           4,925,005
                                          --------------      --------------
TOTAL INCREASE (DECREASE) IN NET ASSETS          136,485           5,154,888
NET ASSETS:
    Beginning period                           9,727,646           4,572,758
                                          --------------      --------------
    End of period                         $    9,864,131      $    9,727,646
                                          ==============      ==============
    Net Assets at end of period includes
        undistributed net investment
        income                            $      113,333      $          742
                                          ==============      ==============
CAPITAL SHARE TRANSACTIONS:
Beginning shares                                 820,358             401,205
                                          --------------      --------------
Shares sold                                       69,588             436,860
Shares issued through dividend
    reinvestment                                   5,737              23,528
Shares repurchased                               (58,047)            (41,235)
                                          --------------      --------------
Net increase in shares outstanding                17,278             419,153
                                          --------------      --------------
Ending shares                                    837,636             820,358
                                          ==============      ==============
</TABLE>

                        See notes to financial statements

<PAGE>

<TABLE>
<CAPTION>

                                                     Equity Income                   Growth & Income Equity
                                                       Portfolio                            Portfolio
                                          -----------------------------------  -----------------------------------
                                          Six months ended      Year ended     Six months ended      Year ended
                                            June 30, 2000      December 31,      June 30, 2000      December 31,
                                             (Unaudited)           1999           (Unaudited)           1999
                                          -----------------  ----------------  -----------------  ----------------
<S>                                       <C>                <C>               <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
    Net investment income                 $       59,764      $      115,317   $       22,749      $       58,659
    Net realized gain on investments,
        futures contracts, and foreign
        currency related transactions            130,418             199,162          738,764             230,954
    Net change in unrealized
        appreciation (depreciation) on
        investments, futures contracts
        and foreign currency related
        transactions                            (397,685)           (233,913)      (1,033,934)          1,678,750
                                          --------------      --------------   --------------      --------------
    Net increase (decrease) in net
        assets resulting from operations        (207,503)             80,566         (272,421)          1,968,363
                                          --------------      --------------   --------------      --------------
DISTRIBUTIONS TO SHAREHOLDERS FROM:
    Net investment income                         (1,537)           (112,474)              --             (58,640)
    Net realized gains                                --            (327,155)        (232,645)           (104,246)
                                          --------------      --------------   --------------      --------------
    Total distributions                           (1,537)           (439,629)        (232,645)           (162,886)
                                          --------------      --------------   --------------      --------------
CAPITAL SHARE TRANSACTIONS:
    Proceeds from shares sold                    387,706           2,550,012          628,656           5,893,218
    Net asset value of shares issued
        through dividend reinvestment              1,537             439,629          232,645             162,886
    Cost of shares repurchased                  (223,032)           (355,199)        (362,644)           (510,033)
                                          --------------      --------------   --------------      --------------
    Net increase in net assets from
        capital share transactions               166,211           2,634,442          498,657           5,546,071
                                          --------------      --------------   --------------      --------------
TOTAL INCREASE (DECREASE) IN NET ASSETS          (42,829)          2,275,379           (6,409)          7,351,548
NET ASSETS:
    Beginning period                           6,970,516           4,695,137       16,418,043           9,066,495
                                          --------------      --------------   --------------      --------------
    End of period                         $    6,927,687      $    6,970,516   $   16,411,634      $   16,418,043
                                          ==============      ==============   ==============      ==============
    Net Assets at end of period includes
        undistributed net investment
        income                            $       59,711      $        1,484   $       22,751      $            2
                                          ==============      ==============   ==============      ==============
CAPITAL SHARE TRANSACTIONS:
Beginning shares                                 624,111             403,852        1,190,729             755,861
                                          --------------      --------------   --------------      --------------
Shares sold                                       36,934             209,770           47,582             461,285
Shares issued through dividend
    reinvestment                                     138              38,718           17,503              12,120
Shares repurchased                               (20,999)            (28,229)         (27,377)            (38,537)
                                          --------------      --------------   --------------      --------------
Net increase in shares outstanding                16,073             220,259           37,708             434,868
                                          --------------      --------------   --------------      --------------
Ending shares                                    640,184             624,111        1,228,437           1,190,729
                                          ==============      ==============   ==============      ==============
</TABLE>

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
FINANCIAL HIGHLIGHTS
FOR A SHARE HELD THROUGHOUT THE PERIODS INDICATED

<TABLE>
<CAPTION>

                                                                      Small Cap Stock
                                                                         Portfolio

                                --------------------------------------------------------------------------------------------
                                                                                                           For the period
                                                                                                          from May 1, 1996

                                Six months ended      Year ended        Year ended        Year ended      (date of initial
                                  June 30, 2000      December 31,      December 31,      December 31,    public offering) to
                                   (Unaudited)           1999              1998              1997         December 31, 1996
<S>                             <C>                <C>               <C>               <C>               <C>
                                --------------------------------------------------------------------------------------------

NET ASSET VALUE, BEGINNING OF
    PERIOD                      $     17.269       $   11.982        $   13.105        $   10.922          $       10.512
                                ------------       ----------        ----------        ----------          --------------
        INCOME FROM INVESTMENT
            OPERATIONS

            Net investment

                income                 0.000+           0.015             0.051             0.057                   0.057
            Net realized and
                unrealized

                gains (losses)         0.119            5.307            (0.722)            2.217                   0.843
                                ------------       ----------        ----------        ----------          --------------
        TOTAL FROM INVESTMENT
            OPERATIONS                 0.119            5.322            (0.671)            2.274                   0.900
                                ------------       ----------        ----------        ----------          --------------
        DISTRIBUTIONS

            Dividends from net
                investment

                income                    --+          (0.035)           (0.017)           (0.055)                 (0.055)
            Distributions from
                net realized
                gains                 (0.688)              --            (0.435)           (0.036)                 (0.435)
                                ------------       ----------        ----------        ----------          --------------
        TOTAL DISTRIBUTIONS           (0.688)          (0.035)           (0.452)           (0.091)                 (0.490)
                                ------------       ----------        ----------        ----------          --------------
NET ASSET VALUE, END OF PERIOD  $     16.700       $   17.269        $   11.982        $   13.105          $       10.922
                                ------------       ----------        ----------        ----------          --------------
TOTAL RETURN                           0.80%*          44.56%            (5.40%)           20.89%                   8.65%*
                                ------------       ----------        ----------        ----------          --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period

        (In millions)           $      113.2       $    109.3        $     78.2        $     59.8          $         14.7

    RATIOS TO AVERAGE NET
        ASSETS (1):
        Expenses                       1.03%**          1.05%             0.95%             0.95%                   0.95%**
        Net investment income          0.00%**(1)       0.11%             0.45%             0.56%                   0.87%**

    PORTFOLIO TURNOVER RATE            57.4%*          123.5%             62.4%             79.1%                  102.4%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses

   to Average Net Assets:                N/A            1.09%             1.12%             1.39%                   2.68%**

   Ratio of Net Investment
   Income to Average Net

   Assets:                               N/A            0.07%             0.28%             0.12%                  (0.86%)**
</TABLE>

*    Non-annualized
**   Annualized

+ Less than $.0005 per share (1) Amount is less than 0.00% N/A Not Applicable

                        See notes to financial statements

<PAGE>

<TABLE>
<CAPTION>

                                                                        Quality Bond
                                                                         Portfolio

                                --------------------------------------------------------------------------------------------
                                                                                                           For the period
                                                                                                          from May 1, 1996

                                Six months ended      Year ended        Year ended        Year ended      (date of initial
                                  June 30, 2000      December 31,      December 31,      December 31,    public offering) to
                                   (Unaudited)           1999              1998              1997         December 31, 1996
<S>                             <C>                <C>               <C>               <C>               <C>
                                --------------------------------------------------------------------------------------------

NET ASSET VALUE, BEGINNING OF
    PERIOD                      $     10.669       $   11.020        $   10.405        $   10.082          $        9.897
                                ------------       ----------        ----------        ----------          --------------
        INCOME FROM INVESTMENT
            OPERATIONS

            Net investment

                income                 0.386            0.459             0.490             0.446                   0.459
            Net realized and
                unrealized

                gains (losses)        (0.001)          (0.631)            0.365             0.452                   0.102
                                ------------       ----------        ----------        ----------          --------------
        TOTAL FROM INVESTMENT
            OPERATIONS                 0.385           (0.172)            0.855             0.898                   0.561
                                ------------       ----------        ----------        ----------          --------------
        DISTRIBUTIONS

            Dividends from net
                investment

                income                (0.647)          (0.119)           (0.240)           (0.531)                 (0.376)
            Distributions from
                net realized
                gains                     --           (0.060)               --            (0.044)                     --
                                ------------       ----------        ----------        ----------          --------------
        TOTAL DISTRIBUTIONS           (0.647)          (0.179)           (0.240)           (0.575)                 (0.376)
                                ------------       ----------        ----------        ----------          --------------
NET ASSET VALUE, END OF PERIOD  $     10.407       $   10.669        $   11.020        $   10.405          $       10.082
                                ------------       ----------        ----------        ----------          --------------
TOTAL RETURN                           3.65%*          (1.54%)            8.37%             9.06%                   5.68%*
                                ------------       ----------        ----------        ----------          --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period

        (In millions)           $       91.4       $     95.6        $     45.8        $     18.6          $          5.8

    RATIOS TO AVERAGE NET
        ASSETS (1):
        Expenses                       0.63%**          0.64%             0.65%             0.65%                   0.65%**
        Net investment income          6.47%**          5.67%             5.59%             5.92%                   5.94%**

    PORTFOLIO TURNOVER RATE           135.5%*          369.5%            255.4%            163.7%                  181.3%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses

   to Average Net Assets:              0.72%**          0.71%             0.86%             1.08%                   1.52%**

   Ratio of Net Investment
   Income to Average Net

   Assets:                             6.38%**          5.60%             5.38%             5.49%                   5.07%**
</TABLE>

*    Non-annualized
**   Annualized

+ Less than $.0005 per share (1) Amount is less than 0.00% N/A Not Applicable

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
FINANCIAL HIGHLIGHTS
FOR A SHARE HELD THROUGHOUT THE PERIODS INDICATED

<TABLE>
<CAPTION>

                                                                       Select Equity
                                                                         Portfolio

                                --------------------------------------------------------------------------------------------
                                                                                                           For the period
                                                                                                          from May 1, 1996

                                Six months ended      Year ended        Year ended        Year ended      (date of initial
                                  June 30, 2000      December 31,      December 31,      December 31,    public offering) to
                                   (Unaudited)           1999              1998              1997         December 31, 1996
<S>                             <C>                <C>               <C>               <C>               <C>
                                --------------------------------------------------------------------------------------------

NET ASSET VALUE, BEGINNING OF
    PERIOD                      $     16.112       $   16.076        $   13.966        $   10.742          $       10.084
                                ------------       ----------        ----------        ----------          --------------
        INCOME FROM INVESTMENT
            OPERATIONS

            Net investment

                income                 0.034            0.074             0.091             0.078                   0.081
            Net realized and
                unrealized

                gains (losses)        (0.197)           1.451             2.983             3.294                   0.771
                                ------------       ----------        ----------        ----------          --------------
        TOTAL FROM INVESTMENT
            OPERATIONS                (0.163)           1.525             3.074             3.372                   0.852
                                ------------       ----------        ----------        ----------          --------------
        DISTRIBUTIONS

            Dividends from net
                investment

                income                (0.079)          (0.043)           (0.046)           (0.077)                 (0.081)
            Distributions from
                net realized
                gains                 (1.053)          (1.446)           (0.918)           (0.071)                 (0.113)
                                ------------       ----------        ----------        ----------          --------------
        TOTAL DISTRIBUTIONS           (1.132)          (1.489)           (0.964)           (0.148)                 (0.194)
                                ------------       ----------        ----------        ----------          --------------
NET ASSET VALUE, END OF PERIOD  $     14.817       $   16.112        $   16.076        $   13.966          $       10.742
                                ------------       ----------        ----------        ----------          --------------
TOTAL RETURN                          (0.97%)*          9.71%            22.56%            31.55%                   8.52%*
                                ------------       ----------        ----------        ----------          --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period

        (In millions)           $      245.9       $    249.7        $    197.8        $    106.9          $         23.8

    RATIOS TO AVERAGE NET
        ASSETS (1):
        Expenses                       0.76%**          0.77%             0.78%             0.83%                   0.85%**
        Net investment income          0.46%**          0.55%             0.68%             0.81%                   1.35%**

    PORTFOLIO TURNOVER RATE             4.6%*          133.8%            182.9%            134.8%                  123.9%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses

   to Average Net Assets:                N/A              N/A             0.86%             1.00%                   1.70%**

   Ratio of Net Investment
   Income to Average Net

   Assets:                               N/A              N/A             0.60%             0.64%                   0.50%**
</TABLE>

*    Non-annualized
**   Annualized
N/A  Not Applicable

                        See notes to financial statements

<PAGE>

<TABLE>
<CAPTION>

                                                                      Large Cap Stock
                                                                         Portfolio

                                --------------------------------------------------------------------------------------------
                                                                                                           For the period
                                                                                                          from May 1, 1996

                                Six months ended      Year ended        Year ended        Year ended      (date of initial
                                  June 30, 2000      December 31,      December 31,      December 31,    public offering) to
                                   (Unaudited)           1999              1998              1997         December 31, 1996
<S>                             <C>                <C>               <C>               <C>               <C>
                                --------------------------------------------------------------------------------------------

NET ASSET VALUE, BEGINNING OF
    PERIOD                      $     20.675       $   18.115        $   13.845        $   11.112          $       10.003
                                ------------       ----------        ----------        ----------          --------------
        INCOME FROM INVESTMENT
            OPERATIONS

            Net investment

                income                 0.055            0.105             0.098             0.113                   0.124
            Net realized and
                unrealized

                gains (losses)        (0.507)           3.057             4.357             3.560                   1.304
                                ------------       ----------        ----------        ----------          --------------
        TOTAL FROM INVESTMENT
            OPERATIONS                (0.452)           3.162             4.455             3.673                   1.428
                                ------------       ----------        ----------        ----------          --------------
        DISTRIBUTIONS

            Dividends from net
                investment

                income                (0.125)          (0.026)           (0.043)           (0.118)                 (0.122)
            Distributions from
                net realized
                gains                 (1.554)          (0.576)           (0.142)           (0.822)                 (0.197)
                                ------------       ----------        ----------        ----------          --------------
        TOTAL DISTRIBUTIONS           (1.679)          (0.602)           (0.185)           (0.940)                 (0.319)
                                ------------       ----------        ----------        ----------          --------------
NET ASSET VALUE, END OF PERIOD  $     18.544       $   20.675        $   18.115        $   13.845          $       11.112
                                ------------       ----------        ----------        ----------          --------------
TOTAL RETURN                          (2.15%)*         17.64%            32.31%            33.25%                  14.35%*
                                ------------       ----------        ----------        ----------          --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period

        (In millions)           $      276.3       $    263.1        $    103.8        $     32.3          $         16.8

    RATIOS TO AVERAGE NET
        ASSETS (1):
        Expenses                       0.74%**          0.75%             0.75%             0.75%                   0.75%**
        Net investment income          0.71%**          0.75%             0.77%             0.99%                   1.56%**

    PORTFOLIO TURNOVER RATE            30.1%*           63.2%             62.4%             59.5%                   35.5%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses

   to Average Net Assets:                N/A            0.76%             0.94%             1.08%                   1.23%**

   Ratio of Net Investment
   Income to Average Net

   Assets:                               N/A            0.74%             0.58%             0.66%                   1.08%**
</TABLE>

*    Non-annualized
**   Annualized
N/A  Not Applicable

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
FINANCIAL HIGHLIGHTS
FOR A SHARE HELD THROUGHOUT THE PERIODS INDICATED

<TABLE>
<CAPTION>

                                                                    International Equity
                                                                         Portfolio

                                --------------------------------------------------------------------------------------------
                                                                                                           For the period
                                                                                                          from May 1, 1996

                                Six months ended      Year ended        Year ended        Year ended      (date of initial
                                  June 30, 2000      December 31,      December 31,      December 31,    public offering) to
                                   (Unaudited)           1999              1998              1997         December 31, 1996
<S>                             <C>                <C>               <C>               <C>               <C>
                                --------------------------------------------------------------------------------------------

NET ASSET VALUE, BEGINNING OF
    PERIOD                      $     16.225       $   12.857        $   11.472        $   10.959          $       10.215
                                ------------       ----------        ----------        ----------          --------------
        INCOME FROM INVESTMENT
            OPERATIONS

            Net investment

                income                 0.056            0.083             0.117             0.122                   0.096
            Net realized and
                unrealized

                gains (losses)        (0.723)           3.534             1.491             0.539                   0.755
                                ------------       ----------        ----------        ----------          --------------
        TOTAL FROM INVESTMENT
            OPERATIONS                (0.667)           3.617             1.608             0.661                   0.851
                                ------------       ----------        ----------        ----------          --------------
        DISTRIBUTIONS

            Dividends from net
                investment

                income                (0.066)          (0.068)           (0.220)           (0.137)                 (0.086)
            Distributions from
                net realized
                gains                 (0.962)          (0.181)           (0.003)           (0.011)                 (0.021)
                                ------------       ----------        ----------        ----------          --------------
        TOTAL DISTRIBUTIONS           (1.028)          (0.249)           (0.223)           (0.148)                 (0.107)
                                ------------       ----------        ----------        ----------          --------------
NET ASSET VALUE, END OF PERIOD  $     14.530       $   16.225        $   12.857        $   11.472          $       10.959
                                ------------       ----------        ----------        ----------          --------------
TOTAL RETURN                          (4.08%)*         28.52%            14.07%             5.96%                   8.44%*
                                ------------       ----------        ----------        ----------          --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period

        (In millions)           $      137.7       $    138.1        $    104.5        $     68.8          $         15.6

    RATIOS TO AVERAGE NET
        ASSETS (1):
        Expenses                       1.15%**          1.10%             0.91%             0.95%                   0.95%**
        Net investment income          0.80%**          0.62%             0.97%             1.35%                   1.43%**

    PORTFOLIO TURNOVER RATE            56.3%*           82.8%             74.0%             74.1%                   48.2%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses

   to Average Net Assets:                N/A            1.15%             1.09%             1.53%                   3.80%**

   Ratio of Net Investment
   Income to Average Net

   Assets:                               N/A            0.57%             0.79%             0.77%                  (1.42%)**
</TABLE>

*    Non-annualized
**   Annualized
N/A  Not Applicable

                        See notes to financial statements

<PAGE>

<TABLE>
<CAPTION>

                                                                       Bond Debenture
                                                                         Portfolio

                                --------------------------------------------------------------------------------------------
                                                                                                           For the period
                                                                                                          from May 1, 1996

                                Six months ended      Year ended        Year ended        Year ended      (date of initial
                                  June 30, 2000      December 31,      December 31,      December 31,    public offering) to
                                   (Unaudited)           1999              1998              1997         December 31, 1996
<S>                             <C>                <C>               <C>               <C>               <C>
                                --------------------------------------------------------------------------------------------

NET ASSET VALUE, BEGINNING OF
    PERIOD                      $     12.475       $   12.381        $   12.112        $   10.970          $       10.098
                                ------------       ----------        ----------        ----------          --------------
        INCOME FROM INVESTMENT
            OPERATIONS

            Net investment

                income                 0.509            0.710             0.682             0.544                   0.345
            Net realized and
                unrealized

                gains (losses)        (0.333)          (0.293)            0.072             1.147                   0.949
                                ------------       ----------        ----------        ----------          --------------
        TOTAL FROM INVESTMENT
            OPERATIONS                 0.176            0.417             0.754             1.691                   1.294
                                ------------       ----------        ----------        ----------          --------------
        DISTRIBUTIONS

            Dividends from net
                investment

                income                (0.832)          (0.244)           (0.349)           (0.549)                 (0.342)
            Distributions from
                net realized
                gains                     --           (0.079)           (0.136)               --                  (0.080)
                                ------------       ----------        ----------        ----------          --------------
        TOTAL DISTRIBUTIONS           (0.832)          (0.323)           (0.485)           (0.549)                 (0.422)
                                ------------       ----------        ----------        ----------          --------------
NET ASSET VALUE, END OF PERIOD  $     11.819       $   12.475        $   12.381        $   12.112          $       10.970
                                ------------       ----------        ----------        ----------          --------------
TOTAL RETURN                           1.47%*           3.40%             6.26%            15.63%                  12.89%*
                                ------------       ----------        ----------        ----------          --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period

        (In millions)           $      165.2       $    170.2        $    120.0        $     55.4          $          7.7

    RATIOS TO AVERAGE NET
        ASSETS (1):
        Expenses                       0.85%**          0.85%             0.85%             0.85%                   0.85%**
        Net investment income          8.01%**          6.74%             6.58%             6.68%                   7.26%**

    PORTFOLIO TURNOVER RATE            34.7%*           46.7%             84.7%            100.3%                   58.1%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses

   to Average Net Assets:              0.87%**          0.86%             0.93%             1.07%                   2.05%**

   Ratio of Net Investment
   Income to Average Net

   Assets:                             7.99%**          6.73%             6.50%             6.46%                   6.06%**
</TABLE>

*    Non-annualized
**   Annualized
N/A  Not Applicable

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
FINANCIAL HIGHLIGHTS
FOR A SHARE HELD THROUGHOUT THE PERIODS INDICATED

<TABLE>
<CAPTION>

                                                                             Mid-Cap Value
                                                                               Portfolio

                                          -----------------------------------------------------------------------------------
                                                                                                            For the period
                                                                                                         from August 20, 1997
                                           Six months ended        Year ended           Year ended          (commencement
                                             June 30, 2000        December 31,         December 31,       of operations) to
                                              (Unaudited)             1999                 1998           December 31, 1997
<S>                                       <C>                  <C>                  <C>                  <C>
                                          -----------------------------------------------------------------------------------

NET ASSET VALUE, BEGINNING OF PERIOD      $       11.168       $       10.583       $       10.481          $       10.000
                                          --------------       --------------       --------------          --------------
        INCOME FROM INVESTMENT
            OPERATIONS

            Net investment income                  0.028                0.042                0.032                   0.010
            Net realized and unrealized
                gains (losses)                     1.956                0.557                0.087                   0.481
                                          --------------       --------------       --------------          --------------
        TOTAL FROM INVESTMENT OPERATIONS           1.984                0.599                0.119                   0.491
                                          --------------       --------------       --------------          --------------
        DISTRIBUTIONS

            Dividends from net

                investment income                 (0.039)              (0.014)              (0.017)                 (0.010)
            Distributions from net

                realized gains                    (0.082)                  --                   --                      --
                                          --------------       --------------       --------------          --------------
        TOTAL DISTRIBUTIONS                       (0.121)              (0.014)              (0.017)                 (0.010)
                                          --------------       --------------       --------------          --------------
NET ASSET VALUE, END OF PERIOD            $       13.031       $       11.168       $       10.583          $       10.481
                                          --------------       --------------       --------------          --------------
TOTAL RETURN                                      17.72%*               5.71%                1.11%                   4.90%*
                                          --------------       --------------       --------------          --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period (In

        millions)                         $         39.0       $         29.4       $         18.3          $          2.2

    RATIOS TO AVERAGE NET ASSETS (1):
        Expenses                                   1.30%**              1.25%                1.10%                   1.10%**
        Net investment income                      0.58%**              0.50%                0.44%                   0.97%**

    PORTFOLIO TURNOVER RATE                        47.8%*               64.3%                41.0%                    1.5%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses to

   Average Net Assets:                             1.31%**              1.41%                1.68%                   8.41%**

   Ratio of Net Investment Income to

   Average Net Assets:                             0.57%**              0.34%               (0.14%)                 (6.34%)**
</TABLE>

*    Non-annualized
**   Annualized
N/A  Not Applicable

                        See notes to financial statements

<PAGE>

<TABLE>
<CAPTION>

                                                                          Large Cap Research
                                                                               Portfolio

                                          -----------------------------------------------------------------------------------
                                                                                                            For the period
                                                                                                         from August 20, 1997
                                           Six months ended        Year ended           Year ended          (commencement
                                             June 30, 2000        December 31,         December 31,       of operations) to
                                              (Unaudited)             1999                 1998           December 31, 1997
<S>                                       <C>                  <C>                  <C>                  <C>
                                          -----------------------------------------------------------------------------------

NET ASSET VALUE, BEGINNING OF PERIOD      $       14.991       $       11.964       $        9.905          $       10.000
                                          --------------       --------------       --------------          --------------
        INCOME FROM INVESTMENT
            OPERATIONS

            Net investment income                  0.038                0.026                0.069                   0.017
            Net realized and unrealized
                gains (losses)                    (0.736)               3.023                2.023                  (0.096)
                                          --------------       --------------       --------------          --------------
        TOTAL FROM INVESTMENT OPERATIONS          (0.698)               3.049                2.092                  (0.079)
                                          --------------       --------------       --------------          --------------
        DISTRIBUTIONS

            Dividends from net

                investment income                 (0.036)              (0.022)              (0.033)                 (0.016)
            Distributions from net

                realized gains                    (1.275)                  --                   --                      --
                                          --------------       --------------       --------------          --------------
        TOTAL DISTRIBUTIONS                       (1.311)              (0.022)              (0.033)                 (0.016)
                                          --------------       --------------       --------------          --------------
NET ASSET VALUE, END OF PERIOD            $       12.982       $       14.991       $       11.964          $        9.905
                                          --------------       --------------       --------------          --------------
TOTAL RETURN                                      (4.78%)*             25.54%               21.04%                  (0.74%)*
                                          --------------       --------------       --------------          --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period (In

        millions)                         $         40.2       $         36.0       $         13.9          $          1.4

    RATIOS TO AVERAGE NET ASSETS (1):
        Expenses                                   1.25%**              1.25%                1.10%                   1.10%**
        Net investment income                      0.72%**              0.41%                0.97%                   1.53%**

    PORTFOLIO TURNOVER RATE                        38.5%*               67.7%               103.0%                    1.3%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses to

   Average Net Assets:                               N/A                1.38%                1.95%                  10.04%**

   Ratio of Net Investment Income to

   Average Net Assets:                               N/A                0.28%                0.12%                  (7.41%)**
</TABLE>

*    Non-annualized
**   Annualized
N/A  Not Applicable

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
FINANCIAL HIGHLIGHTS
FOR A SHARE HELD THROUGHOUT THE PERIODS INDICATED

<TABLE>
<CAPTION>

                                                                               Developing Growth
                                                                                   Portfolio

                                              -----------------------------------------------------------------------------------
                                                                                                                For the period
                                                                                                             from August 20, 1997
                                               Six months ended        Year ended           Year ended          (commencement
                                                 June 30, 2000        December 31,         December 31,       of operations) to
                                                  (Unaudited)             1999                 1998           December 31, 1997
<S>                                           <C>                  <C>                  <C>                  <C>
                                              -----------------------------------------------------------------------------------
NET ASSET VALUE, BEGINNING OF PERIOD          $       14.885       $       11.241       $       10.549          $       10.000
                                              --------------       --------------       --------------          --------------
        INCOME FROM INVESTMENT OPERATIONS
            Net investment income                     (0.041)              (0.073)              (0.025)                  0.002
            Net realized and unrealized
                gains (losses)                        (1.734)               3.717                0.723                   0.549
                                              --------------       --------------       --------------          --------------
        TOTAL FROM INVESTMENT OPERATIONS              (1.775)               3.644                0.698                   0.551
                                              --------------       --------------       --------------          --------------
        DISTRIBUTIONS
            Dividends from net investment
                income                                    --                   --                   --                  (0.002)
            Distributions from net realized
                gains                                 (0.673)                  --               (0.006)                     --
                                              --------------       --------------       --------------          --------------
        TOTAL DISTRIBUTIONS                           (0.673)                  --               (0.006)                 (0.002)
                                              --------------       --------------       --------------          --------------
NET ASSET VALUE, END OF PERIOD                $       12.437       $       14.885       $       11.241          $       10.549
                                              --------------       --------------       --------------          --------------
TOTAL RETURN                                         (11.78%)*             32.47%*               6.60%                   5.52%*
                                              --------------       --------------       --------------          --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period (In millions)   $         40.8       $         33.6       $         15.9          $          1.7

    RATIOS TO AVERAGE NET ASSETS (1):
        Expenses                                       1.23%**              1.15%                1.00%                   1.00%**
        Net investment income                         (0.71%)**            (0.73%)              (0.47%)                  0.18%**

    PORTFOLIO TURNOVER RATE                            26.0%*               53.2%                18.7%                    9.1%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses to Average

   Net Assets:                                         1.23%**              1.34%                1.70%                   9.00%**

   Ratio of Net Investment Income to Average

   Net Assets:                                        (0.71%)**            (0.92%)              (1.17%)                 (7.82%)**
</TABLE>

*    Non-annualized
**   Annualized
N/A  Not Applicable

                        See notes to financial statements

<PAGE>
<TABLE>
<CAPTION>

                                                          Lord Abbett Growth and Income

                                                                       Portfolio

                                                    -----------------------------------------
                                                                            For the period
                                                                         from January 8, 1999
                                                     Six months ended       (commencement
                                                       June 30, 2000      of operations) to
                                                        (Unaudited)       December 31, 1999
<S>                                                 <C>                  <C>
                                                    -----------------------------------------
NET ASSET VALUE, BEGINNING OF PERIOD                $       24.071       $       21.603
                                                    --------------       --------------
        INCOME FROM INVESTMENT OPERATIONS
            Net investment income                            0.173                0.274
            Net realized and unrealized gains
                (losses)                                    (0.688)               2.194
                                                    --------------       --------------
        TOTAL FROM INVESTMENT OPERATIONS                    (0.515)               2.468
                                                    --------------       --------------
        DISTRIBUTIONS

            Dividends from net investment income            (0.283)                  --
            Distributions from net realized gains           (0.393)                  --
                                                    --------------       --------------
        TOTAL DISTRIBUTIONS                                 (0.676)                  --
                                                    --------------       --------------
NET ASSET VALUE, END OF PERIOD                      $       22.880       $       24.071
                                                    --------------       --------------
TOTAL RETURN                                                (2.17%)*             11.38%*
                                                    --------------       --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period (In millions)         $        839.4       $        887.0

    RATIOS TO AVERAGE NET ASSETS (1):
        Expenses                                             0.70%**              0.70%**
        Net investment income                                1.43%**              1.24%**

    PORTFOLIO TURNOVER RATE                                  28.6%*               70.8%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses to Average Net

   Assets:                                                     N/A                  N/A

   Ratio of Net Investment Income to Average Net

   Assets:                                                     N/A                  N/A

<CAPTION>
                                                                                        Balanced
                                                                                       Portfolio

                                                    --------------------------------------------------------------------------------
                                                                                                                    For the period
                                                                                                                   from July 1, 1997

                                                     Six months ended        Year ended           Year ended         (commencement
                                                       June 30, 2000        December 31,         December 31,      of operations) to
                                                        (Unaudited)             1999                 1998          December 31, 1997
<S>                                                 <C>                  <C>                  <C>                  <C>
                                                    --------------------------------------------------------------------------------
NET ASSET VALUE, BEGINNING OF PERIOD                $       11.858       $       11.398       $       10.389         $       10.000
                                                    --------------       --------------       --------------         --------------
        INCOME FROM INVESTMENT OPERATIONS
            Net investment income                            0.135                0.232                0.223                  0.123
            Net realized and unrealized gains
                (losses)                                    (0.136)               0.581                1.152                  0.477
                                                    --------------       --------------       --------------         --------------
        TOTAL FROM INVESTMENT OPERATIONS                    (0.001)               0.813                1.375                  0.600
                                                    --------------       --------------       --------------         --------------
        DISTRIBUTIONS

            Dividends from net investment income            (0.001)              (0.233)              (0.222)                (0.124)
            Distributions from net realized gains           (0.080)              (0.120)              (0.144)                (0.087)
                                                    --------------       --------------       --------------         --------------
        TOTAL DISTRIBUTIONS                                 (0.081)              (0.353)              (0.366)                (0.211)
                                                    --------------       --------------       --------------         --------------
NET ASSET VALUE, END OF PERIOD                      $       11.776       $       11.858       $       11.398         $       10.389
                                                    --------------       --------------       --------------         --------------
TOTAL RETURN                                                 0.01%*               7.14%               13.31%                  6.01%*
                                                    --------------       --------------       --------------         --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period (In millions)         $          9.9       $          9.7       $          4.6         $          1.5
    RATIOS TO AVERAGE NET ASSETS (1):
        Expenses                                             1.10%**              1.10%                1.10%                  1.10%*
*
        Net investment income                                2.36%**              2.52%                2.54%                  2.74%*
*
    PORTFOLIO TURNOVER RATE                                  23.3%*               27.4%                36.0%                  13.6%*
(1) If certain expenses had not been reimbursed by
   the Adviser, total return would have been lower
   and the ratios would have been as follows:
   Ratio of Operating Expenses to Average Net

   Assets:                                                   1.82%**              2.06%                3.08%                  3.81%*
*
   Ratio of Net Investment Income to Average Net

   Assets:                                                   1.64%**              1.56%                0.56%                  0.03%*
*
</TABLE>

*    Non-annualized
**   Annualized
N/A  Not Applicable

                        See notes to financial statements

<PAGE>

COVA SERIES TRUST
FINANCIAL HIGHLIGHTS
FOR A SHARE HELD THROUGHOUT THE PERIODS INDICATED

<TABLE>
<CAPTION>

                                                                           Equity Income
                                                                             Portfolio

                                          --------------------------------------------------------------------------------
                                                                                                          For the period
                                                                                                         from July 1, 1997

                                           Six months ended        Year ended           Year ended         (commencement
                                             June 30, 2000        December 31,         December 31,      of operations) to
                                              (Unaudited)             1999                 1998          December 31, 1997
<S>                                       <C>                  <C>                  <C>                  <C>
                                          --------------------------------------------------------------------------------

NET ASSET VALUE, BEGINNING OF PERIOD      $       11.169       $       11.626       $       11.047        $       10.000
                                          --------------       --------------       --------------        --------------
        INCOME FROM INVESTMENT
            OPERATIONS

            Net investment income                  0.093                0.194                0.167                 0.074
            Net realized and unrealized
                gains (losses)                    (0.439)               0.107                0.862                 1.192
                                          --------------       --------------       --------------        --------------
        TOTAL FROM INVESTMENT OPERATIONS          (0.346)               0.301                1.029                 1.266
                                          --------------       --------------       --------------        --------------
        DISTRIBUTIONS

            Dividends from net

                investment income                 (0.002)              (0.190)              (0.167)               (0.074)
            Distributions from net

                realized gains                        --               (0.568)              (0.283)               (0.145)
                                          --------------       --------------       --------------        --------------
        TOTAL DISTRIBUTIONS                       (0.002)              (0.758)              (0.450)               (0.219)
                                          --------------       --------------       --------------        --------------
NET ASSET VALUE, END OF PERIOD            $       10.821       $       11.169       $       11.626        $       11.047
                                          --------------       --------------       --------------        --------------
TOTAL RETURN                                      (3.11%)*              2.51%                9.35%                12.69%*
                                          --------------       --------------       --------------        --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period (In

        millions)                         $          6.9       $          7.0       $          4.7        $          1.7

    RATIOS TO AVERAGE NET ASSETS (1):
        Expenses                                   1.10%**              1.10%                1.10%                 1.10%**
        Net investment income                      1.75%**              1.85%                1.79%                 1.65%**

    PORTFOLIO TURNOVER RATE                        27.4%*               58.8%                79.4%                 17.9%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses to

   Average Net Assets:                             2.12%**              2.23%                2.69%                 3.58%**

   Ratio of Net Investment Income to

   Average Net Assets:                             0.73%**              0.72%                0.20%                (0.83%)**
</TABLE>

*    Non-annualized
**   Annualized

                        See notes to financial statements

<PAGE>

<TABLE>
<CAPTION>

                                                                       Growth & Income Equity
                                                                             Portfolio

                                          --------------------------------------------------------------------------------
                                                                                                          For the period
                                                                                                         from July 1, 1997

                                           Six months ended        Year ended           Year ended         (commencement
                                             June 30, 2000        December 31,         December 31,      of operations) to
                                              (Unaudited)             1999                 1998          December 31, 1997
<S>                                       <C>                  <C>                  <C>                  <C>
                                          --------------------------------------------------------------------------------

NET ASSET VALUE, BEGINNING OF PERIOD      $       13.788       $       11.995       $       10.710        $       10.000
                                          --------------       --------------       --------------        --------------
        INCOME FROM INVESTMENT
            OPERATIONS

            Net investment income                  0.019                0.049                0.057                 0.033
            Net realized and unrealized
                gains (losses)                    (0.255)               1.890                1.538                 0.793
                                          --------------       --------------       --------------        --------------
        TOTAL FROM INVESTMENT OPERATIONS          (0.236)               1.939                1.595                 0.826
                                          --------------       --------------       --------------        --------------
        DISTRIBUTIONS

            Dividends from net

                investment income                     --               (0.049)              (0.058)               (0.032)
            Distributions from net

                realized gains                    (0.192)              (0.097)              (0.252)               (0.084)
                                          --------------       --------------       --------------        --------------
        TOTAL DISTRIBUTIONS                       (0.192)              (0.146)              (0.310)               (0.116)
                                          --------------       --------------       --------------        --------------
NET ASSET VALUE, END OF PERIOD            $       13.360       $       13.788       $       11.995        $       10.710
                                          --------------       --------------       --------------        --------------
TOTAL RETURN                                      (1.72%)*             16.17%               14.95%                 8.26%*
                                          --------------       --------------       --------------        --------------
RATIOS/SUPPLEMENTAL DATA
    Net Assets, end of period (In

        millions)                         $         16.4       $         16.4       $          9.1        $          2.4

    RATIOS TO AVERAGE NET ASSETS (1):
        Expenses                                   1.10%**              1.10%                1.10%                 1.10%**
        Net investment income                      0.29%**              0.45%                0.65%                 0.87%**

    PORTFOLIO TURNOVER RATE                        32.7%*               37.8%                57.5%                 18.1%*

(1)If certain  expenses had not been  reimbursed  by the  Adviser,  total return
   would have been lower and the ratios would have been as follows:

   Ratio of Operating Expenses to

   Average Net Assets:                             1.51%**              1.59%                2.00%                 3.51%**

   Ratio of Net Investment Income to

   Average Net Assets:                            (0.12%)**            (0.04%)              (0.25%)               (1.54%)**
</TABLE>

*    Non-annualized
**   Annualized

                        See notes to financial statements

<PAGE>

                               COVA SERIES TRUST
                   Notes to Financial Statements (Unaudited)
                                  June 30, 2000

1. SIGNIFICANT ACCOUNTING POLICIES

Cova Series Trust (the Trust) is registered as an open-end management investment
company under the Investment Company Act of 1940, as amended (the 1940 Act). The
Trust offers thirteen diversified portfolios (each, a Fund and collectively, the
Funds) each of which operates as a distinct investment vehicle of the Trust.
J.P. Morgan Investment Management Inc. manages the Small Cap Stock Portfolio,
Quality Bond Portfolio, Select Equity Portfolio, Large Cap Stock Portfolio, and
International Equity Portfolio. Lord, Abbett & Co. manages the Bond Debenture
Portfolio, Mid-Cap Value Portfolio, Large Cap Research Portfolio, Developing
Growth Portfolio, and Lord Abbett Growth and Income Portfolio. FIRSTAR
Investment and Research Management Company, LLC, "FIRMCO", (formerly Mississippi
Valley Advisors Inc.) manages the Balanced Portfolio, Equity Income Portfolio
and Growth & Income Equity Portfolio.

The Small Cap Stock Portfolio,  Quality Bond Portfolio, Select Equity Portfolio,
Large Cap Stock  Portfolio,  International  Equity  Portfolio and Bond Debenture
Portfolio commenced operations on April 2, 1996. The Balanced Portfolio,  Equity
Income  Portfolio and Growth & Income Equity Portfolio  commenced  operations on
July 1, 1997.  The Mid-Cap  Value  Portfolio,  Large Cap Research  Portfolio and
Developing  Growth Portfolio  commenced  operations on August 20, 1997. The Lord
Abbett Growth and Income Portfolio commenced  operations on January 8, 1999. The
Riggs U.S. Government Securities Portfolio and Riggs Stock Portfolio, managed by
Riggs Bank N.A., ceased operations on June 29, 2000.

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

The  following  is a summary of  significant  accounting  policies  consistently
followed by the Trust in the preparation of its financial statements.

A.  SECURITY  VALUATION  -  Investments  in  securities  listed on a  securities
exchange  are  valued at their  sale  price as of the  close of such  securities
exchange.  If there was no sale on such day,  the  securities  are valued at the
mean  between the most  recently  quoted bid and asked  prices.  Investments  in
securities  not listed on a  securities  exchange are valued based on their last
quoted bid price or, if not  available,  their fair value as  determined in good
faith by the Board of Trustees.  Domestic fixed income investments are stated at
values using the mean  between the most  recently  quoted bid and asked  prices.
Foreign fixed income  securities  are valued at their sale price as of the close
of the  securities  exchange  on  which  the  securities  are  listed.  If  such
valuations  are not  available,  estimates  obtained from yield data relating to
instruments  or  securities  with similar  characteristics  in  accordance  with
procedures  established  in good  faith  by the  Board  of  Trustees  are  used.
Short-term  securities with remaining maturities of less than 60 days are valued
at amortized cost, which approximates market value.

Under the  amortized  cost  method,  investments  are  recorded  at cost and any
discount or premium is accreted or amortized,  respectively,  on a straight line
basis to the maturity of the investment. Value on any given date equals original
cost plus or minus accreted discount or amortized premium, respectively, to that
date. Futures contracts and options are valued based upon their daily settlement
prices.  Forward currency exchange contracts are valued at forward rates and are
marked-to-market daily.

B. SECURITY  TRANSACTIONS - Security  transactions  are recorded on a trade date
basis. Realized gains and losses are determined on an identified cost basis. The
Funds may purchase and sell securities on a "when issued" or "delayed  delivery"
basis,  with  settlement to occur at a later date.  The value of the security so
purchased  is subject  to market  fluctuations  during  this  period.  The Funds
segregate  assets having an aggregate  value at least equal to the amount of the
when issued or delayed delivery purchase commitments until payment is made.

C.  INVESTMENT  INCOME  AND  EXPENSES  -  Dividend  income  is  recorded  on the
ex-dividend  date,  or in the  case  of some  foreign  securities,  on the  date
thereafter  when the Fund is made  aware of the  dividend.  Interest  income and
expenses are recorded when earned or incurred, respectively.  Foreign income and
foreign  capital  gains  realized on some foreign  securities  may be subject to
foreign withholding taxes, which are accrued as applicable.

D. FEDERAL INCOME TAXES - The Trust's policy is to comply with the  requirements
of Subchapter M of the Internal Revenue Code applicable to regulated  investment
companies and to distribute  substantially all of its taxable income,  including
net realized gains, if any, to its shareholders. Accordingly, the Funds have not
recorded a provision for federal income taxes. In addition, any Funds subject to
federal excise tax regulations  will distribute  substantially  all of their net
investment  income and net capital gains, if any, in each calendar year in order
to avoid the payment of federal excise taxes.

Distributions  from net  investment  income and capital gains are  determined in
accordance with federal income tax  regulations  which may differ from generally
accepted accounting principles.  As a result,  distributions from net investment
income  and  net  realized   capital  gains  may  differ  from  their   ultimate
characterization for federal income tax purposes due to timing differences.  For
the Large Cap Stock,  Quality  Bond and  International  Equity  Portfolios,  net
realized  gains and losses may differ for financial  and tax reporting  purposes
primarily as a result of timing differences.

E.  DISTRIBUTION  OF  INCOME  AND GAINS - The Funds  annually  declare,  pay and
automatically reinvest dividends from net investment income and distributions of
any net realized capital gains.

<PAGE>

                               COVA SERIES TRUST
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2000

1. SIGNIFICANT ACCOUNTING POLICIES - CONTINUED
F.  DERIVATIVES - A derivative  financial  instrument,  in general  terms,  is a
security  whose  value is  "derived"  from the  value  of an  underlying  asset,
reference  rate or index.  The Funds  primarily use  derivative  instruments  to
protect against possible changes in the market value of their  investments.  All
of the Funds' holdings,  including derivative instruments,  are marked to market
each   day   with   the    change    in   value    reflected    in    unrealized
appreciation/depreciation  of investments.  Upon disposition, a realized gain or
loss is recognized accordingly.

The primary risks  associated  with the use of these  financial  instruments for
hedging purposes are the possibility of (a) an imperfect correlation between the
change in market value of the hedged securities held by the Funds and the change
in market value of these financial instruments, and (b) an illiquid market. As a
result, the use of these financial instruments may involve, to a varying degree,
elements of market risk in excess of the amount  recognized  in the Statement of
Assets and  Liabilities.  The  following  are brief  descriptions  of derivative
instruments the Funds may hold.

A. FUTURES CONTRACTS - A futures contract is an agreement involving the delivery
of a particular asset on a specified future date at an agreed upon price.  These
contracts  are  generally  used  to  provide  the  return  of an  index  without
purchasing  all  of  the  securities  underlying  the  index  or as a  temporary
substitute for purchasing or selling specific securities.

Upon  entering into a futures  contract,  the Funds are required to make initial
margin deposits with the broker or segregate  liquid  investments to satisfy the
broker's margin requirements. Initial margin deposits are recorded as assets and
held in a  segregated  account at the  custodian.  During the period the futures
contract  is open,  changes  in the  value of the  contract  are  recognized  as
unrealized  gains or losses by "marking to market" the contract on a daily basis
to reflect the value of the contract's settlement price at the end of each day's
trading. Variation margin payments are made or received and recognized as assets
due from or liabilities to the broker depending upon whether unrealized gains or
losses,  respectively,  are  incurred.  When the  contract  is closed,  the Fund
records a realized  gain or loss equal to the  difference  between the  proceeds
from (or cost of) the closing transaction and its basis in the contract.

B. OPTIONS  CONTRACTS - A purchased  option  contract gives the buyer the right,
but not the  obligation,  to buy  (call) or sell (put) an  underlying  item at a
fixed exercise price during a specified  period.  These  contracts are generally
used by the Funds to provide the return of an index  without  purchasing  all of
the securities underlying the index or as a substitute for purchasing or selling
specific securities.

Purchases  of put and call  options are  recorded as  investments,  the value of
which are market-to-market daily. When a purchased option expires, the Fund will
realize a loss equal to the  premium  paid.  When the Fund enters into a closing
sale transaction,  the Fund will realize a gain or loss depending on whether the
sales proceeds from the closing sale transaction are greater or less the cost of
the option. When the Fund exercises a put option, it will realize a gain or loss
from the sale of the underlying security and the proceeds from such sale will be
decreased by the premium originally paid. When the Fund exercises a call option,
the  cost of the  security  which  the  Fund  purchases  upon  exercise  will be
increased by the premium originally paid.

The  premium  received  for a written  option is recorded  as a  liability.  The
liability is  marked-to-market  daily based on the option's quoted market price.
When an option expires or the Fund enters into a closing  purchase  transaction,
the  Fund  realizes  a gain  (or  loss  if the  cost  of  the  closing  purchase
transaction  exceeds  the  premium  received  when the option was sold)  without
regard  to any  unrealized  gain  or  loss on the  underlying  security  and the
liability  related to such option is  eliminated.  When a written call option is
exercised,  the Fund  realizes  a gain or loss  from the sale of the  underlying
security and the proceeds from such sale are increased by the premium originally
received.  If a written  put  option is  exercised,  the  amount of the  premium
originally received will reduce the cost of the underlying security purchased.

The risk associated with purchasing options is limited to the premium originally
paid.  The risk in  writing  a call  option  is that the  Fund  may  forego  the
opportunity for profit if the market price of the underlying  security increases
and the option is  exercised.  The risk in writing a put option is that the Fund
may incur a loss if the market price of the  underlying  security  decreases and
the option is  exercised  this loss can be greater  than  premium  received.  In
addition,  the Fund  could be  exposed  to  risks if the  counterparties  to the
transactions are unable to meet the terms of the contracts.

C.  FORWARD  FOREIGN  CURRENCY  CONTRACTS - The Quality  Bond and  International
Equity  Portfolios may enter into forward  foreign  currency  contracts to hedge
their portfolio  holdings  against future  movements in certain foreign currency
exchange rates. A forward currency  contract is a commitment to purchase or sell
a  foreign  currency  at a future  date at a set  price.  The  forward  currency
contracts  are valued at the forward rate and are  marked-to-market  daily.  The
change in market  value is recorded by the Fund as an  unrealized  gain or loss.
When the contract is closed,  the Fund  recognizes a realized gain or loss equal
to the  difference  between the value of the  contract at the time it was opened
and the value at the time it was closed.

The use of forward foreign currency contracts does not eliminate fluctuations in
the  underlying  prices of the  securities of the Fund,  but it does establish a
rate of exchange that can be achieved in the future.  Although  forward  foreign
currency  contracts to sell limit the risk of loss due to a decline in the value
of the currency  holdings,  they also limit any potential gain that might result
should  the value of the  currency  increase.  In  addition,  the Fund  could be
exposed to risks if the  counterparties  to the contracts are unable to meet the
terms of the contracts.

G. SECURITY LENDING - The Funds may lend their  securities to certain  qualified
brokers.  The loans are collateralized at all times with cash or securities with
a market value at least equal to the market value of the  securities on loan. As
with  other  extensions  of  credit,  the  Funds  may  bear the risk of delay in
recovery  or  even  loss  of  rights  in  the  collateral  should  the  borrower
financially. The Funds receive compensation for lending their securities.

<PAGE>

                               COVA SERIES TRUST
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2000

1. SIGNIFICANT ACCOUNTING POLICIES - CONTINUED
H. FOREIGN CURRENCY TRANSLATION - Assets and liabilities  denominated in foreign
currencies are translated  into U.S.  dollars at the rate of exchange at the end
of the period.  Purchases and sales of securities are translated at the rates of
exchange  prevailing  when such  securities  were  acquired  or sold.  Income is
translated at rates of exchange prevailing when interest is accrued or dividends
are recorded.

The Fund does not isolate that portion of operations  resulting  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 the net
realized and unrealized gain or loss from investments.

Reported net realized  foreign  exchange  gains or losses arise from activity in
forward foreign currency contracts, sales of foreign currencies,  currency gains
or  losses  realized  between  the  trade  and  settlement  dates on  securities
transactions, and the difference between the amounts of dividends, interest, and
foreign  withholding  taxes  recorded on the Fund's books,  and the U.S.  dollar
equivalent of the amounts  actually  received or paid.  Net  unrealized  foreign
exchange  gains and  losses  arise  from  changes  in the  value of  assets  and
liabilities  other than  investments  in  securities  at fiscal  year end,  from
changes in the exchange rates of foreign  currency held, and from changes in the
contract value of forward foreign currency contracts.

I. REPURCHASE  AGREEMENTS - The Funds may enter into repurchase  agreements with
selected  commercial  banks and  broker-dealers,  under which the Fund  acquires
securities as collateral  and agrees to resell the  securities at an agreed upon
time and at an agreed upon price.  The Fund accrues  interest for the difference
between the amount it pays for the  securities  and the amount it receives  upon
resale.  At the time the Fund enters into a repurchase  agreement,  the value of
the collateral  securities including accrued interest will be equal to or exceed
the value of the repurchase agreement and, for repurchase agreements that mature
in more than one day,  the seller  will  agree that the value of the  collateral
securities  including accrued interest will continue to be at least equal to the
value of the repurchase agreement.

J. REVERSE  REPURCHASE  AGREEMENTS - The Funds may enter into reverse repurchase
agreements  with  selected  commercial  banks or  broker-dealers.  In a  reverse
repurchase  agreement,  the Fund sells  securities as  collateral  and agrees to
repurchase them at a mutually  agreed upon date and price.  This practice is the
equivalent  of  borrowing  using the  securities  as  collateral  and can create
leverage.  During the reverse repurchase agreement period, the Fund continues to
receive principal and interest payments on these securities but pays interest to
the counter-party  based upon competitive  market rates at the time of issuance.
At the  time  the Fund  enters  into a  reverse  repurchase  agreement,  it will
establish and maintain a segregated account with the custodian containing liquid
assets  having a value not less than the  repurchase  price  (including  accrued
interest).  If the  counterparty to the transaction is rendered  insolvent,  the
ultimate realization of the collateral  securities to be repurchased by the Fund
may be delayed or limited.

2. INVESTMENT ADVISORY AGREEMENT AND OTHER TRANSACTIONS WITH AFFILIATES

The Trust has entered into an investment advisory agreement with Cova Investment
Advisory Corporation (the "Adviser"),  pursuant to which the Adviser manages the
investment  operations of the Trust's affairs. On January 6, 2000, the Adviser's
ultimate parent company,  General American Mutual Holding Company,  was acquired
by the  Metropolitan  Life  Insurance  Company.  The Adviser  has  entered  into
sub-advisory  agreements  with J.P. Morgan  Investment  Management  Inc.,  Lord,
Abbett & Co., and FIRMCO (the  "Sub-advisers")  for investment advisory services
in connection with the investment management of the Funds.

The Adviser  supervises the Sub-advisers and makes  recommendations to the Board
of  Trustees  with  respect to the  retention  or  renewal  of the  sub-advisory
agreements. The Adviser pays the Sub-advisers and bears the cost of compensating
officers of the Trust.

Under the terms of the Funds' investment advisory  agreement,  the Funds pay the
Adviser a monthly  fee based  upon  annual  rates  applied to each of the Funds'
average daily net assets as follows:

<TABLE>
<CAPTION>

Fund                           Average Daily Net Assets  % Per Annum
----                           ------------------------  -----------
<S>                            <C>                       <C>

Small Cap Stock                All                       .85%
Quality Bond                   First $75 Million         .55%
                               Over $75 Million          .50%
Select Equity                  First $50 Million         .75%
                               Over $50 Million          .65%
Large Cap Stock                All                       .65%
International Equity           First $50 Million         .85%
                               Over $50 Million          .75%
Lord Abbett Growth and Income  All                       .65%
Bond Debenture                 All                       .75%
</TABLE>

<PAGE>

                               COVA SERIES TRUST
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2000

2. INVESTMENT ADVISORY AGREEMENT AND OTHER TRANSACTIONS WITH AFFILIATES -
CONTINUED
<TABLE>
<CAPTION>

Fund                           Average Daily Net Assets  % Per Annum
----                           ------------------------  -----------
<S>                            <C>                       <C>

Mid-Cap Value                  All                       1%
Large Cap Research             All                       1%
Developing Growth              All                       .90%
Balanced                       All                       1%
Equity Income                  All                       1%
Growth & Income Equity         All                       1%
</TABLE>

The Trust has entered into a Custodian,  Fund  Accounting,  and Transfer  Agency
Agreement with Investors Bank & Trust Company ("Investors Bank").

Cova Variable Annuity Account One and Five, Cova Variable Life Account One,
Five, and Eight, and First Cova Variable Annuity Account One are separate
investment accounts offered by Cova Financial Services Life Insurance Co. and
its subsidiaries, Cova Financial Life Insurance Co. and First Cova Life
Insurance Co. (collectively "Cova Life"). At June 30, 2000, Cova Life owned all
shares of beneficial interest of each Fund except those listed below.

<TABLE>
<CAPTION>

                                              Percentage of Ownership

                                     ------------------------------------------
                                     Cova Life     Lord, Abbett & Co.    FIRMCO
                                     ---------     ------------------    ------
<S>                                  <C>         <C>                     <C>

Mid-Cap Value                            99.6%                 0.4%         --
Large Cap Research                       99.6%                 0.4%         --
Developing Growth                        99.7%                 0.3%         --
Balanced                                 86.9%                  --        13.1%
Equity Income                            82.3%                  --        17.7%
Growth & Income Equity                   91.3%                  --         8.7%
</TABLE>

The Adviser has voluntarily  reimbursed each of the Funds, exclusive of the Lord
Abbett Growth and Income,  Small Cap, Select Equity,  and  International  Equity
Portfolios, for their operating expenses,  exclusive of brokerage,  advisory, or
other portfolio transaction expenses or expenses of litigation, indemnification,
taxes,  or other  extraordinary  expenses,  to the extent that they  exceeded an
annual rate of .10% of the average daily net assets of the Quality  Bond,  Large
Cap Stock, Bond Debenture,  Balanced,  Equity Income, and Growth & Income Equity
Portfolios.  The Adviser has voluntarily reimbursed the Mid-Cap Value, Large Cap
Research,  and  Developing  Growth  Portfolios  for  their  operating  expenses,
exclusive of brokerage,  advisory,  or other portfolio  transaction  expenses or
expenses of litigation, indemnification, taxes, or other extraordinary expenses,
to the extent that they exceeded an annual rate of .30% of the average daily net
assets.

<PAGE>

                               COVA SERIES TRUST
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2000

3. INVESTMENT TRANSACTIONS

Aggregate  cost of  purchases  and proceeds of sales of  investment  securities,
excluding short-term securities,  for the six months ended June 30, 2000 were as
follows:

<TABLE>
<CAPTION>

                                                       Purchases

                                     ----------------------------------------------
Portfolio:                           U.S. Government   Non-Government     Total
----------                           ---------------   --------------     -----
<S>                                  <C>               <C>             <C>

Small Cap Stock                        $          0     $ 61,473,274   $ 61,473,274
Quality Bond                            108,071,373       16,607,144    124,678,517
Select Equity                                     0       10,973,856     10,973,856
Large Cap Stock                                   0       93,880,879     93,880,879
International Equity                              0       80,933,763     80,933,763
Bond Debenture                           20,012,500       34,491,859     54,504,359
Mid-Cap Value                                     0       18,268,542     18,268,542
Large Cap Research                                0       19,895,989     19,895,989
Developing Growth                                 0       20,104,723     20,104,723
Lord Abbett Growth and Income                     0      234,740,901    234,740,901
Balanced                                          0        2,728,051      2,728,051
Equity Income                                     0        1,772,941      1,772,941
Growth & Income Equity                            0        5,545,837      5,545,837
</TABLE>

<TABLE>
<CAPTION>

                                                         Sales

                                     ----------------------------------------------
Portfolio:                           U.S. Government   Non-Government     Total
----------                           ---------------   --------------     -----
<S>                                  <C>               <C>             <C>

Small Cap Stock                        $          0     $ 61,023,145   $ 61,023,145
Quality Bond                            101,737,631       26,679,858    128,417,489
Select Equity                                     0       10,880,658     10,880,658
Large Cap Stock                                   0       78,481,255     78,481,255
International Equity                              0       76,253,081     76,253,081
Bond Debenture                           16,035,355       47,909,901     63,945,256
Mid-Cap Value                                     0       15,245,078     15,245,078
Large Cap Research                                0       13,645,532     13,645,532
Developing Growth                                 0        9,217,013      9,217,013
Lord Abbett Growth and Income                     0      277,147,340    277,147,340
Balanced                                    196,307        1,815,925      2,012,232
Equity Income                                     0        2,008,456      2,008,456
Growth & Income Equity                            0        5,038,894      5,038,894
</TABLE>

<PAGE>

                               COVA SERIES TRUST
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2000

3. INVESTMENT TRANSACTIONS - CONTINUED
At June 30, 2000, the cost of securities for federal income tax purposes and the
unrealized  appreciation  (depreciation)  of investments  for federal income tax
purposes for each Fund was as follows:

<TABLE>
<CAPTION>

                                                                                    Unrealized Net

                                Federal Income  Gross Unrealized  Gross Unrealized  Appreciation/
Portfolio:                         Tax Cost       Appreciation     (Depreciation)   (Depreciation)
----------                         --------       ------------     --------------   --------------
<S>                             <C>             <C>               <C>               <C>

Small Cap Stock                  $106,958,243     $ 25,335,304      $(10,161,942)    $15,173,362
Quality Bond                       96,730,082          678,372        (1,219,911)       (541,539)
Select Equity                     241,249,909       39,261,778       (28,040,847)     11,220,931
Large Cap Stock                   262,362,102       46,081,034       (24,610,578)     21,470,456
International Equity              136,128,338       18,710,105        (8,004,567)     10,705,538
Bond Debenture                    174,591,625        4,356,576       (12,973,601)     (8,617,025)
Mid-Cap Value                      34,624,235        5,386,100        (2,302,313)      3,083,787
Large Cap Research                 41,079,540        3,763,853        (3,205,587)        558,266
Developing Growth                  39,798,822        8,672,415        (7,313,024)      1,359,391
Lord Abbett Growth and Income     813,118,568      106,197,064       (65,817,869)     40,379,195
Balanced                            8,820,254          921,501          (829,796)         91,705
Equity Income                       6,914,688          554,668        (1,038,478)       (483,810)
Growth & Income Equity             14,388,046        3,023,266        (1,707,844)      1,315,422
</TABLE>

4. FUTURES CONTRACTS

Transactions  in futures  contracts for the six months ended June 30, 2000, were
as follows:

<TABLE>
<CAPTION>

                                      Quality     Large    International
                                       Bond     Cap Stock     Equity
                                     Portfolio  Portfolio    Portfolio

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

Futures Contracts Outstanding at

  December 31, 1999                       318        11            --
  Contracts Opened                        736        61            55
  Contracts Closed                       (931)      (55)           --
                                      -------    ------      --------
Futures Contracts Outstanding at

  June 30, 2000                           123        17            55
                                      =======    ======      ========
</TABLE>

The futures  contracts  outstanding as of June 30, 2000 and the  description and
unrealized appreciation or depreciation were as follows:

<TABLE>
<CAPTION>

                                                                        Unrealized

                                     Contracts  Notional Value  Appreciation/(Depreciation)
                                     ---------  --------------  ---------------------------
<S>                                  <C>        <C>             <C>

International Equity Portfolio:
Dow Jones Euro Stock 50 Futures             39    $1,928,934             $ (49,877)
September 2000 - Long

International Equity Portfolio:
FTSE 100 Index Futures                       3    $  289,631             $   5,175
September 2000 - Long

International Equity Portfolio:
SPI Futures                                  6    $  302,656             $  (8,008)
September 2000 - Short
</TABLE>

<PAGE>

                               COVA SERIES TRUST
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2000

4. FUTURES CONTRACTS - CONTINUED
<TABLE>
<CAPTION>

                                                                        Unrealized

                                     Contracts  Notional Value  Appreciation/(Depreciation)
                                     ---------  --------------  ---------------------------
<S>                                  <C>        <C>             <C>

International Equity Portfolio:
TSE Topix Futures                            7    $1,062,315             $ (25,878)
September 2000 - Short

Large Cap Stock Portfolio:
S & P 500 Index Futures                     17    $6,239,426             $ (86,668)
September 2000 - Long

Quality Bond Portfolio:
U.S. Treasury Bond Futures                   4    $  389,375             $  10,470
September 2000 - Long

Quality Bond Portfolio:
U.S. Treasury Note 5 Year Futures           55    $5,452,568             $   7,266
September 2000 - Long

Quality Bond Portfolio:
U.S. Treasury Note 10 Year Futures          64    $6,303,000             $(129,766)
September 2000 - Short
</TABLE>

5. FORWARD FOREIGN CURRENCY CONTRACTS

Open forward foreign currency  contracts for the International  Equity Portfolio
at June 30, 2000, were as follows:

Forward Foreign Currency Contracts to Buy:

<TABLE>
<CAPTION>

                                                                                        Net Unrealized

                                                              Value at     In Exchange  Appreciation/
      Settlement Date         Contracts to Receive          June 30, 2000  for U.S. $   (Depreciation)
      ---------------         --------------------          -------------  ----------   --------------
      <S>              <C>                                  <C>            <C>          <C>

           7/3/2000            550,000 Euro Dollar           $   527,284   $   523,435     $  3,849
          7/10/2000     1,947,399 British Pound Sterling       2,948,388     3,042,949      (94,561)
          7/10/2000          18,650,302 Euro Dollar           17,888,624    17,199,236      689,388
          7/10/2000        1,873,524,730 Japanese Yen         17,707,947    17,695,756       12,191
          7/10/2000           2,177,765 Swiss Franc            1,341,065     1,268,000       73,065
                                                                                           --------
                                                                                            683,932

                                                                                           ========
</TABLE>

Forward Foreign Currency Contracts to Sell:

<TABLE>
<CAPTION>

                                                                                        Net Unrealized

                                                              Value at     In Exchange  Appreciation/
      Settlement Date         Contracts to Deliver          June 30, 2000  for U.S. $   (Depreciation)
      ---------------         --------------------          -------------  ----------   --------------
      <S>              <C>                                  <C>            <C>          <C>

           7/3/2000      344,300 British Pound Sterling      $   521,199   $   523,435    $   2,236
          7/10/2000     2,519,451 British Pound Sterling       3,814,483     3,943,685      129,202
          7/10/2000          11,459,837 Euro Dollar           10,991,818    10,456,986     (534,832)
          7/10/2000        2,373,673,309 Japanese Yen         22,435,192    22,269,197     (165,995)
          7/10/2000           6,125,290 Swiss Franc            3,771,947     3,681,173      (90,774)
                                                                                          ---------
                                                                                           (660,163)

                                                                                          =========
</TABLE>

<PAGE>

                               COVA SERIES TRUST
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2000

6. SECURITY LENDING

As of June 30,  2000,  certain  Portfolios  had  loaned  securities  which  were
collateralized by short term investments.  Each Portfolio  receives  transaction
fees for providing  services in connection with the securities  lending program.
The risks to the Portfolios of securities  lending are that the borrower may not
provide  additional  collateral when required or return the securities when due.
The value of the securities on loan and the value of the related collateral were
as follows:

<TABLE>
<CAPTION>

Fund                                      Value of Securities  Value of Collateral
----                                      -------------------  -------------------
<S>                                       <C>                  <C>

Small Cap Stock                               $15,662,592          $16,242,249
Quality Bond                                  $ 6,960,136          $ 7,081,663
Select Equity                                 $12,018,263          $12,385,500
Large Cap Stock                               $12,684,051          $13,099,200
International Equity                          $10,784,238          $11,422,790
Bond Debenture                                $ 8,393,044          $ 8,583,656
Mid-Cap Value                                 $   232,967          $   241,320
Large Cap Research                            $ 3,839,734          $ 3,978,336
Developing Growth                             $ 2,994,457          $ 3,126,600
Lord Abbett Growth and Income                 $43,761,343          $45,495,615
</TABLE>

7. PROXY VOTING RESULTS

A special  meeting of the Funds'  shareholders  was held on January 6, 2000,  as
adjourned from December 23, 1999. The results of votes taken among  shareholders
on proposals before them are reported below.

PROPOSAL 1:

    To approve a New  Investment  Advisory  Agreement  between  Cova  Investment
    Advisory  Corporation  and Cova Series Trust,  such New Investment  Advisory
    Agreement to contain the same terms and conditions as the current Investment
    Advisory  Agreement  except for the dates of  execution,  effectiveness  and
    termination.

<TABLE>
<CAPTION>

Name of Portfolio                          FOR          AGAINST        ABSTAIN
-----------------                          ---          -------        -------
<S>                                  <C>              <C>           <C>

J.P. Morgan:
  Quality Bond                         8,691,406.774    79,946.014     198,606.356
  Small Cap Stock                      6,077,177.487    37,360.639     211,859.963
  Large Cap Stock                     12,184,212.280    75,152.574     306,007.895
  Select Equity                       14,886,139.727    84,172.180     409,902.260
  International Equity                 8,166,318.635    49,903.063     236,732.570
Lord, Abbett & Co.:
  Bond Debenture                      13,122,272.625    86,410.035     420,341.120
  Mid-Cap Value                        2,462,281.489     9,053.062      73,431.172
  Large Cap Research                   2,200,043.069         0.000      64,962.829
  Developing Growth                    2,032,302.306    17,915.644      72,575.772
  Lord Abbett Growth and Income       35,394,437.195   248,869.019   1,178,927.909
Mississippi Valley Advisors Inc.:
  Balanced                               622,428.276    18,133.335      23,004.638
  Equity Income                          458,726.574     2,578.520      11,462.263
  Growth & Income Equity               1,034,850.037         0.000      28,214.795
Riggs Bank:
  Riggs Stock                             11,942.215         0.000           0.000
  Riggs U.S. Government Securities        21,483.451         0.000           0.000
</TABLE>

<PAGE>

                               COVA SERIES TRUST
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2000

7. PROXY VOTING RESULTS - CONTINUED
PROPOSAL 2:

    To approve a New Sub-Advisory Agreement among Cova Investment Advisory
    Corporation, Cova Series Trust and J.P. Morgan Investment Management Inc.,
    such New Sub-Advisory Agreement to contain the same terms and conditions as
    the current Sub-Advisory Agreement except for the dates of execution,
    effectiveness and termination.

<TABLE>
<CAPTION>

Name of Portfolio                          FOR          AGAINST        ABSTAIN
-----------------                          ---          -------        -------
<S>                                  <C>              <C>           <C>

J.P. Morgan

  Quality Bond                         8,694,267.577    80,941.416     194,750.150
  Small Cap Stock                      6,077,447.504    52,260.865     196,689.720
  Large Cap Stock                     12,232,013.184    72,413.984     260,945.581
  Select Equity                       14,896,949.669    92,745.539     390,518.958
  International Equity                 8,143,073.567    63,584.094     246,296.607
</TABLE>

PROPOSAL 3:

    To  approve a New  Sub-Advisory  Agreement  among Cova  Investment  Advisory
    Corporation, Cova Series Trust and Lord, Abbett & Co., such New Sub-Advisory
    Agreement  to  contain  the  same  terms  and   conditions  as  the  current
    Sub-Advisory Agreement except for the dates of execution,  effectiveness and
    termination.

<TABLE>
<CAPTION>

Name of Portfolio                          FOR          AGAINST        ABSTAIN
-----------------                          ---          -------        -------
<S>                                  <C>              <C>           <C>

Lord, Abbett:
  Bond Debenture                      13,164,795.350    91,879.238     372,349.193
  Mid-Cap Value                        2,469,786.540     4,786.053      70,193.129
  Large Cap Research                   2,197,789.176         0.000      67,216.722
  Developing Growth                    2,044,088.035    14,413.495      64,242.193
  Lord Abbett Growth and Income       35,428,800.441   269,039.875   1,124,393.808
</TABLE>

PROPOSAL 4:

    To  approve a New  Sub-Advisory  Agreement  among Cova  Investment  Advisory
    Corporation,  Cova Series Trust and  Mississippi  Valley Advisors Inc., such
    New  Sub-Advisory  Agreement to contain the same terms and conditions as the
    current   Sub-Advisory   Agreement   except  for  the  dates  of  execution,
    effectiveness and termination.

<TABLE>
<CAPTION>

Name of Portfolio                          FOR          AGAINST        ABSTAIN
-----------------                          ---          -------        -------
<S>                                  <C>              <C>           <C>

Mississippi Valley Advisors Inc.:
  Balanced                               621,704.426    18,133.335      23,728.489
  Equity Income                          458,726.574         0.000      14,040.784
  Growth & Income Equity               1,029,055.878         0.000      34,008.954
</TABLE>

PROPOSAL 5:

    To  approve a New  Sub-Advisory  Agreement  among Cova  Investment  Advisory
    Corporation,  Cova Series Trust and Riggs Bank N.A.,  such New  Sub-Advisory
    Agreement  to  contain  the  same  terms  and   conditions  as  the  current
    Sub-Advisory Agreement except for the dates of execution,  effectiveness and
    termination.

<TABLE>
<CAPTION>

Name of Portfolio                          FOR          AGAINST        ABSTAIN
-----------------                          ---          -------        -------
<S>                                        <C>              <C>           <C>

Riggs Bank:
  Riggs Stock                             11,942.215         0.000           0.000
  Riggs U.S. Government Securities        21,483.451         0.000           0.000
</TABLE>

<PAGE>


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


Dear Contract Owner:

The stock market soared, dove, then rose again during the six months ended July
31, 2000, creating significant volatility among various sectors and individual
stocks. By the time the dust settled at the end of June, most major market
indices were mixed for the six-month period.

Bond prices, which move inversely to their yields, have risen in expectation of
a slowing economy due to higher short-term interest rates. Treasury yields
decreased in the first half of 2000. Over the course of the last six months, the
yield of the thirty year Treasury has decreased by nearly 58 basis points.

I encourage you to review the following report covering the past six months and
to contact us if you have any questions.



                                         Respectfully submitted,


                                         /s/ RICHARD C. PEARSON
                                         -------------------------------------
                                         Richard C. Pearson
                                         President


                                         [SECURITY FIRST TRUST LOGO]


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



<PAGE>   2
================================================================================


SECURITY FIRST TRUST:
T. ROWE PRICE GROWTH
AND INCOME SERIES AND
EQUITY SERIES

EQUITY MARKET OVERVIEW

        There have been signs during the past few months that momentum may have
begun to shift back toward quality companies with a history of earnings growth
and relatively high dividend yields, and we regard this development -- if it
continues --as a welcome return to reality in the equities market.

        The year began with a continuation of the pattern that characterized the
stock market through most of last year. In the first quarter, the
technology-heavy Nasdaq Composite led the way as the more aggressive market
sectors provided the strongest performance. In April and May, those stocks
experienced a sudden and sharp decline, and traditional value stocks provided
better relative performance. In June, the market under-went another reversal in
sentiment, with growth stocks rebounding from their spring decline. By the end
of July, the Standard and Poors 500 rose slightly while the Nasdaq Composite
suffered a modest loss. Within these indices, growth stocks generally fared
better than value stocks, and smaller and mid-cap shares outperformed the
largest-cap stocks.

EQUITY MARKET OUTLOOK

        After the shakeout of the past six months, the market ended up treading
water as investors digested a series of tightening moves by the Fed aimed at
slowing the pace of economic growth. In earlier reports we discussed the
de-linkage between stock prices and the earnings and dividend growth that
normally support them, since share prices have risen at a faster pace in recent
years. This gap began to close modestly during the recent period, with earnings
and dividend growth moving ahead while stocks declined in value. Despite the
improved performance of value stocks mentioned earlier, they remain very
inexpensive relative to their growth stock siblings. If history is any guide,
true value tends to reassert itself over time.


PORTFOLIO MANAGEMENT:
T. ROWE PRICE GROWTH
AND INCOME SERIES

        During the six-month period, the portfolio benefited from several
successful investments and suffered from some that did not work out as well. Our
holdings in the financial, consumer nondurables, and technology sectors were
generally good performers, while business services, transportation, and basic
materials were weaker overall.


                            GROWTH AND INCOME SERIES
                        SECTOR DIVERSIFICATION PIE CHART

<TABLE>
<S>                                          <C>
Utilities                                     5.3%
Capital Equipment                             4.1%
Consumer Non-Durables                        20.6%
Short-Term Securities                         3.4%
Consumer Services                            16.6%
Transportation                                5.9%
Energy                                       10.5%
Financial                                    16.9%
Consumer Cyclicals                            0.5%
Process Industries                           10.7%
Technology                                    5.5%
</TABLE>


        Among our major holdings were BP Amoco, Citigroup, American Home
Products, Abbott Laboratories, Disney, and Starwood Hotels & Resorts Worldwide.



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

                                       1


<PAGE>   3

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


--------------------------------------------------------------------------------
                             GROWTH & INCOME SERIES
                               15 LARGEST HOLDINGS
--------------------------------------------------------------------------------


<TABLE>
<CAPTION>
                                            Percentage of
Security                                      Portfolio
--------                                    -------------
<S>                                             <C>
BP Amoco PLC                                     3.9
Citigroup, Inc.                                  3.6
American Home Products                           2.0
Abbott Laboratories                              1.9
Disney Walt Company Holding Co.                  1.9
Starwood Hotel & Resort
  Worldwide, Inc.                                1.8
First Data Corp.                                 1.8
Kimberly-Clarke Corp.                            1.8
General Electric Co.                             1.7
Viacom, Inc. CL B                                1.7
Target Corp.                                     1.6
Boeing Company                                   1.5
Chubb Corp.                                      1.5
St. Paul Companies, Inc.                         1.4
Waste Management, Inc.                           1.4
                                               -----

           TOTAL                                29.5
                                               =====
</TABLE>

        The strategy we followed during the period was to invest in good
companies after the sell-off. Equity investors not only have high expectations
for future returns, but also little tolerance for any disappointing news
affecting their investments. As a result, the stocks of many quality companies
with solid earnings histories suffered in the downdraft.

        In this climate, we capitalized on the significant price declines in
several stocks to make new investments. Our experience suggests that investing
in strong companies after they lose much of their value is often a rewarding
move. This was our reason for purchases of Rockwell International, Gillette,
Microsoft, America Online, Black & Decker, and Motorola. Rockwell is the classic
value stock. Having fallen substantially in price, the stock sold for 10 times
earnings and sported a dividend yield of 3% --an attractive valuation for a
leading manufacturing company. Our other purchases share the common
characteristics of recent price weakness, strong market position, and attractive
valuations. Microsoft is a slightly unusual holding for us given our general
reluctance to invest in technology stocks for valuation reasons. Nonetheless,
after its highly publicized antitrust problems and stock price nosedive, we
though it was an opportune time to initiate a small position.

        Most of the portfolio sales were of successful investments whose
valuations reached unattractive levels as their share prices rose, which
diminished their appeal for us. Included among our major sales were Baker Hughes
and General Electric.

        The fund's holdings sell at a substantial discount to the overall
market. Our historical approach has been to invest in companies selling at
relatively low price/earnings ratios with attractive dividend yields and other
compelling valuation characteristics. Compared with the broad market, at the end
of June we had a portfolio of undervalued companies with good prospects over the
next few years.


PORTFOLIO MANAGEMENT:
EQUITY SERIES

        In this volatile market environment, the Security First Trust Equity
Series portfolio underperformed the Standard and Poors 500 Index for the
quarter. In particular, an overweight position in the technology sector and an
underweight position in the consumer staples sector early in the second quarter
hurt performance.


                                  EQUITY SERIES
                        SECTOR DIVERSIFICATION PIE CHART

<TABLE>
<S>                               <C>
Utilities                          8.2%
Capital Equipment                  6.3%
Consumer Non-Durables             14.9%
Consumer Services                 10.2%
Energy                             5.6%
Financial                         18.1%
Consumer Cyclicals                 0.5%
Process Industries                 1.9%
Technology                        34.3%
</TABLE>


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

                                       2
<PAGE>   4

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


        Stock selection also detracted from performance among the larger
positions in the portfolio while stock selection among the smaller positions in
the portfolio contributed positively to performance.

        During the last few months, we bought Alcatel, Anheuser Busch, Ericsson
and Mellon Financial Group. This group showed improving fundamentals and
attractive growth prospects. We sold Fleet Boston Financial Corp. due to
earnings uncertainty, sold Qualcomm because of deteriorating fundamentals and
sold Warner-Lambert because it was fully valued. As of the end of June, the top
ten holdings included Cisco Systems, General Electric, Intel and Microsoft.


--------------------------------------------------------------------------------
                                  EQUITY SERIES
                               15 LARGEST HOLDINGS
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                              Percentage of
     Security                                   Portfolio
     --------                                 -------------
<S>                                               <C>
Cisco Systems                                      4.8
General Electric                                   4.2
Intel Corp.                                        4.2
Citigroup, Inc.                                    4.1
SPDR Trust                                         3.4
Microsoft Corp.                                    3.2
American International Group                       2.8
Exxon Mobil Corp.                                  2.8
Nortel Networks Corp.                              2.7
Walmart Stores                                     2.5
EMC Mass Corp.                                     1.9
Merck & Co.                                        1.9
Pfizer, Inc.                                       1.8
Dell Computer Corp.                                1.8
Royal Dutch Petroleum Co. ADR                      1.8
                                                 -----

           TOTAL                                  43.9
                                                 =====
</TABLE>

        Going forward, the portfolio still maintains a value tilt with modes
overweight positions in the capital goods, energy and financial sectors relative
to the Standard and Poors 500 Index. Despite this value bias, the Portfolio
holds many companies that should benefit from the market's emphasis on companies
with strong earnings growth prospects.

SECURITY FIRST TRUST:
BOND SERIES AND U.S.
GOVERNMENT INCOME SERIES

FIXED-INCOME MARKET OVERVIEW

        The U.S. economy finally slowed from its rapid pace in the second
quarter as gains related to Y2K liquidity and preparations, bonus compensation
payments, unseasonably warm weather and tax receipts began to dissipate. While
the consumer continued to spend, it was clearly with less enthusiasm than the
first quarter, as retail sales declined significantly in the second quarter. A
slowdown in the manufacturing sector appeared as well, with the NAPM Purchasing
Managers Index falling to its lowest level in 18 months. While the economy is
surely slowing, inflation appears less clear. Secular trends such as improving
technology and globalization of labor markets continue to put downward pressure
on inflation. However, the sharp increase in oil and natural gas prices, along
with an upward trending core CPI and Personal Consumption Expenditure deflator,
suggest that cyclical inflationary pressures could continue to build even if the
economy slows to a more sustainable pace. In March, the Federal Reserve raised
both the overnight rate and the discount rate 0.25% to 6.0% and 5.5%,
respectively. Despite the sell-off in the equity market in April, in May
concerns about an overheating economy due to an increased shortage of labor and
rising oil prices led the Federal Reserve to rise rates another 0.50% to 6.5%

        Treasury yields decreased in the first half of 2000. Over the course of
the year so far, the yield of the 30-year Treasury has decreased by nearly 58
basis points (0.58%). The yield of the 10-Year Treasury posted a net decrease of
42 basis points (0.42%). We anticipate a continued flattening of the yield curve
as a result of an active Federal Reserve and potential Treasury repurchases of
long maturity debt.

        Mortgages posted positive returns during the first half of the year, but
trailed the broader market, which was led by the strong rally in the Treasury
market. As measured by the Lehman Brothers Mortgage Index, mortgages posted a
3.67% total return versus 3.99% for the Lehman Brothers Aggregate Index.
Strength in the housing market has continued unabated, leading



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


                                       3
<PAGE>   5
================================================================================


to more supply than expected, but in comparison to other spread sectors,
mortgages benefited from greater liquidity and higher credit quality. On a
relative valuation basis mortgages appear cheap, although uncertainty was
increased in the market by Treasury Undersecretary Gensler's testimony
concerning a bill seeking to end the quasi-governmental status of FNMA and
FHLMC. GNMAs performed well during the first quarter as a Treasury substitute,
since it is the only other asset class backed by the full faith and credit of
the U.S. Government.

FIXED-INCOME MARKET OUTLOOK

        While some imbalanced and potential inflationary pressures exist, data
points to slower economic growth and restrained inflation. We believe that the
Fed will refrain from tightening rates for the rest of the year.

PORTFOLIO MANAGEMENT:
BOND SERIES

        We manage the Bond Series portfolio with the objective of earning
superior total returns than broadly diversified investment quality bond
portfolios that are measured against the Lehman Aggregate Index. We seek to meet
this objective through a superior yield profile, diversification, capital
appreciation and minimal capital loss.

        During the first half of the Series' fiscal year (August 1, 1999 -
January 31, 2000), an extension of the bear market produced anemic returns (-14%
at the portfolio level). However, in the second half (February 1, 2000 - July
31, 2000) a bond market rally produced much more robust returns (4.49% at the
portfolio level).

        In addition, while reviewing those results one should bear in mind that
for the last year, risk involving fixed income securities has simply not been
rewarded. Treasury Bills -- the risk free asset class --have provided some of
the highest returns and the under-performance of riskier asset classes is
perhaps not surprising.

        The evolution of the portfolio structure over the last year has been a
reduction to our commitment to the Treasury sector, an increase in commitment to
the mortgage sector, reduced commitment to high yield and international issues
and our conservative duration posture.


                                   BOND SERIES
                          SECTOR DIVERSIFICATION CHART


<TABLE>
<S>                                     <C>
Corporate Bonds                         26.6%
Foreign Governments                      1.6%
Federal Agencies                        58.0%
U.S. Government Obligations             13.8%
</TABLE>


        During the last year mortgage spreads returned to levels not seen in the
last decade, and we took advantage of this by adding primarily GNMA securities
that offer the full faith and credit of the United States Government combined
with minimal prepayment risk. Offered the opportunity to add yield with no
credit risk, we increased our commitment by over 50% during the course of the
year.

        The high yield and international sectors suffered during the last year.
High yield was buffeted by higher rates, a slowing economy and increasing
downgrade and defaults. International markets suffered as the dollar continued
to show strength versus all currencies except the yen. We responded by cutting
our commitment. There are a number of high yield issuers that seem quite
attractive. We have moved to issues with good visibility, larger size and access
to the equity market. Internationally, we expect that the dollar's strength will
wane in the coming months and present us with new opportunities. In the meantime
caution is our watchword, and we will add to positions slowly.



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

                                       4
<PAGE>   6

PORTFOLIO MANAGEMENT:
U.S. GOVERNMENT
INCOME SERIES

        During the semi-annual period, the duration of the Portfolio remained
long relative to its benchmark for most of the first quarter. The Portfolio
ended the quarter with a duration of 5.75 versus 5.64 for the benchmark. We
reduced residential mortgage positions during the quarter in favor of
Treasuries/Agencies, although mortgages are our largest overweight position. The
Portfolio's residential mortgage exposure in the quarter decreased from 45% to
40%. We added slightly to Treasuries/Agencies in the quarter, although our
Treasury and agency allocation remains below the market weighting. The
Portfolio's exposure to Treasuries/Agencies decreased from 97.4% to 91.5% for
the quarter. We also had a slightly higher allocation to cash at the end of the
quarter. Looking forward, we are structuring the Portfolio to take advantage of
the intermediate-long part of the yield curve. Our yield curve structure in the
Portfolio emphasizes the 10- to 20-year part of the curve over the front-end.


                          U.S. GOVERNMENT INCOME SERIES
                          SECTOR DIVERSIFICATION CHART


<TABLE>
<S>                                     <C>
Corporate Bonds                          1.9%
Federal Agencies                        59.5%
Short-Term Securities                    6.6%
U.S. Government Obligations             32.0%
</TABLE>


PERFORMANCE OF SECURITY FIRST TRUST
GROWTH AND INCOME SERIES, BOND
SERIES, EQUITY SERIES AND U.S.
GOVERNMENT INCOME SERIES

        The following are the average annual and total returns for each series
for the period ending July 31, 2000, assuming an investment of $10,000 at

the start of the period, and redemption at the end of the period, with dividends
reinvested. These returns are based on past experience. Future values of shares
will fluctuate so that their redemption values may be more or less than original
cost.


<TABLE>
<CAPTION>
--------------------------------------------------------------------------------
                          Average Annual Total Returns
--------------------------------------------------------------------------------
     Fund                   1 Year         3 Years       5 Years        10 Years
--------------------------------------------------------------------------------
<S>                        <C>             <C>           <C>            <C>
     Growth and
       Income               -7.48%          6.17%         15.02%         13.37%
       Series(1)(2)
--------------------------------------------------------------------------------
     Bond                    3.29%          3.90%          5.30%          6.52%
       Series(1)(2)
--------------------------------------------------------------------------------
     Equity                  8.11%         13.74%         18.89%         N/A(*)
       Series(1)
--------------------------------------------------------------------------------
     U.S
       Government            5.99%          4.31%          5.18%         N/A(*)
       Income(1)
--------------------------------------------------------------------------------
     Consumer                3.61%          2.47%          2.51%          2.84%
       Price Index
--------------------------------------------------------------------------------
</TABLE>

     (*)  Funds were introduced as of May 1993.



<TABLE>
<CAPTION>
--------------------------------------------------------------------------------
                             Compound Total Returns
--------------------------------------------------------------------------------
      Fund                  1 Year        3 Years         5 Years       10 Years
--------------------------------------------------------------------------------
<S>                        <C>            <C>            <C>            <C>
     Growth and
      Income                -7.48%         19.68%         101.31%        250.74%
      Series(1)(2)
--------------------------------------------------------------------------------
     Bond                    3.29%         12.16%         29.46%         88.07%
      Series(1)(2)
--------------------------------------------------------------------------------
     Equity
      Series(1)              8.11%         47.14%         137.53%        N/A(*)
--------------------------------------------------------------------------------
     U.S
      Government             5.99%         13.50%         28.73%         N/A(*)
      Income(1)
--------------------------------------------------------------------------------
     Consumer                3.61%          7.59%         13.20%         32.32%
       Price Index
--------------------------------------------------------------------------------
</TABLE>


     (*)  Funds were introduced as of May 1993.

     (1)  Return is computed after deduction of all series expenses, but before
          deduction of actuarial risk charges and other fees of the variable
          annuity account.

     (2)  From inception to July 1983, Security First Investment Management
          Corporation reimbursed the Growth and Income Series for expenses in
          excess of the maximum expense limitation, and these reimbursements
          were repaid from August 1983 to July 1986. Likewise, the Bond Series
          was reimbursed for excess expenses from inception to July 1985, and
          these reimbursements were repaid from August 1985 to July 1993.
          Reimbursement of expenses to a series increases average annual total
          returns while repayments of such reimbursements reduces these returns.



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

                                       5
<PAGE>   7

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


     The following graphs set forth the historical performance of each series as
compared to a stated market index for the periods ended July 31:

   Comparison of Change in Value of $10,000 Investment in Security First Trust
     T. Rowe Price Growth and Income Series and Standard and Poors 500 Index
              Assuming Dividends and Distributions are Reinvested.


                                    [GRAPH]



                             10000            0
                             9500             550
                             10000            2000
                             10500            3000
                             11500            2500
                             13500            1500
                             15000            4000
                             17000            5000
                             25000            9000
                             28000            12000
                             38000            8000
                             35000            15000



  The performance indicated here may not be indicative of future performance.



   Comparison of Change in Value of $10,000 Investment in Security First Trust
 Bond Series, Lehman Government Bonds Index, and the Lehman Aggregate Bond Index
              Assuming Dividends and Distributions are Reinvested.




                                    [GRAPH]



        10000                         0                             0
        11000                         230                           242
        12500                         400                           400
        13000                         750                           750
        12750                         800                           800
        14000                         900                           1000
        15000                         900                           1000
        16000                         1000                          1000
        17000                         1200                          1000
        17500                         1500                          750
        18000                         2500                          500






The performance indicated here may not be indicative of future performance.



   Comparison of Change in Value of $10,000 Investment in Security First Trust
                 Equity Series and Standard and Poors 500 Index
              Assuming Dividends and Distributions are Reinvested.



                                    [GRAPH]



                       10000                         0
                       10000                         256
                       10040                         745
                       12000                         2014
                       12500                         3115
                       18000                         6500
                       25500                         9000
                       27500                         10000



   The performance indicated here may not be indicative of future performance.
                 (*)The Series commenced operations on 5/19/93.




   Comparison of Change in Value of $10,000 Investment in Security First Trust
   U.S. Government Income Series and Lehman Government and Intermediate Index
              Assuming Dividends and Distributions are Reinvested.



                                    [GRAPH]



                       10000                         0
                       10100                         0
                       10000                         100
                       10750                         150
                       11100                         400
                       12000                         500
                       12900                         750
                       13000                         1000
                       13750                         1250


   The performance indicated here may not be indicative of future performance.
                 (*)The Series commenced operations on 5/19/93.



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

                                       6
<PAGE>   8

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


SECURITY FIRST TRUST T. ROWE
PRICE GROWTH AND INCOME SERIES

     The graph and Per Share Data Table below illustrate the growth in per share
value for the period ending July 31, 2000, of one share of the Security First
Trust T. Rowe Price Growth and Income Series purchased on August 1, 1979, at a
price of $5.07, assuming that dividends and capital gains were reinvested.

     The results shown should not be considered a representation of the income
that may be earned by investing in the Series today. The value of variable
annuities funded by shares in this Series will be reduced by any actuarial risk
charges.

                        [GROWTH AND INCOME SERIES GRAPH]

                                 PER SHARE DATA


<TABLE>
<CAPTION>
                                                                 Per Share
                                                                 Value with                                  Cumulative
Calendar                 Net                  Dividend           Dividends &                                   Change
Year                    Asset                & Capital         Capital Gains              Yearly                from
Ending                  Value                   Gains            Reinvested               Change               8/1/79
--------                -----                ----------        -------------              ------             ----------
<S>                     <C>                    <C>                 <C>                    <C>                  <C>
1990                     6.25                   .44                 23.70                 -11.0                +367.5
1991                     7.69                   .24                 30.07                 +26.9                +493.1
1992                     8.17                   .22                 32.80                  +9.1                +546.9
1993                     9.12                   .22                 37.49                 +14.3                +639.4
1994                     9.05                   .32                 38.51                  +2.7                +659.6
1995                    11.52                   .34                 50.49                 +31.1                +895.8
1996                    13.18                   .83                 61.42                 +21.7               +1111.4
1997                    15.52                  1.25                 78.12                 +27.2               +1440.8
1998                    15.81                  1.29                 86.06                 +10.2               +1597.4
1999                    16.06                  1.06                 93.67                  +8.8               +1747.5
7/2000                  15.63                    --                 90.68                  -3.2               +1688.6
</TABLE>


SECURITY FIRST TRUST
BOND SERIES

     The graph and Per Share Data Table below illustrate the growth in per share
value for the period ending July 31, 2000, of one share of the Security First
Trust Bond Series purchased on August 1, 1979, at a price of $3.12, assuming
that dividends and capital gains were reinvested.

     The results shown should not be considered a representation of the income
that may be earned by investing in the Series today. The value of variable
annuities funded by shares in this Series will be reduced by any actuarial risk
charges.

                              [BOND SERIES GRAPH]

                                 PER SHARE DATA


<TABLE>
<CAPTION>
                                                              Per Share
                                                              Value with                                Cumulative
Calendar                Net                 Dividend          Dividends &                                 Change
Year                   Asset                & Capital        Capital Gains           Yearly                from
Ending                 Value                 Gains            Reinvested             Change               8/1/79
--------               -----               ----------        -------------           ------             ----------
<S>                    <C>                   <C>                <C>                   <C>                <C>
1990                    3.52                  .54                 8.76                 +4.4               +180.8
1991                    3.79                  .25                10.06                +14.8               +222.4
1992                    3.80                  .23                10.70                 +6.4               +242.9
1993                    3.94                  .22                11.72                 +9.5               +275.6
1994                    3.58                  .22                11.31                 -3.5               +262.5
1995                    3.94                  .24                13.21                +16.8               +323.4
1996                    3.82                  .24                13.58                 +2.8               +335.3
1997                    3.95                  .21                14.81                 +9.1               +374.6
1998                    4.03                  .21                15.92                 +7.5               +410.3
1999                    3.72                  .22                15.51                 -2.6               +397.1
7/2000                  3.84                   --                16.03                 +3.4               +413.8
</TABLE>




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

                                       7
<PAGE>   9

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


SECURITY FIRST TRUST
EQUITY SERIES

        The Per Share Data Table below illustrates the growth in per share value
for the period ending July 31, 2000, of one share of the Security First Trust
Equity Series purchased on May 19, 1993, at a price of $5.00, assuming that
dividends and capital gains were reinvested.

        The results shown should not be considered a representation of the
income that may be earned by investing in the Series today. The value of
variable annuities funded by shares in this Series will be reduced by any
actuarial risk charges.

                                 PER SHARE DATA


<TABLE>
<CAPTION>
                                                             Per Share
                                                             Value with                                 Cumulative
Calendar                Net               Dividend           Dividends &                                   Change
Year                   Asset             & Capital          Capital Gains            Yearly                from
Ending                 Value               Gains              Reinvested             Change               5/19/93
--------              ------             ---------          -------------            ------             ----------
<S>                   <C>                  <C>                  <C>                    <C>                 <C>
1993                  $ 5.15               $  .03               $ 5.18                 +3.6%                +3.6%+
1994                    4.78                  .05                 4.85                 -6.3                 -3.0
1995                    5.91                  .21                 6.21                +28.0                +24.2
1996                    6.45                  .55                 7.36                +18.5                +47.2
1997                    7.63                  .72                 9.52                +29.3                +90.4
1998                    7.89                 1.51                11.73                +23.2               +134.6
1999                    9.19                  .31                14.16                +20.7               +183.2
7/2000                  8.93                   --                13.73                 -3.0               +174.6
</TABLE>

+change from 5-19-93 to 12-31-93



SECURITY FIRST TRUST
U.S. GOVERNMENT INCOME SERIES

        The Per Share Data Table below illustrates the growth in per share value
for the period ending July 31, 2000, of one share of the Security First Trust
U.S. Government Income Series purchased on May 19, 1993, at a price of $5.00,
assuming the dividends and capital gains were reinvested.

        The results shown should not be considered a representation of the
income that may be earned by investing in the Series today. The value of
variable annuities funded by shares in this Series will be reduced by any
actuarial risk charges.


                                 PER SHARE DATA



<TABLE>
<CAPTION>
                                                              Per Share
                                                              Value with                                Cumulative
Calendar               Net                Dividend            Dividends &                                 Change
Year                  Asset              & Capital           Capital Gains           Yearly                from
Ending                Value                Gains             Reinvested             Change                5/19/93
--------              ------             ---------           -------------         ----------             -------
<S>                   <C>                  <C>                  <C>                    <C>                  <C> <C>
1993                  $ 5.04               $  .08               $ 5.11                 +2.2%                +2.2%(+)
1994                    4.74                  .14                 4.96                 -2.9                 -0.8
1995                    5.18                  .20                 5.63                +13.5                +12.6
1996                    5.14                  .22                 5.83                 +3.6                +16.6
1997                    5.26                  .24                 6.24                 +7.0                +24.8
1998                    5.25                  .40                 6.70                 +7.4                +34.0
1999                    4.83                  .29                 6.53                 -2.5                +30.6
7/2000                  5.10                   --                 6.90                 +5.7                +38.0
</TABLE>


+change from 5-19-93 to 12-31-93



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

                                       8
<PAGE>   10
================================================================================
                              SECURITY FIRST TRUST
                       STATEMENT OF ASSETS AND LIABILITIES
                                  JULY 31, 2000



<TABLE>
<CAPTION>
                                                                              T. Rowe Price
                                                                               Growth and                       U.S. Government
                                                                                 Income            Equity           Income
                                                            Bond Series          Series            Series           Series
                                                           -------------      -------------      -----------    ---------------

<S>                                                        <C>                 <C>               <C>            <C>
ASSETS
 Investments at market - Note A and Schedule I:
   Investment securities (cost:
     Bond Series - $22,623,192; Growth
     and Income Series - $279,333,808;
     Equity Series - $44,935,123;
     U.S. Government Income Series - $32,553,278)          $  22,203,630       $323,981,404      $58,124,170      $ 32,011,805

 Cash                                                            606,373            720,133        1,098,402            63,714
 Interest receivable                                             219,885              2,936            4,478           467,431
 Dividends receivable                                                               436,244           26,446
 Receivable for securities sold                                1,846,756                           1,218,552         2,102,505
                                                           -------------       ------------      -----------      ------------
                                                              24,876,644        325,140,717       60,472,048        34,645,455

LIABILITIES
 Payable for securities purchased                              1,614,601                           1,411,012         2,099,625
 Accrued expenses                                                 14,023             51,269           15,642            14,198
 Payable for capital shares redeemed                              19,729             33,871              882               304
 Payable to investment adviser - Note B                            6,947             97,241           28,309            10,653
 Payable for directors' fees                                         305              4,332              776               626
 Unrealized depreciation on foreign
   currency contracts                                              1,349
                                                           -------------       ------------      -----------      ------------
                                                               1,656,954            186,713        1,456,621         2,125,406

NET ASSETS
 Capital shares (authorized 100,000,000
   shares of $.01 par value for each series)                  24,156,181        261,640,068       41,153,313        32,937,994
 Undistributed net investment income                             876,932          3,412,895           35,302         1,113,498
 Undistributed net realized gain (loss)                       (1,392,512)        15,253,445        4,637,765          (989,970)
 Net unrealized appreciation (depreciation)
   of investments                                               (420,911)        44,647,596       13,189,047          (541,473)
                                                           -------------       ------------      -----------      ------------

                      NET ASSETS                           $  23,219,690       $324,954,004      $59,015,427      $ 32,520,049
                                                           =============       ============      ===========      ============

      Capital shares outstanding                               6,052,985         20,789,263        6,610,048         6,379,108

      Net asset value per share                            $        3.84       $      15.63      $      8.93      $       5.10
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================
                                       9
<PAGE>   11

================================================================================
                              SECURITY FIRST TRUST
                             STATEMENT OF OPERATIONS
                        FOR THE YEAR ENDED JULY 31, 2000



<TABLE>
<CAPTION>
                                                                         T. Rowe Price
                                                                           Growth and                         U.S. Government
                                                                             Income             Equity            Income
                                                         Bond Series          Series            Series             Series
                                                         -----------     --------------       -----------     ---------------
<S>                                                      <C>             <C>                 <C>             <C>
INVESTMENT INCOME
  Dividends                                                                $  6,810,679       $   607,061
  Interest                                               $ 1,685,659          1,273,872            52,216       $ 2,121,312
                                                         -----------       ------------       -----------       -----------
                                                           1,685,659          8,084,551           659,277         2,121,312
EXPENSES
  Custodian fees                                              16,947             50,938            22,847            18,950
  Adviser fees - Note B                                       84,927          1,199,868           329,031           129,811
  Management fees - Note B                                    36,397            514,229            89,736            48,679
  Printing expenses                                           16,391             31,743            13,490            14,542
  Insurance expenses                                           1,064             15,631             2,744             1,487
  Audit fees                                                   5,132              7,676             6,397             5,116
  Directors' fees and expenses                                 1,781             26,514             4,468             2,079
  Miscellaneous expenses                                         859              6,914             5,708             8,128
                                                         -----------       ------------       -----------       -----------
                                                             163,498          1,853,513           474,421           228,792
                                                         -----------       ------------       -----------       -----------
           NET INVESTMENT INCOME                           1,522,161          6,231,038           184,856         1,892,520

NET REALIZED AND UNREALIZED GAINS
  (LOSSES) ON INVESTMENTS - Notes A and C
  Net realized gain (loss) on sale of investments         (1,106,001)        20,126,873         5,002,057          (464,991)
  Net unrealized appreciation (depreciation) of:
    Investments during the period                            334,147        (55,204,755)         (545,090)          454,161
    Assets denominated in foreign currencies                  (1,349)
                                                         -----------       ------------       -----------       -----------
    Net gain (loss) on investments                          (773,203)       (35,077,882)        4,456,967           (10,830)
                                                         -----------       ------------       -----------       -----------
INCREASE (DECREASE) IN NET ASSETS
       RESULTING FROM OPERATIONS                         $   748,958       $(28,846,844)      $ 4,641,823       $ 1,881,690
                                                         ===========       ============       ===========       ===========
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================

                                       10
<PAGE>   12

================================================================================
                              SECURITY FIRST TRUST
                       STATEMENT OF CHANGES IN NET ASSETS
                        FOR THE YEAR ENDED JULY 31, 2000



<TABLE>
<CAPTION>
                                                                             T. Rowe Price
                                                                              Growth and                          U.S. Government
                                                                                Income              Equity             Income
                                                          Bond Series           Series              Series             Series
                                                          ------------       -------------       ------------     ---------------
<S>                                                       <C>                <C>                 <C>              <C>
OPERATIONS
  Net investment income                                   $  1,522,161       $   6,231,038       $    184,856       $  1,892,520
  Net realized gain (loss) on sale
    of investments                                          (1,106,001)         20,126,873          5,002,057           (464,991)
  Net unrealized appreciation (depreciation)
    during the period                                          332,798         (55,204,755)          (545,090)           454,161
                                                          ------------       -------------       ------------       ------------
  INCREASE (DECREASE) IN NET ASSETS
        RESULTING FROM OPERATIONS                              748,958         (28,846,844)         4,641,823          1,881,690
                                                          ------------       -------------       ------------       ------------
DISTRIBUTIONS TO SHAREOWNERS
  Net investment income                                     (1,410,330)         (6,182,728)          (360,159)        (1,836,952)
  Net realized gains                                                           (16,135,169)        (1,714,979)

CAPITAL SHARE TRANSACTIONS - NOTE D
  Reinvestment of net investment income
    distributed                                              1,410,330           6,182,728            360,159          1,836,952
  Reinvestment of net realized gains                                            16,135,169          1,714,979
  Sales of capital shares                                    3,319,764          19,704,012          1,705,091          2,282,843
  Redemptions of capital shares                             (5,566,736)        (35,014,349)        (5,644,649)        (3,957,033)
                                                          ------------       -------------       ------------       ------------
INCREASE (DECREASE) IN NET ASSETS
              FROM CAPITAL SHARE
                     TRANSACTIONS                             (836,642)          7,007,560         (1,864,420)           162,762
                                                          ------------       -------------       ------------       ------------
        TOTAL INCREASE (DECREASE)
                    IN NET ASSETS                           (1,498,014)        (44,157,181)           702,265            207,500
NET ASSETS
  BEGINNING OF YEAR                                         24,717,704         369,111,185         58,313,162         32,312,549
                                                          ------------       -------------       ------------       ------------
  END OF YEAR (including undistributed net
    investment income: Bond Series -$876,932;
    Growth and Income Series - $3,412,895;
    Equity Series - $35,302; U.S. Government
    Income Series - $1,113,498)                           $ 23,219,690       $ 324,954,004       $ 59,015,427       $ 32,520,049
                                                          ============       =============       ============       ============
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================

                                       11
<PAGE>   13

================================================================================
                              SECURITY FIRST TRUST
                       STATEMENT OF CHANGES IN NET ASSETS
                        FOR THE YEAR ENDED JULY 31, 1999


<TABLE>
<CAPTION>
                                                                          T. Rowe Price
                                                                            Growth and                          U.S. Government
                                                                              Income              Equity            Income
                                                         Bond Series          Series              Series            Series
                                                        ------------      --------------       ------------     ---------------
<S>                                                     <C>                <C>                 <C>                <C>
OPERATIONS
  Net investment income                                 $  1,222,895       $   5,764,382       $    398,609       $  1,803,367
  Net realized gain (loss) on sale
    of investments                                          (198,084)         17,734,362          1,354,678            (13,673)
  Net unrealized appreciation (depreciation)
    during the period                                       (968,222)         31,098,623          7,802,709         (1,476,045)
                                                        ------------       -------------       ------------       ------------
           INCREASE IN NET ASSETS
        RESULTING FROM OPERATIONS                             56,589          54,597,367          9,555,996            313,649
                                                        ------------       -------------       ------------       ------------
DISTRIBUTIONS TO SHAREOWNERS
  Net investment income                                     (968,742)         (5,234,796)          (449,055)        (1,847,027)
  Net realized gains                                        (207,719)        (18,412,869)        (8,668,236)          (597,259)

CAPITAL SHARE TRANSACTIONS - NOTE D
  Reinvestment of net investment income
    distributed                                              968,742           5,234,796            449,055          1,847,027
  Reinvestment of net realized gains                         207,719          18,412,869          8,668,236            597,259
  Sales of capital shares                                  9,504,353          37,641,014            793,709          2,362,361
  Redemptions of capital shares                           (2,777,630)        (13,568,724)        (6,839,695)        (4,454,380)
                                                        ------------       -------------       ------------       ------------
      INCREASE IN NET ASSETS FROM
       CAPITAL SHARE TRANSACTIONS                          7,903,184          47,719,955          3,071,305            352,267
                                                        ------------       -------------       ------------       ------------
        TOTAL INCREASE (DECREASE)
                    IN NET ASSETS                          6,783,312          78,669,657          3,510,010         (1,778,370)
NET ASSETS
  BEGINNING OF YEAR                                       17,934,392         290,441,528         54,803,152         34,090,919
                                                        ------------       -------------       ------------       ------------
  END OF YEAR (including undistributed net
    investment income: Bond Series - $765,101;
    Growth and Income Series - $3,364,585;
    Equity Series - $210,605; U.S. Government
    Income Series - $1,057,930)                         $ 24,717,704       $ 369,111,185       $ 58,313,162       $ 32,312,549
                                                        ============       =============       ============       ============
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================

                                       12
<PAGE>   14

================================================================================
                              SECURITY FIRST TRUST                    SCHEDULE I
                                   BOND SERIES
                            PORTFOLIO OF INVESTMENTS
                                  JULY 31, 2000

<TABLE>
<CAPTION>
                                                               Percentage
                                                               of Market
                                                                Value of                    Market
Fixed Maturities                                                Portfolio     Principal     Value
----------------                                               ----------     ---------     ------
<S>                                                            <C>            <C>          <C>
CORPORATE NOTES                                                   26.6%

Aerospace & Defense:                                               1.0%
    Boeing Co., 8.75%, 08/15/21                                                50,000      $ 56,688
    Lockheed Martin Corp., 7.75%, 05/01/26                                     90,000        86,063
    Tyco International, Ltd., 6.375%, 06/15/05                                 80,000        76,100
                                                                                           --------
                                                                                            218,851

Automobiles & Related:                                             2.1%
    Amerco., 8.80%, 02/04/05                                                  150,000       143,813
    Borg Warner Automotive, Inc., 6.5%, 02/15/09                              235,000       208,269
    Capital Auto Receivables Asset, 6.30%, 05/15/04                           125,000       123,628
                                                                                           --------
                                                                                            475,710

Banking:                                                           1.6%
    Dime Bancorp, Inc., 6.375%, 01/30/01                                      250,000       248,445
    HSBC Fin Nederland Bank, 7.40%, 04/15/03                                  100,000        99,750
                                                                                           --------
                                                                                            348,195

Chemicals and Allied Products:                                     0.8%
    Fort James Corp., 6.875%, 09/15/07                                        195,000       182,325

Electric Utilities:                                                1.9%
    CMS Energy Corp., 8.00%, 07/01/11                                         225,000       222,188
    National Rural Utilities, 6.50%, 09/15/02                                 100,000        98,875
    Public Service Electric & Gas Co., 6.25%, 01/01/07                        100,000        92,750
                                                                                           --------
                                                                                            413,813
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================

                                       13
<PAGE>   15

================================================================================
                               SECURITY FIRST TRUST                   SCHEDULE I
                                   BOND SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>
                                                             Percentage
                                                              of Market
                                                              Value of                      Market
Fixed Maturities                                              Portfolio     Principal       Value
----------------                                             ----------     ---------      ----------
<S>                                                          <C>            <C>            <C>
CORPORATE NOTES (Continued)

Finance & Credit:                                                7.5%
    G.E. Capital Mortgage Svcs., Inc., 6.25%, 12/25/28                        245,861      $  169,644
    G.E. Capital Mortgage Svcs., Inc., 6.50%, 04/25/29                        305,696         208,240
    Honda Auto Lease Trust, 6.45%, 09/16/02                                   325,000         322,943
    Hayes Lemerz International, Inc., 8.25%, 12/15/08                          50,000          43,500
    Northwest Asset Corp., 6.75%, 05/25/29                                    246,974         178,864
    Merrill Lynch Mtg. Investment, Inc., 7.56%, 09/15/09                      115,000         113,850
    Salomon Smith Barney, Inc., 7.375%, 05/15/07                              300,000         291,750
    Texaco Capital, Inc., 5.5%, 01/15/09                                      220,000         194,700
    Valero Pass-Through Asset Trust, 6.75%, 12/15/02                          140,000         135,450
                                                                                           ----------
                                                                                            1,658,941

Food & Beverages:                                                0.4%
    Archer Daniels Midland Co., 6.625%, 05/01/29                              120,000         102,150

Forest Products:                                                 0.4%
    Noranda Forest, Inc., 7.50%, 07/15/03                                     100,000          98,625

Health Services:                                                 0.3%
    Tenet Healthcare Corp., 7.875%, 01/15/03                                   70,000          68,950

Insurance Carriers:                                              1.2%
    Conseco, Inc., 6.40%, 06/15/01                                            200,000         169,000
    Prudential Insurance Co. America, 6.875%, 04/15/03                        100,000          98,125
                                                                                           ----------
                                                                                              267,125
Media & Communications:                                          1.5%
    CSC Holdings, Inc., 8.125%, 07/15/2009                                     25,000          24,594
    Isle of Capri Casinos, Inc., 8.75%, 04/15/09                              100,000          91,500
    Liberty Media Corp., 7.875%, 07/15/09                                     150,000         145,875
    Metromedia Fiber Network, Inc., 10.00%, 12/15/09                           70,000          68,250
                                                                                           ----------
                                                                                              330,219
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================

                                       14
<PAGE>   16

================================================================================
                               SECURITY FIRST TRUST                   SCHEDULE I
                                   BOND SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>
                                                     Percentage
                                                      of Market
                                                      Value of                          Market
Fixed Maturities                                      Portfolio       Principal         Value
-----------------                                    ----------       ---------      -----------
<S>                                                  <C>              <C>            <C>
CORPORATE NOTES (Continued)

Miscellaneous Business Services:                        0.5%
    Allied Waste North America, 7.875%, 01/0/09                        115,000       $   102,063

Miscellaneous Consumer Products:                        2.5%
    American Standard, Inc., 7.375%, 04/15/05                           45,000            42,525
    Jones Apparel Group, Inc., 7.875%, 06/15/06                        230,000           219,937
    S C International Service, Inc., 9.25%, 09/01/07                    60,000            57,375
    WMX Technologies, Inc., 7.125%, 06/15/01                           250,000           245,625
                                                                                     ------------
                                                                                         565,462

Oil and Gas Extraction:                                 1.6%
    Apache Corp., 7.70%, 03/15/26                                      155,000           153,063
    Quaker State Corp., 6.625%, 10/15/05                               100,000            96,375
    Tosco Corp., 8.125%, 02/15/2030                                    100,000           101,500
                                                                                     ------------
                                                                                         350,938

Telephone Communication:                                1.9%
    Allegiance Telecom, Inc., 0.00%, 02/15/08                           25,000            18,625
    Charter Communications Holdings, 8.625%, 04/01/09                  100,000            88,000
    Crown Castle International, 0.00%, 05/15/11                         75,000            47,250
    GTE Corp., 6.94%, 04/15/28                                         100,000            90,121
    Global Crossing Holdings, Ltd., 9.625%, 05/15/08                   100,000            98,250
    US West Communications, Inc., 7.50%, 06/15/23                       80,000            73,900
                                                                                     ------------
                                                                                         416,146

Transportation:                                         1.4%
    Canadian National Railway Co., 6.90%, 07/15/28                     165,000           145,200
    Newport News Shipbuilding, Inc.,  9.25% 12/01/06                    60,000            60,600
    Norfolk Southern Corp., 7.80%, 05/15/27                            100,000            98,250
                                                                                     ------------
                                                                                         304,050
                                                                                     ------------
                              TOTAL CORPORATE NOTES
                                   (COST $6,195,796)                                   5,903,563
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================

                                       15
<PAGE>   17

================================================================================
                              SECURITY FIRST TRUST                    SCHEDULE I
                                   BOND SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>
                                                     Percentage
                                                      of Market
                                                      Value of                         Market
Fixed Maturities                                      Portfolio      Principal         Value
-----------------                                    -----------     ---------       -----------
<S>                                                  <C>             <C>             <C>
FEDERAL AGENCIES                                        58.0%

Federal Home Loan Mortgage Corp.:                       0.2%
    9.50%, 04/01/19                                                     26,287       $    27,346
    9.00%, 06/01/19                                                     13,352            13,811
                                                                                     ------------
                                                                                          41,157

Federal National Mortgage Assn.:                        10.8%
    6.625%, 01/15/02                                                 1,835,000         1,828,908
    7.00%, 09/01/10                                                    149,495           146,831
    7.00%, 05/01/12                                                    132,560           130,197
    6.50%, 03/01/13                                                    290,404           280,510
    7.50%, 08/25/21                                                      9,069             9,086
                                                                                     ------------
                                                                                       2,395,532

Government National Mortgage Assn.:                     47.0%
      9.00%, 04/15/09                                                    2,174             2,227
      9.00%, 05/15/09                                                   11,631            11,915
      9.00%, 05/15/09                                                    3,477             3,562
      9.00%, 05/15/09                                                    2,752             2,819
      9.00%, 05/15/09                                                    1,061             1,087
      9.00%, 05/15/09                                                    1,599             1,638
     11.25%, 09/15/15                                                   78,115            85,511
     11.50%, 11/15/15                                                    9,611            10,662
     10.00%, 06/15/17                                                   21,329            22,782
      9.25%, 07/15/17                                                    7,003             7,200
     10.00%, 11/15/17                                                    7,615             8,134
     11.50%, 02/15/18                                                    3,244             3,599
     10.00%, 03/15/19                                                   23,635            25,245
     10.00%, 03/15/20                                                   13,654            14,584
      9.25%, 05/15/20                                                   29,390            30,216
      9.25%, 05/15/21                                                   86,986            89,432
      9.25%, 06/15/21                                                   21,090            21,683
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================

                                       16
<PAGE>   18

================================================================================
                               SECURITY FIRST TRUST                   SCHEDULE I
                                   BOND SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>
                                                     Percentage
                                                      Of Market
                                                      Value of                           Market
Fixed Maturities                                      Portfolio       Principal          Value
-----------------                                    ----------       ---------      -----------
<S>                                                  <C>              <C>            <C>
FEDERAL AGENCIES (Continued)

Government National Mortgage Assn. (Continued)
    7.00%, 08/15/23                                                     70,120       $    68,213
    7.50%, 06/15/23                                                     79,457            78,836
    7.50%, 10/15/23                                                    117,086           116,170
    7.00%, 01/15/24                                                    113,194           110,116
    7.00%, 03/15/24                                                     78,222            76,095
    7.00%, 01/15/25                                                    350,914           341,590
    9.50%, 01/15/25                                                     10,583            10,983
    9.50%, 05/15/25                                                      7,044             7,310
    7.00%, 02/15/26                                                    462,666           450,086
    7.50%, 09/15/26                                                    163,631           162,351
    8.00%, 05/15/27                                                    196,047           197,884
    6.50%, 04/15/28                                                    731,865           694,810
    7.00%, 05/15/28                                                    339,969           330,726
    7.00%, 06/15/28                                                    298,407           290,293
    6.50%, 10/15/28                                                  1,760,691         1,671,548
    6.50%, 11/15/28                                                    504,356           478,821
    6.50%, 01/15/29                                                    233,482           221,661
    6.50%, 03/15/29                                                    261,925           248,663
    6.50%, 04/15/29                                                    245,761           233,318
    6.50%, 05/15/29                                                    937,928           891,031
    6.50%, 05/15/29                                                    272,923           259,276
    6.50%, 06/15/29                                                    149,737           142,156
    6.50%, 07/15/29                                                    653,751           620,652
    8.00%, 07/15/29                                                    157,641           159,118
    7.00%, 08/15/29                                                    988,686           961,803
    7.50%, 09/15/29                                                    543,844           539,592
    8.00%, 09/15/29                                                    246,506           248,816
    8.00%, 01/15/30                                                    252,752           255,120
    8.00%, 06/15/30                                                    229,799           231,885
                                                                                  ---------------
                                                                                      10,441,219
                                                                                  ---------------
                              TOTAL FEDERAL AGENCIES
                                  (COST $13,094,895)                                  12,877,908
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================

                                       17
<PAGE>   19

================================================================================
                               SECURITY FIRST TRUST                   SCHEDULE I
                                   BOND SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>
                                                     Percentage
                                                      of Market
                                                      Value of                         Market
Fixed Maturities                                      Portfolio     Principal          Value
-----------------                                    ----------     ---------        -----------
<S>                                                  <C>            <C>              <C>
U.S. GOVERNMENT OBLIGATIONS                             13.8%

U.S. Treasury Bonds:                                    3.4%
    6.625%, 02/15/27                                                   260,000       $   280,067
    5.25%, 02/15/29                                                    520,000           469,622
                                                                                     ------------
                                                                                         749,689

U.S. Treasury Notes:                                    10.4%
    3.375%, 01/15/07                                                   316,839           305,252
    5.50%, 05/15/09                                                  1,385,000         1,327,869
    6.00%, 08/15/09                                                    675,000           670,565
                                                                                     ------------
                                                                                       2,303,686
                                                                                     ------------

                   TOTAL U.S. GOVERNMENT OBLIGATIONS
                                   (COST $2,969,151)                                   3,053,375

FOREIGN GOVERNMENT  OBLIGATIONS                         1.6%

Argentina Rep, 0.00%, 03/31/05                                         400,000           368,784
                                                                                     ------------

               TOTAL FOREIGN  GOVERNMENT OBLIGATIONS
                                     (COST $363,350)                                     368,784
                                                                                     ------------

                                   TOTAL INVESTMENTS
                                  (COST $22,623,192)   100.0%                         22,203,630
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================

                                       18
<PAGE>   20

================================================================================
                               SECURITY FIRST TRUST                   SCHEDULE I
                                   BOND SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>
                                                        Percentage
                                                         Of Market
                                                         Value of                     Market
 Forward Foreign Currency Contracts                      Portfolio     Principal      Value
-----------------------------------                     ----------     ---------    -----------
<S>                                                     <C>            <C>          <C>
CONTRACTS TO BUY

557,000 Canadian Dollars (Settlement Date 08/09/00;
     Payable amount $377,627; Market value $376,922)                                 $     (705)
25,000 Euro Dollars (Settlement Date 08/22/00;
     Payable amount $23,739; Market value $23,095)                                         (644)
                                                                                     ------------
                                                                                         (1,349)

Other assets less liabilities                                                          1,017,409
                                                                                     ------------

                                          NET ASSETS                                 $23,219,690
                                                                                     ============
</TABLE>
The accompanying notes are an integral part of these financial statements.
================================================================================

                                       19
<PAGE>   21

================================================================================
                               SECURITY FIRST TRUST                   SCHEDULE I
                     T. ROWE PRICE GROWTH AND INCOME SERIES
                            PORTFOLIO OF INVESTMENTS
                                  JULY 31, 2000

<TABLE>
<CAPTION>

                                                     Percentage
                                                      of Market
                                                      Value of         No. of         Market
Equity Securities                                     Portfolio        Shares          Value
-----------------                                    ----------       --------      ------------
<S>                                                  <C>              <C>           <C>
CAPITAL EQUIPMENT                                       4.1%

Electrical  Equipment:                                  4.1%
    Black & Decker Corp.                                                68,200      $  2,536,187
    General Electric Co.                                               105,000         5,400,938
    Hubbell, Inc. Class B                                               60,000         1,447,500
    Stanley Works                                                      150,000         3,928,125
                                                                                    -------------
                                                                                      13,312,750

CONSUMER CYCLICALS                                      0.5%

Automobiles & Related:                                  0.5%
    Genuine Parts Co.                                                   80,000         1,605,000

CONSUMER NONDURABLES                                   20.6%

Food & Beverages:                                       6.4%
    Anheuser-Busch Company, Inc.                                        50,000         4,025,000
    Campbell Soup Co.                                                  100,000         2,650,000
    General Mills, Inc.                                                108,000         3,712,500
    Hershey Foods, Inc.                                                 70,000         3,237,500
    McCormick & Co.                                                    100,000         2,931,250
    Pepsico, Inc.                                                       50,000         2,290,625
    Ralston Purina Group                                               100,000         2,018,750
                                                                                    -------------
                                                                                      20,865,625

Health Services:                                        0.7%
    Baxter International, Inc.                                          30,000         2,332,500

Miscellaneous Consumer Products:                        5.5%
    Colgate Palmolive Co.                                               60,000         3,341,250
    Eastman  Kodak Company                                              60,000         3,292,500
    Fortune Brands, Inc.                                               120,000         2,700,000
    Gillette Co.                                                        51,300         1,497,318
</TABLE>

These accompanying notes are an integral part of these financial statements.
================================================================================

                                       20
<PAGE>   22

================================================================================
                               SECURITY FIRST TRUST                   SCHEDULE I
                     T. ROWE PRICE GROWTH AND INCOME SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>

                                                     Percentage
                                                      of Market
                                                      Value of         No. of         Market
Equity Securities                                     Portfolio        Shares          Value
------------------                                   ----------       --------      ------------
<S>                                                  <C>              <C>           <C>
CONSUMER NONDURABLES (Continued)

Miscellaneous Consumer Products (Continued)
    Int'l. Flavors & Fragrance                                         100,000      $  2,675,000
    Owens Corning Fiber                                                 70,000           385,000
    Philip Morris Companies, Inc.                                      100,000         2,525,000
    UST, Inc.                                                          100,000         1,450,000
                                                                                    -------------
                                                                                      17,866,068
Pharmaceuticals:                                        8.0%
    Abbott Laboratories                                                150,000         6,243,750
    American Home Products Corporation                                 125,000         6,632,812
    Johnson & Johnson                                                   45,000         4,187,813
    Merck & Co.                                                         27,500         1,971,406
    Pharmacia Corporation                                               59,500         3,257,625
    Schering-Plough Corp.                                               80,000         3,455,000
                                                                                    -------------
                                                                                      25,748,406

CONSUMER SERVICES                                      16.6%

Entertainment & Leisure:                                3.1%
    Hilton Hotels Corp.                                                400,000         4,100,000
    Starwood Hotel & Resort Worldwide, Inc.                            175,000         5,971,875
                                                                                    -------------
                                                                                      10,071,875

General Merchandise Stores:                             6.6%
    Albertsons, Inc.                                                   125,000         3,773,437
    May Department Stores Co.                                           58,000         1,377,500
    Neiman-Marcus Group, Inc.*                                          90,000         2,970,000
    Nordstrom, Inc.                                                     67,000         1,172,500
    Penney J C Co.                                                      50,000           806,250
    Target Corp.                                                       180,000         5,220,000
    Toys R Us, Inc.*                                                   250,000         4,125,000
    Tupperware Corp.                                                   100,000         1,943,750
                                                                                    -------------
                                                                                      21,388,437
</TABLE>

* Non-income producing
The accompanying notes are an integral part of these financial statements.
================================================================================

                                       21
<PAGE>   23

================================================================================
                               SECURITY FIRST TRUST                   SCHEDULE I
                     T. ROWE PRICE GROWTH AND INCOME SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>

                                                     Percentage
                                                      of Market
                                                      Value of         No. of          Market
Equity Securities                                     Portfolio        Shares          Value
-----------------                                    -----------      --------      ------------
<S>                                                  <C>              <C>           <C>
CONSUMER SERVICES (Continued)

Media & Communications:                                 5.5%
    Walt Disney Company Holding Co.                                    156,300      $  6,046,855
    Knight Ridder, Inc.                                                 60,000         3,127,500
    Meredith Corp.                                                      60,000         1,908,750
    Readers Digest Assn., Inc.                                          35,000         1,194,375
    Viacom, Inc. CL B *                                                 81,375         5,396,180
                                                                                    -------------
                                                                                      17,673,660

Miscellaneous Business Services:                        1.4%
    Waste Management, Inc.                                             250,000         4,671,875

ENERGY                                                 10.5%

Oil And Gas Extraction:                                10.5%
    Amerada Hess Corp.                                                  65,000         3,932,500
    BP Amoco PLC.                                                      241,532        12,635,143
    Baker Hughes, Inc.                                                 131,200         4,542,800
    Chevron Corp.                                                       40,000         3,160,000
    Exxon Mobil Corp.                                                   57,122         4,569,760
    Texaco, Inc.                                                        30,600         1,512,788
    Unocal Corp.                                                       125,000         3,781,250
                                                                                    -------------
                                                                                      34,134,241

FINANCIAL                                              16.9%

Banking:                                                6.6%
    Bank One Corp.                                                     110,000         3,499,375
    Chase Manhattan Corp.                                               45,000         2,235,938
    Firstar Corp.*                                                     175,000         3,456,250
    Mellon Financial Corp.                                             100,000         3,768,750
    National City Corp.                                                100,000         1,775,000
    Washington Mutual, Inc.                                            120,000         3,855,000
</TABLE>

* Non-income producing
The accompanying notes are an integral part of these financial statements.
================================================================================

                                       22
<PAGE>   24

================================================================================
                         SECURITY FIRST TRUST SCHEDULE I
                     T. ROWE PRICE GROWTH AND INCOME SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>

                                                     Percentage
                                                      of Market
                                                      Value of          No. of          Market
Equity Securities                                     Portfolio         Shares          Value
-----------------                                    ----------        --------     -------------
<S>                                                  <C>               <C>          <C>
FINANCIAL (Continued)

Banking  (Continued)
    Wells Fargo & Co.                                                   66,660      $  2,753,891
                                                                                    -------------
                                                                                      21,344,204
Federal Agencies:                                       0.7%
    Freddie Mac                                                         60,000         2,366,250

Financial Services:                                     5.2%
    H&R Block, Inc.                                                     60,000         1,920,000
    Citigroup, Inc.                                                    165,547        11,681,410
    J.P. Morgan & Co.                                                   25,000         3,337,500
                                                                                    -------------
                                                                                      16,938,910

Insurance Carriers:                                     4.4%
    Chubb Corp.                                                         65,000         4,810,000
    Loews Corp.                                                         30,000         1,882,500
    St. Paul Companies, Inc.                                           105,136         4,671,981
    UnumProvident Corp.                                                125,000         2,875,000
                                                                                    -------------
                                                                                      14,239,481

PROCESS INDUSTRIES                                     10.7%

Chemicals and Allied Products:                          7.0%
    Dow Chemical Co.                                                    90,000         2,587,500
    Dupont Co.                                                          50,000         2,265,625
    Fort James Corp.                                                   125,000         3,820,313
    Great Lakes Chemical Corp.                                         100,000         2,937,500
    Hercules, Inc.                                                     130,000         1,941,875
    Imperial Chemical ADR                                              100,000         2,868,750
    Minnesota Mining & Manufacturing Co.                                38,300         3,449,394
    Pall Corp.                                                         125,000         2,593,750
                                                                                    -------------
                                                                                      22,464,707
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================
                                       23
<PAGE>   25
================================================================================
                               SECURITY FIRST TRUST                  SCHEDULE I
                     T. ROWE PRICE GROWTH AND INCOME SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000


<TABLE>
<CAPTION>
                                                      Percentage
                                                      of Market
                                                       Value of                   No. of          Market
Equity Securities                                     Portfolio                   Shares          Value
-----------------                                     ---------                   ------          -----

PROCESS INDUSTRIES (Continued)

<S>                                                   <C>                         <C>          <C>
Forest Products:                                         0.4%
      Weyerhaeuser Co.                                                             30,000      $   1,370,625

Metal Mining:                                            1.0%
      Newmont Mining Corp.                                                         75,000          1,331,250
      Phelps Dodge Corp.                                                           50,000          2,034,375
                                                                                               -------------
                                                                                                   3,365,625

Paper And Allied Products:                               2.3%
      Kimberly-Clark Corp.                                                        100,000          5,743,750
      International Paper Co.                                                      47,278          1,607,452
                                                                                               -------------
                                                                                                   7,351,202

TECHNOLOGY                                               5.5%

Computer and Office Equipment:                           5.5%
      America Online, Inc.*                                                        40,000          2,132,500
      BMC Software, Inc.*                                                         100,000          1,887,500
      Computer Associates International, Inc.                                      75,000          1,860,938
      First Data Corp.                                                            125,000          5,757,813
      Microsoft Corp.                                                              40,000          2,792,500
      Motorola, Inc.                                                               50,000          1,653,125
      Xerox Corp.                                                                 120,000          1,785,000
                                                                                               -------------
                                                                                                  17,869,376
TRANSPORTATION                                           5.9%

Aerospace and Defense:                                   3.8%
      Boeing Company                                                              100,000          4,900,000
      Lockheed Martin Corp.                                                       100,000          2,812,500
      Raytheon Co. CL B                                                           100,000          2,425,000
      Rockwell International Corp.                                                 60,000          2,103,750
                                                                                               -------------
                                                                                                  12,241,250
</TABLE>
*Non-income producing
The accompanying notes are an integral part of these financial statements.
================================================================================
                                       24
<PAGE>   26


================================================================================
                               SECURITY FIRST TRUST                  SCHEDULE I
                     T. ROWE PRICE GROWTH AND INCOME SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>

                                        Percentage
                                        of Market
                                         Value of         No. of        Market
Equity Securities                       Portfolio         Shares         Value
-----------------                       ---------         ------         -----
<S>                                     <C>              <C>         <C>
TRANSPORTATION (Continued)

Railroad Transportation:                   2.1%
      Norfolk Southern Corp.                             200,000     $  3,725,000
      Union Pacific Corp.                                 70,000        3,023,125
                                                                     ------------
                                                                        6,748,125

UTILITIES                                  5.3%

Telephone Communication:                   2.4%
      AT&T Co.                                            30,000          928,125
      SBC Communications, Inc.                           104,865        4,463,317
      Verizon Communications, Inc.                        48,800        2,293,600
                                                                     ------------
                                                                        7,685,042

Utility Holding Companies:                 2.9%
      Edison International                                50,000          984,375
      Niagara Mohawk Holdings, Inc.*                     137,500        1,830,468
      Peco Energy Co.                                     50,000        2,134,375
      Scottish Power PLC*                                 40,600        1,344,875
      Unicom Corp.                                        75,000        3,079,688
                                                                     ------------
                                                                        9,373,781
                                                                     ============

        TOTAL EQUITY SECURITIES
             (COST $268,381,419)                                      313,029,015
</TABLE>


*Non-income producing
The accompanying notes are an integral part of these financial statements.
================================================================================

                                       25
<PAGE>   27

================================================================================
                               SECURITY FIRST TRUST                  SCHEDULE I
                     T. ROWE PRICE GROWTH AND INCOME SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000


<TABLE>
<CAPTION>

                                                                   Percentage
                                                                   of Market
                                                                     Value of                     Market
Short-Term Investments                                              Portfolio   Principal          Value
----------------------                                             -----------  ----------     -------------

<S>                                                                <C>          <C>             <C>
SHORT-TERM INVESTMENTS                                                 3.4%

Commercial Paper:                                                      3.4%
      Ciesco L.P, 6.55%, 08/17/2000                                              5,000,000      $  4,985,340
      Knight Ridder Inc., 6.54%, 08/31/2000                                      6,000,000         5,967,049
                                                                                                ------------

                                   TOTAL SHORT-TERM INVESTMENTS
                                             (COST $10,952,389)                                   10,952,389
                                                                                                ------------

                                              TOTAL INVESTMENTS
                                            (COST $279,333,808)      100.0%                      323,981,404

Other assets less liabilities                                                                        972,600
                                                                                                ------------

                                                     NET ASSETS                                $ 324,954,004
                                                                                               =============
</TABLE>



*Non-income producing
The accompanying notes are an integral part of these financial statements.
================================================================================
                                       26


<PAGE>   28
================================================================================
                              SECURITY FIRST TRUST                   SCHEDULE I
                                  EQUITY SERIES
                            PORTFOLIO OF INVESTMENTS
                                  JULY 31, 2000
<TABLE>
<CAPTION>

                                              Percentage
                                              of Market
                                               Value of      No. of        Market
Equity Securities                             Portfolio      Shares         Value
-----------------                            -----------    --------     -----------
<S>                                          <C>            <C>          <C>
CAPITAL EQUIPMENT                                6.3%

Aerospace & Defense:                             1.1%
      Boeing Company                                           4,400     $   215,600
      Tyco International, Ltd.                                 8,100         433,350
                                                                         -----------
                                                                             648,950
Electrical Equipment:                            4.2%
      General Electric Co.                                    47,600       2,448,425

Machinery:                                       1.0%
      Illinois Tool Works, Inc.                                9,600         549,600

CONSUMER NONDURABLES                            14.9%

Food & Beverages:                                3.4%
      Anheuser-Busch Company, Inc.                             9,700         780,850
      Coca Cola                                               13,800         846,112
      Pepsico, Inc.                                            7,400         339,013
                                                                         -----------
                                                                           1,965,975

Health Services:                                 0.7%
      Medtronic, Inc.                                          7,900         403,394

Miscellaneous Consumer Products:                 1.3%
      McDonalds  Corp.                                        10,300         324,450
      Proctor & Gamble Co.                                     7,200         409,500
                                                                         -----------
                                                                             733,950

Pharmaceuticals:                                 9.5%
      American Home Products Co.                              12,000         636,750
      Amgen, Inc.*                                             6,000         389,625
      Johnson & Johnson                                       10,300         958,544
      Lilly Eli & Co.                                          7,800         810,225
      Merck & Co.                                             15,100       1,082,481
</TABLE>

*Non-income producing
The accompanying notes are an integral part of these financial statements.
================================================================================
                                       27

<PAGE>   29
================================================================================
                              SECURITY FIRST TRUST                   SCHEDULE I
                                  EQUITY SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>

                                               Percentage
                                               of Market
                                                Value of        No. of          Market
Equity Securities                              Portfolio        Shares           Value
-----------------                             ------------     -------       ------------

<S>                                           <C>              <C>           <C>
CONSUMER NONDURABLES (Continued)

Pharmaceuticals (Continued)
      Pfizer, Inc.                                               24,475      $  1,055,484
      Schering Plough Corp.                                      13,800           595,988
                                                                             ------------
                                                                                5,529,097

CONSUMER CYCLICALS                                0.5%

Automobiles & Related:                            0.5%
      Ford Motor Co.                                              6,400           298,000

CONSUMER SERVICES                                10.2%

General Merchandise Stores:                       5.2%
      Costco Wholesale Corp.*                                    14,300           465,644
      Gap, Inc.                                                   8,300           297,244
      Home Depot, Inc.                                           16,450           851,288
      Walmart Stores                                             26,000         1,428,375
                                                                             ------------
                                                                                3,042,551

Media & Communications:                           5.0%
      A T & T Corp Liberty Media Group                           15,400           342,650
      Clear Channel Communication, Inc.*                         10,500           799,969
      Walt Disney Company Holding Co.                            14,000           541,625
      Time Warner, Inc.                                           7,600           582,825
      Viacom, Inc. CL B *                                         9,154           607,025
                                                                             ------------
                                                                                2,874,094

ENERGY                                            5.6%

Oil And Gas Extraction:                           5.6%
      Exxon Mobil Corp.                                          20,528         1,642,240

</TABLE>

*Non-income producing
The accompanying notes are an integral part of these financial statements.
================================================================================

                                       28
<PAGE>   30
================================================================================
                              SECURITY FIRST TRUST                   SCHEDULE I
                                  EQUITY SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>

                                                 Percentage
                                                  of Market
                                                  Value of     No. of         Market
Equity Securities                                 Portfolio    Shares          Value
-----------------                               -----------   --------      ------------
<S>                                             <C>           <C>           <C>
ENERGY (Continued)

Oil And Gas Extraction (Continued)
      Royal Dutch Petroleum Co. ADR                              17,700     $  1,031,025
      Schlumberger Limited                                        8,200          606,288
      Transocean Sedco Forex, Inc.                                   26            1,287
                                                                            ------------
                                                                               3,280,840

FINANCIAL                                           18.1%

Banking:                                             1.8%
      Chase Manhattan Corp.                                      12,800          636,000
      Mellon Financial Corp.                                     11,500          433,406
                                                                            ------------
                                                                               1,069,406

Federal Agencies:                                    1.3%
      Federal National  Mortgage Assn.                           18,700          737,481

Financial Services:                                 12.0%
      American Express Co.                                        6,400          362,800
      Citigroup, Inc.                                            33,475        2,362,080
      MBNA Corp.                                                 13,700          457,238
      Morgan Stanley Dean Witter                                  9,870          900,638
      Northern Trust Corp.                                        6,500          486,688
      Charles Schwab Corp.                                       12,100          437,113
      SPDR Trust                                                 13,800        1,972,535
                                                                            ------------
                                                                               6,979,092

Insurance Carriers:                                  3.0%
      Ace Limited                                                 2,400           86,400
      American International Group                               18,880        1,655,540
                                                                            ------------
                                                                               1,741,940
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================
                                       29

<PAGE>   31
================================================================================
                              SECURITY FIRST TRUST                   SCHEDULE I
                                  EQUITY SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>

                                           Percentage
                                           of Market
                                            Value of                      No. of         Market
Equity Securities                          Portfolio                      Shares          Value
-----------------                         ------------                    ------        -----------
<S>                                       <C>                             <C>           <C>
PROCESS INDUSTRIES                            1.9%

Chemicals and Allied Products:                0.6%
      Dow Chemical Co.                                                     11,100       $   319,125

Metal Mining:                                 0.7%
      Alcoa, Inc.                                                          14,300           432,575

Paper And Allied Products:                    0.6%
      International Paper Co.                                              10,700           363,800

TECHNOLOGY                                   34.3%

Communication  Equipment:                     8.3%
      Arcatel Sponsored ADRS                                                4,100           299,813
      Corning, Inc.                                                         2,000           467,875
      Lucent Technologies, Inc.                                            16,300           713,125
      Motorola, Inc.                                                       27,000           892,688
      Nextel Communication, Inc.*                                           9,800           548,188
      Nortel Networks Corp.                                                20,900         1,554,436
      Vodafone Airtouch  PLC ADR                                            8,000           340,000
                                                                                        -----------
                                                                                          4,816,125

Computer & Office Equipment:                 26.0%
      America Online, Inc.*                                                18,100           964,956
      Applied Materials, Inc.*                                              4,000           303,500
      Cisco Systems Inc.*                                                  42,600         2,787,638
      Dell Computer Corp.*                                                 24,000         1,054,500
      EMC  Mass Corp.*                                                     13,100         1,115,138
      Electronic Data System Corp.                                         10,500           451,500
      Hewlett Packard Co.                                                   5,200           567,775
      Intel Corp.                                                          36,600         2,443,050

</TABLE>

*Non-income producing
The accompanying notes are an integral part of these financial statements.
================================================================================
                                       30

<PAGE>   32
================================================================================
                              SECURITY FIRST TRUST                   SCHEDULE I
                                  EQUITY SERIES
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>
                                                  Percentage
                                                  of Market
                                                   Value of    No. of          Market
Equity Securities                                 Portfolio    Shares           Value
-----------------                                -----------   ------        ------------
<S>                                              <C>           <C>           <C>
TECHNOLOGY (Continued)

Computer & Office Equipment (Continued)
      International Business Machines Corp.                       8,800      $     989,450
      Microsoft Corp.                                            26,800          1,870,975
      Oracle Corp.*                                              13,500          1,015,031
      Sun Microsystems, Inc.*                                     7,900            832,956
      Texas Instruments, Inc.                                    12,700            745,331
                                                                             -------------
                                                                                15,141,800

UTILITIES                                            8.2%

Telephone Communication:                             5.9%
      AT&T Co.                                                   12,000            371,250
      Qwest Communications International, Inc.                   11,936            560,246
      SBC Communications, Inc.                                   19,000            808,687
      Verizon Communications, Inc.                               19,900            935,300
      Worldcom, Inc.*                                            19,000            742,187
                                                                             -------------
                                                                                 3,417,670

Utility Holding Companies:                           2.3%
      Aes Corp.*                                                 13,800            737,437
      American Power Conversion Corp.*                            6,500            165,343
      Calpine Corp.                                               6,000            427,500
                                                                             -------------
                                                                                 1,330,280
                                                                             -------------

                               TOTAL INVESTMENTS
                              (COST $44,935,123)    100.0%                      58,124,170

Other assets less liabilities                                                      891,257
                                                                             -------------

                                      NET ASSETS                             $  59,015,427
                                                                             =============
</TABLE>

*Non-income producing
The accompanying notes are an integral part of these financial statements.
================================================================================
                                       31

<PAGE>   33
================================================================================
                              SECURITY FIRST TRUST                   SCHEDULE I
                          U.S. GOVERNMENT INCOME SERIES
                            PORTFOLIO OF INVESTMENTS
                                  JULY 31, 2000

<TABLE>
<CAPTION>

                                                                  Percentage
                                                                  of Market
                                                                   Value of                    Market
Fixed Maturities                                                  Portfolio     Principal      Value
----------------                                                 -----------   ----------    -----------
<S>                                                              <C>           <C>           <C>
CORPORATE NOTES                                                      1.9%

Finance & Credit:                                                    1.9%
      Deutsche Mortgage & Asset, 6.22%, 09/15/07                                 106,776     $   102,804
      GMAC Mortgage Corp., 5.94%, 07/01/13                                       431,651         387,757
      Residential Accredit Lines, Inc., 6.75%, 05/25/28                          116,248         113,822
                                                                                             -----------
                                                                                                 604,383
                                                                                             -----------

                                          TOTAL CORPORATE NOTES
                                                (COST $639,117)                                  604,383

U.S. GOVERNMENT OBLIGATIONS                                          32.0%

U.S. Treasury Bonds:                                                 30.7%
        8.75%, 11/15/08                                                            500,000       532,030
      12.75%, 11/15/10                                                             600,000       768,186
      14.00%, 11/15/11                                                              50,000        69,438
        9.25%, 02/15/16                                                            410,000       536,202
        8.50%, 02/15/20                                                          3,130,000     3,969,216
        6.375%, 08/15/27                                                         3,580,000     3,744,429
        5.25%, 02/15/29                                                            230,000       207,718
                                                                                             -----------
                                                                                               9,827,219

U.S. Treasury Notes:                                                  1.3%
      6.375%, 04/30/02                                                             250,000       250,000
      5.875%, 11/15/04                                                             170,000       167,768
                                                                                             -----------
                                                                                                 417,768
                                                                                             -----------
                              TOTAL U.S. GOVERNMENT OBLIGATIONS
                                             (COST $10,361,424)                               10,244,987
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================
                                       32
<PAGE>   34
================================================================================
                              SECURITY FIRST TRUST                   SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>

                                                    Percentage
                                                    of Market
                                                     Value of                        Market
Fixed Maturities                                    Portfolio     Principal          Value
----------------                                    ----------   ----------       -----------
<S>                                                 <C>          <C>              <C>
FEDERAL AGENCIES                                      59.5%

Federal Farm Credit Bank:                              6.7%
       6.05%, 04/21/03                                               550,000      $   538,203
       6.94%, 05/19/05                                               125,000          124,816
       7.37%, 08/01/06                                             1,500,000        1,496,835
                                                                                  -----------
                                                                                    2,159,854
Federal Home Loan Bank:                                0.8%
      8.00%, 08/27/01                                                250,000          252,768

Federal Home Loan Mortgage Corp.:                     16.1%
      7.36%, 06/05/07                                              1,500,000        1,476,150
      7.00%, 07/01/07                                                 54,479           53,236
      7.00%, 09/01/10                                                159,137          156,500
      6.50%, 04/01/11                                                942,803          911,568
      6.00%, 05/11/11                                                999,667          949,054
      5.50%, 05/01/14                                                465,156          432,595
      6.918%, 07/01/27                                                 6,176            6,183
      6.50%, 04/01/29                                                487,194          461,158
      6.50%, 05/01/29                                                715,730          677,481
      6.50%, 06/01/29                                                 35,025           33,154
                                                                                  -----------
                                                                                    5,157,079

Federal National Mortgage Assn.:                      22.1%
      6.125%, 11/25/03                                               130,144          128,787
      5.125%, 02/13/04                                               175,000          165,120
      6.14%, 09/10/08                                                225,000          208,861
      6.09%, 10/01/08                                                513,030          475,168
      6.00%, 11/01/08                                                270,526          259,705
      6.50%, 03/01/09                                                 71,587           70,693
      7.00%, 04/01/11                                                775,935          762,108
      7.00%, 05/01/11                                                370,525          363,922
      5.50%, 07/01/13                                                428,017          396,985


</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================
                                       33
<PAGE>   35
================================================================================
                              SECURITY FIRST TRUST                   SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>


                                                     Percentage
                                                     Of Market
                                                      Value of                                    Market
Fixed Maturities                                     Portfolio                    Principal        Value
----------------                                    ------------                 -----------    -----------
<S>                                                 <C>                           <C>           <C>
FEDERAL AGENCIES (Continued)

Federal National Mortgage Assn. (Continued)
      8.00%, 11/01/13                                                               523,443     $   525,406
      5.50%, 01/01/14                                                               462,803         429,249
      5.50%, 02/01/14                                                               458,187         424,968
      6.00%, 03/01/14                                                                61,348          58,127
      8.00%, 08/01/14                                                               246,977         249,677
      6.50%, 05/17/15                                                               700,000         662,816
      6.32%, 10/01/23                                                               691,946         633,131
      8.00%, 10/01/25                                                               144,592         145,134
      6.00%, 06/01/29                                                               487,442         447,681
      6.50%, 06/01/29                                                               495,016         467,944
      6.50%, 09/01/29                                                               194,289         183,663
                                                                                                -----------
                                                                                                  7,059,145

Government National Mortgage Assn.:                    12.9%
      8.25%, 02/15/09                                                               199,930         203,179
      6.00%, 04/15/14                                                               453,313         431,780
      7.00%, 10/15/23                                                               480,979         467,901
      7.50%, 01/15/26                                                               689,529         684,135
      6.50%, 03/15/29                                                               214,265         203,417
      6.50%, 04/15/29                                                               176,935         167,977
      6.50%, 05/15/29                                                               230,708         219,028
      6.50%, 06/15/29                                                               216,195         205,249
      6.50%, 07/15/29                                                               537,122         509,927
      6.50%, 07/15/29                                                               498,364         473,132
      6.50%, 08/15/29                                                               602,089         571,605
                                                                                                -----------
                                                                                                  4,137,330
Other Federal Agencies:                                 0.9%
      Small Business Admin., 5.50%, 10/01/18                                        334,152         296,259
                                                                                                -----------

                   TOTAL FEDERAL AGENCIES
                        (COST $19,452,737)                                                       19,062,435

</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================
                                       34
<PAGE>   36
================================================================================
                              SECURITY FIRST TRUST                   SCHEDULE I
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                  JULY 31, 2000

<TABLE>
<CAPTION>

                                                         Percentage
                                                          Of Market
                                                           Value of                               Market
Short-Term Investments                                    Portfolio             Principal          Value
----------------------                                    ---------            ----------      -------------
<S>                                                       <C>                  <C>             <C>
SHORT-TERM INVESTMENTS                                         6.6%
      Federal Home Loan Bank, 5.72%, 08/01/00
                                    (COST  $2,100,000)                          2,100,000      $   2,100,000
                                                                                               -------------

                                     TOTAL INVESTMENTS
                                    (COST $32,553,278)       100.0%                               32,011,805

Other assets less liabilities                                                                        508,244
                                                                                               -------------

                                            NET ASSETS                                         $  32,520,049
                                                                                               =============
</TABLE>

The accompanying notes are an integral part of these financial statements.
================================================================================
                                       35
<PAGE>   37

================================================================================
SECURITY  FIRST TRUST

NOTES TO FINANCIAL STATEMENTS

JULY 31, 2000

NOTE A -- ORGANIZATION OF THE TRUST AND SIGNIFICANT ACCOUNTING POLICIES

Security First Trust (the Trust) was established under Massachusetts law
pursuant to a Declaration of Trust dated February 13, 1987, as an unincorporated
business trust, a form of organization that is commonly called a Massachusetts
Business Trust. The Trust is registered with the Securities and Exchange
Commission as a diversified open-end management investment company (mutual fund)
under the Investment Company Act of 1940 (1940 Act).

On June 17, 1987, the shareowners of Security First Legal Reserve Fund, Inc. and
Security First Variable Life Fund, Inc. (the Funds), each of which was a
Maryland corporation registered as an investment company under the 1940 Act,
approved Plans of Reorganization and Liquidation and on July 24, 1987, the Funds
became Series of the Trust and their shareowners became shareowners of the Bond
Series and the T. Rowe Price Growth and Income Series (the Growth and Income
Series), respectively, in a tax-free exchange of shares. The Trust operates as a
"series company," as that term is used in Rule 18f-2 under the 1940 Act.
Financial information for periods prior to June 17, 1987, reflect the results of
the respective funds.

The Declaration of Trust permits the Trustees to issue an unlimited number of
shares and to divide such shares into an unlimited number of series, all without
shareowner approval. Pursuant to this authority, the Board of Trustees of
Security First Trust established the Equity Series and the U.S. Government
Income Series on July 11, 1993, which commenced operations May 19, 1993.

The following is a summary of significant accounting policies followed by the
Trust:

FEDERAL INCOME TAXES -- Each series of the Trust has elected to qualify as a
"Regulated Investment Company." No provision for federal income taxes is
necessary because each series intends to maintain its qualification as a
"Regulated Investment Company" under the Internal Revenue Code and distribute
each year substantially all of its net income and realized capital gains to its
shareowners. Income and gains to be distributed are determined annually as of
December 31.

As of 12/31/1999 the Bond Series and U.S. Government Income Series had capital
loss carryforwards of $657,021 and $857,344, respectively. The loss
carryforwards expire on 12/31/2009.

PORTFOLIO VALUATION -- Investments are carried at market value. The market value
of equity securities is determined as follows: securities traded on a national
securities exchange are valued at the last sale price; securities not traded on
a national securities exchange are valued at the bid price for such securities
as reported by security dealers. Fixed maturities are valued at prices obtained
from a major dealer in bonds.

Short-term investments that have remaining maturities of more than 60 days and
for which representative market quotations are readily available are valued at
the most recent bid price or yield equivalent as quoted by a major broker-dealer
in money market securities. Securities with remaining maturities of 60 days or
less are valued at their amortized cost, which approximates market value due to
the short duration to maturity. Securities and other assets for which such
procedures are deemed not to reflect fair value, or for which representative
quotes are not readily available, are valued at prices deemed best to reflect
their fair value as determined in good faith by or under supervision of officers
of the Trust in a manner specifically authorized by the Board of Directors and
applied on a consistent basis.

================================================================================
                                       36
<PAGE>   38

================================================================================
SECURITY FIRST TRUST

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE A--ORGANIZATION OF THE TRUST AND SIGNIFICANT ACCOUNTING POLICIES
(CONTINUED)

CURRENCY TRANSLATION -- Assets and liabilities are translated into U.S. dollars
at the prevailing exchange rate at the end of the reporting period. Purchases
and sales of securities and income and expenses are translated into U.S. dollars
at the prevailing exchange rate on the dates of such transactions. The effect of
changes in foreign exchange rates on realized and unrealized security gains and
losses is reflected as a component of such gains and losses.

FOREIGN CURRENCY CONTRACTS -- The Trust may use foreign currency contracts to
facilitate transactions in foreign securities and to manage the Trust's currency
exposure.

Contracts to buy and to sell foreign currency generally are used to minimize the
effect of currency fluctuation on the portfolios. Also, a contract to buy or to
sell can offset a previous contract. Losses may arise from changes in the value
of the foreign currency or if the counterparties do not perform under the
contractual terms.

The U.S. dollar value of forward foreign currency contracts is determined using
forward currency exchange rates supplied by The Wall Street Journal. Purchases
and sales of forward foreign currency contracts having the same settlement date
are offset, and any gain or loss is recognized on the date of offset; otherwise,
the gain or loss is recognized on the settlement date.

DIVIDENDS AND DISTRIBUTIONS -- Each series declares dividends annually. Net
realized gains from security transactions, if any, are distributed annually.

OTHER -- As is common in the industry, security transactions are accounted for
no later than the day following the date the securities are purchased or sold.
Dividend income is recorded on the ex-dividend date. Interest income is accrued
daily. Net realized gain or loss on sale of investments is determined by the
specific identification method.

ESTIMATES -- Certain amounts reported in the accompanying financial statements
are based on management's best estimates and judgements. Actual results could
differ from those estimates.

NOTE B -- REMUNERATION OF MANAGER AND OTHERS

Bond Series and T. Rowe Price Growth and Income Series:

Security First Investment Management Corporation (Security Management or
Manager) serves as both investment adviser and manager, and is entitled by
agreement to a monthly fee equal to 1/24 of 1% of the average daily net asset
value of the Bond Series and Growth and Income Series (equivalent annually to
 .5%), less compensation payable to the Series' sub-advisers, Neuberger & Berman,
LLC and T. Rowe Price Associates, respectively. However, to the extent that
operating expenses (including management fees but excluding interest and taxes
and certain extraordinary expenses) of each series exceed 2.5% of the first $30
million of each series' average daily net assets, 2.0% of the next $70 million
of each series' average daily net assets, and 1.5% of each series' average daily
net assets in excess of that amount, calculated on the basis of each series'
fiscal year (the expense limitation), the agreement requires that Security
Management waive its fee. In addition, for the year ended July 31, 2000,
Security Management has also agreed to reimburse the Bond Series for any
remaining expenses exceeding a limitation

SECURITY FIRST TRUST
================================================================================
                                       37
<PAGE>   39

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE B -- REMUNERATION OF MANAGER AND OTHERS (CONTINUED)

equivalent annually to 1.5%. Security Management may elect on an annual basis to
reimburse the Series for future excess expenses.

If during the fiscal year repayments are made to the Manager and the series'
expenses subsequently exceed the expense limitation, the Series shall recover
such repayments from the Manager to the extent of the excess determined.
Conversely, if during the fiscal year repayments are made by the Manager and the
series' expenses subsequently are within the expense limitation, the Manager
shall recover such repayments to the extent of the excess repaid. It is
management's opinion that it is reasonably possible that actual operating
expense may be less than the expense limitation; however, in accordance with the
requirements of FASB Statement No. 5, no accrual has been made for the
contingent obligation to repay Security Management for excess expense
reimbursements since the conditions required for such accrual have not, in the
opinion of management, been met.

T. Rowe Price Associates provides investment advice and makes investment
decisions for the Growth and Income Series, while Neuberger & Berman, LLC
provides the same for the Bond Series. T. Rowe Price Associates and Neuberger &
Berman, LLC are each paid an annual fee of .35% of the average daily net assets
of the series for which they respectively provide investment advice less any
compensation payable to Security Management acting as adviser on certain assets
in which a series may invest.

Equity Series and  U.S. Government Income Series:

Security Management serves as both investment adviser and manager, and is
entitled by agreement to a monthly fee equal to 1/17 of 1% (equivalent annually
to .7%) of the average daily net asset value of the Equity Series and 1/22 of 1%
(equivalent annually to .55%) of the average daily net asset value of the U.S.
Government Income Series, less compensation payable to the Series' sub-adviser,
Blackrock, Inc. (Blackrock). However, to the extent that operating expenses
(including management fees but excluding interest and taxes and certain
extraordinary expenses) of each series exceed 2.5% of the first $30 million of
each series' average daily net assets, 2.0% of the next $70 million of each
series' average daily net assets and 1.5% of each series' average daily net
assets in excess of that amount, calculated on the basis of each series' fiscal
year (the expense limitation), the agreement requires that Security Management
and Blackrock waive their fees.

Blackrock provides investment advice and makes investment decisions for the U.S.
Government Income Series and for the Equity Series. Blackrock is paid an annual
fee of .40% of the average daily net assets of the U.S. Government Income Series
and an annual fee of .55% of the average daily net assets of the Equity Series.









SECURITY FIRST TRUST
================================================================================
                                       38
<PAGE>   40

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE C -- INVESTMENT SECURITIES TRANSACTIONS

Purchases and sales of fixed maturities and equity securities for the year ended
July 31, 2000 were as follows:


<TABLE>
<CAPTION>

                                                                   T. Rowe Price
                                                                      Growth                                      U.S.
                                                                        and                                    Government
                                                                       Income              Equity                 Income
                                                   Bond Series         Series              Series                 Series
                                                   -----------     -------------         -------------        -------------
    <S>                                            <C>             <C>                   <C>                  <C>
    U.S. Government Securities:
      Purchases                                    $ 27,262,380                                               $ 50,241,251
      Sales                                          28,207,320                                                 51,138,844
    Other Investment Securities:
      Purchases                                      15,323,341      $ 77,736,240         $ 48,945,616             256,172
      Sales                                          16,089,569        50,617,104           48,275,745           1,597,940
</TABLE>



The cost of investments at July 31, 2000 was the same for both financial
statement and federal income tax purposes. At July 31, 2000, the composition of
unrealized appreciation and depreciation of investment securities was as
follows:


<TABLE>
<CAPTION>

                                                                   Unrealized
                                                        Appreciation            Depreciation                 Net
                                                       --------------          --------------         ---------------

<S>                                                    <C>                     <C>                    <C>
    Bond Series                                        $      151,839          $     (572,750)        $      (420,911)
    T. Rowe Price Growth and Income Series                 87,812,518             (43,164,922)             44,647,596
    Equity Series                                          15,042,867              (1,853,820)             13,189,047
    U.S. Government Income Series                             235,733                (777,206)               (541,473)
</TABLE>
================================================================================
                                       39
<PAGE>   41


SECURITY FIRST TRUST

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE D -- CAPITAL SHARE TRANSACTIONS

Transactions in capital shares of the Trust were as follows:
<TABLE>
<CAPTION>

                                                                         Shares Issued
                                                                         in Connection
                                                                     with Reinvestment of
                                                                  Net                  Net
                                                              Investment            Realized
                                                                Income                Gain
                                                   Sold       Distributions         Distributions      Redeemed          Net
                                               ----------     -------------         -------------    ------------      --------
<S>                                            <C>            <C>                   <C>              <C>               <C>
YEAR ENDED JULY 31, 2000

   Bond Series                                   860,594           379,121                            (1,471,680)      (231,965)
   T. Rowe Price Growth and Income Series      1,176,075           385,000            1,004,682       (2,272,433)       293,324
   Equity Series                                 191,684            39,195              186,614         (634,942)      (217,449)
   U.S. Government Income Series                 453,683           380,323                              (790,971)        43,035




YEAR ENDED JULY 31, 1999
   Bond Series                                 2,312,332           240,383               51,543         (682,801)     1,921,457
   T. Rowe Price Growth and Income Series      2,272,424           331,107            1,164,634         (812,020)     2,956,145
   Equity Series                                  94,561            56,914            1,098,636         (814,089)       436,022
   U.S. Government Income Series                 441,277           351,815              113,764         (828,203)        78,653
</TABLE>


================================================================================
                                       40
<PAGE>   42
SECURITY FIRST TRUST

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE E -- FINANCIAL HIGHLIGHTS

The per share information for each respective series' capital stock outstanding
throughout the period is as follows:

<TABLE>
<CAPTION>

                                                                  NET REALIZED          TOTAL
                                                                 AND UNREALIZED         INCOME
                             NET ASSET                               GAINS              (LOSS)           DIVIDENDS
                             VALUE AT              NET            (LOSSES) ON            FROM            FROM NET
                             BEGINNING         INVESTMENT         INVESTMENTS         INVESTMENT        INVESTMENT
                              OF YEAR            INCOME                               OPERATIONS          INCOME
                           --------------     --------------     ---------------     -------------     --------------

<S>                     <C>                  <C>               <C>               <C>                 <C>
BOND SERIES
Year ended July 31,

   1996                 $    3.92            $    .24          $   (.04)         $    .20            $     (.24)
   1997                      3.88                 .24               .14               .38                  (.24)
   1998                      4.02                 .19               .11               .30                  (.21)
   1999                      4.11                 .18              (.14)              .04                  (.18)
   2000                      3.93                 .24              (.11)              .13                  (.22)




T. ROWE PRICE
   GROWTH AND
   INCOME SERIES
Year ended July 31,
   1996                 $   10.58            $    .30          $   1.56          $   1.86            $     (.30)
   1997                     12.10                 .30              4.69              4.99                  (.29)
   1998                     16.26                 .28              1.27              1.55                  (.30)
   1999                     16.56                 .29              2.45              2.74                  (.29)
   2000                     18.01                 .29             (1.61)            (1.32)                 (.29)



EQUITY SERIES
Year ended July 31,
   1996                 $    5.70            $    .10          $    .46          $    .56            $     (.05)
   1997                      6.05                 .09              2.60              2.69                  (.11)
   1998                      8.18                 .07              1.04              1.11                  (.08)
   1999                      8.57                 .06              1.42              1.48                  (.07)
   2000                      8.54                 .02               .68               .70                  (.05)


U.S. GOVERNMENT
   INCOME SERIES
Year ended July 31,
   1996                 $    5.13            $    .18          $    .04          $    .22            $     (.19)
   1997                      5.15                 .23               .20               .43                  (.22)
   1998                      5.36                 .27               .06               .33                  (.24)
   1999                      5.45                 .30              (.24)              .06                  (.31)
   2000                      5.10                 .30              (.01)              .29                  (.29)


<CAPTION>



                       DISTRIBUTIONS
                            FROM         NET ASSET
                          REALIZED        VALUE AT
                          CAPITAL          END OF              TOTAL
                           GAINS            YEAR            RETURN(1)
                       ---------------  -------------     --------------
<S>                    <C>              <C>               <C>

BOND SERIES
Year ended July 31,

   1996                                  $     3.88              5.10%
   1997                                        4.02              9.79
   1998                                        4.11              7.46
   1999                 $    (.04)             3.93              0.97
   2000                                        3.84              3.31



T. ROWE PRICE
   GROWTH AND
   INCOME SERIES
Year ended July 31,
   1996                $     (.04)        $   12.10             17.58%
   1997                      (.54)            16.26             41.24
   1998                      (.95)            16.56              9.53
   1999                     (1.00)            18.01             16.55
   2000                      (.77)            15.63             (7.33


EQUITY SERIES
Year ended July 31,
   1996                $     (.16)        $    6.05              9.82%
   1997                      (.45)             8.18             44.46
   1998                      (.64)             8.57             13.57
   1999                     (1.44)             8.54             17.27
   2000                      (.26)             8.93              8.20


U.S. GOVERNMENT
   INCOME SERIES
Year ended July 31,
   1996                $     (.01)        $   5 .15              4.29%
   1997                                        5.36              8.35
   1998                                        5.45              6.16
   1999                      (.10)             5.10              1.10
   2000                                        5.10              5.69

</TABLE>




(1) Total return computed after deduction of all series expenses, but before
deduction of actuarial risk charges and other fees of the variable annuity
account.
================================================================================
                                       41
<PAGE>   43



================================================================================
SECURITY FIRST TRUST

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE E -- FINANCIAL HIGHLIGHTS (CONTINUED)
<TABLE>
<CAPTION>


                                                              Ratio of
                                         Ratio of                Net
                                        Operating            Investment
                                         Expenses               Income           Portfolio     Net Assets
                                        to Average            to Average          Turnover       End of
                                        Net Assets           Net Assets             Rate          Year
                                        ----------           ----------          ----------  -------------
<S>                                     <C>                  <C>                 <C>         <C>
BOND SERIES
Year ended July 31,
   1996                                    .90%                 6.32%               34%     $   8,981,365
   1997                                    .75                  6.41                54         10,634,720
   1998                                    .73                  5.78               125         17,934,392
   1999                                    .66                  5.46               147         24,717,704
   2000                                    .68                  6.30               177         23,219,690


T. ROWE PRICE
   GROWTH AND INCOME SERIES
Year ended July 31,
   1996                                    .64%                 2.73%                8%     $  112,552,893
   1997                                    .57                  2.44                14         204,703,098
   1998                                    .57                  1.92                11         290,441,528
   1999                                    .59                  1.83                15         369,111,185
   2000                                    .55                  1.83                16         324,954,004


EQUITY SERIES
Year ended July 31,
   1996                                   1.00%                 2.24%               88%     $   20,701,776
   1997                                   1.00*                 1.56*               55          47,571,469
   1998                                    .91*                  .86*               87          54,803,152
   1999                                    .81                   .72                23          58,313,162
   2000                                    .80                   .31                83          59,015,427


U.S. GOVERNMENT INCOME SERIES
Year ended July 31,
   1996                                    .70%                 5.38%               148%    $   14,888,824
   1997                                    .70**                5.68**               62         28,889,460
   1998                                    .66**                5.53**              103         34,090,919
   1999                                    .71                  5.37                307         32,312,549
   2000                                    .71                  5.85                159         32,520,049

</TABLE>

* The former investment adviser had agreed to waive a portion of its management
and advisory fees. Absent this agreement, the ratio of expenses to average net
assets and the ratio of net investment income to average net assets would have
been .98% and .81% and 1.05% and 1.51% for 1998 and 1997 respectively.


** The former investment adviser had agreed to waive a portion of its management
and advisory fees. Absent this agreement, the ratio of expenses to average net
assets and the ratio of net investment income to average net assets would have
been .90% and 5.27% and 1.04% and 5.34% for 1998 and 1997 respectively.

================================================================================
                                       42
<PAGE>   44
INDEPENDENT AUDITORS' REPORT


To the Shareholders and the Board of Trustees
of the Security First Trust:

We have audited the accompanying statements of assets and liabilities, including
the portfolio of investments, of the Security First Trust comprised of the Bond
Series, the T. Rowe Price Growth and Income Series, the Equity Series, and the
U.S. Government Income Series (collectively, the "Trust") as of July 31, 2000
and the related statements of operations for the year then ended and the
statements of changes in net assets and the financial highlights for each of the
two years in the period then ended. These financial statements and financial
highlights are the responsibility of the Trust's management. Our responsibility
is to express an opinion on these financial statements and financial highlights
based on our audits. The financial highlights for the three years ended July 31,
1998, were audited by other auditors whose report, dated September 14, 1998,
expressed an unqualified opinion on those financial highlights for each of the
three years.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. 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 July 31, 2000, 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
Security First Trust's Bond Series, T. Rowe Price Growth and Income Series,
Equity Series, and U.S. Government Income Series as of July 31, 2000, the
results of their operations for the year then ended, and the changes in their
net assets and the financial highlights for each of the two years in the period
then ended, in conformity with accounting principles generally accepted in the
United States of America.

/s/ DELOITTE & TOUCHE LLP
-------------------------
September 1, 2000
Los Angeles, California

<PAGE>   45
VARIABLE ANNUITIES OFFER CHOICES AND BENEFITS THAT REGULAR MUTUAL FUNDS CAN'T

        Tax-deferred retirement savings plans are among the best investments a
person can make today for his or her future. As a vehicle for creating
tax-favored retirement savings, variable annuities offer many advantages.

        A variable annuity offers the opportunity to invest in a diversified
portfolio of securities similar to mutual funds. Taxes are deferred on all
dividends and on all increases in portfolio value until you take your money out.

        At retirement, another significant advantage is that the variable
annuity can provide you with income that is based on the performance of the fund
or funds in which you participated. You may elect to receive monthly, quarterly
or annual payments for a specified number of years, your lifetime, or the longer
of your lifetime and the lifetime of your joint payee. See your policy for
specific options available to you.

        The Security First Trust series offers you a choice of professionally
managed options. You may invest in a Bond Series, Growth and Income Series,
Equity Series, or U.S. Government Income Series, each with a varying degree of
risk:

        SECURITY FIRST TRUST BOND SERIES is for conservative investors. The
objective is to achieve the highest investment income over the long term
consistent with the preservation of capital.

        SECURITY FIRST TRUST T. ROWE PRICE GROWTH AND INCOME SERIES is for
individuals willing to accept a degree of risk. The fund's goal is growth of
principal with a reasonable level of income primarily through investment in
common stocks.

        SECURITY FIRST TRUST EQUITY SERIES also seeks to provide growth of
capital and income through investment in common stocks of high quality
companies. The fund is for individuals willing to accept a degree of risk.

        SECURITY FIRST TRUST U.S. GOVERNMENT INCOME SERIES is for conservative
investors and seeks to provide current income through investment in a
diversified portfolio limited primarily to U.S. government securities.


                                  ANNUAL REPORT
                                  JULY 31, 2000





                                    SECURITY
                                      FIRST
                                      TRUST



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


                                BOARD OF TRUSTEES

            Jack R. Borsting                             Howard H. Kayton
            Katherine L. Hensley                         Lawrence E. Marcus


                           [SECURITY FIRST TRUST LOGO]
                          11365 West Olympic Boulevard
                          Los Angeles, California 90064
                                  (310) 312-6100

SFG 1768

                        Security First Trust Bond Series
          Security First Trust T. Rowe Price Growth and Income Series
                       Security First Trust Equity Series
               Security First Trust U.S. Government Income Series


<PAGE>
COMBINED PRO FORMA  PORTFOLIO OF INVESTMENTS
June 30, 2000 (Unaudited)


<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------
               PAR AMOUNT
-------------------------------------------
   SECURITY         COVA
  FIRST TRUST   SERIES TRUST
     BOND       QUALITY BOND            SECURITY
    SERIES       PORTFOLIO    COMBINED  DESCRIPTION                                                 COUPON       MATURITY
-----------------------------------------------------------------------------------------------------------------------------

                                        DOMESTIC BONDS & DEBT SECURITIES

                                        AEROSPACE & DEFENSE
<S>          <C>             <C>        <C>                                                         <C>          <C>
  $50,000    $                 $50,000  Boeing Co.                                                  8.750%       08/15/2021
   90,000                       90,000  Lockheed Martin Corp.                                       7.750%       06/15/2005




                                        ASSET BACKED SECURITIES
                 400,000       400,000  California Infrastructure                                   6.420%       09/25/2008
  125,000                      125,000  Capital Auto Receivables Asset                              6.300%       05/15/2004
               1,500,000     1,500,000  Carco Auto Loan Master Trust                                5.780%       03/15/2004
                 360,000       360,000  Citibank Credit Card Master Trust                           5.500%       02/15/2006
               1,230,000     1,230,000  Citibank Credit Card Master Trust                           6.150%       03/10/2011
                 730,000       730,000  Ford Credit Auto Loan Master Trust                          5.500%       02/15/2003
               1,800,000     1,800,000  Ford Credit Auto Owner Trust                                6.820%       06/17/2002
  325,000                      325,000  Honda Auto Lease Trust                                      6.450%       09/16/2002
                 595,000       595,000  Money Store Home Equity Trust (The)                         6.485%       12/15/2038
                 500,000       500,000  Nationsbank Card Master Trust                               6.450%       04/15/2003
  247,202                      247,202  Northwest Asset Corp.                                       6.750%       05/25/2029
                 500,000       500,000  Peco Energy Transition Trust                                5.800%       03/01/2007
  140,000                      140,000  Valero Pass-Through Asset Trust                             6.750%       12/15/2002



                                        AUTOMOTIVE
  235,000                      235,000  Borg Warner Automotive, Inc.                                6.500%       02/15/2009
                  25,000        25,000  Federal - Mogul Corp.                                       7.750%       07/01/2006
  100,000                      100,000  Venture Holdings Trust, Inc.                               12.000%       06/01/2009




                                        BANKING
               2,000,000     2,000,000  Chase Manhattan Corp.                                       9.750%       11/01/2001
  250,000                      250,000  Dime Bancorp, Inc.                                          6.375%       01/30/2001
                 225,000       225,000  Fleet Capital Ltd.                                          7.920%       12/11/2026
  100,000                      100,000  HSBC Fin Nederland Bank                                     7.400%       04/15/2003
                  10,000        10,000  NationsBank Corp.                                           7.250%       10/15/2025
               1,500,000     1,500,000  Wachovia Corp.                                              6.700%       06/21/2004



                                        BEVERAGES, FOOD & TOBACCO
  120,000                      120,000  Archer Daniels Midland Co.                                  6.625%       05/01/2029
                 455,000       455,000  J Seagram & Sons                                            7.600%       12/15/2028
                 250,000       250,000  Smithfield Foods, Inc.                                      7.625%       02/15/2008



                                        BUILDING MATERIALS
    45,000                      45,000  American Standard, Inc.                                     7.375%       04/15/2005


                                        COLLATERALIZED MORTGAGE OBLIGATIONS
                 209,951       209,951  Chase Manhattan Bank - First
                                             Union National                                         7.134%       07/15/2007
               2,000,000     2,000,000  Chase Manhattan Bank - First
                                             Union National                                         7.439%       07/15/2009
               1,980,000     1,980,000  Commercial Mortgage Acceptance Corp.                        6.030%       03/15/2008
                 890,000       890,000  Credit Suisse First Boston
                                             Mortgage Securities Corp.                              7.290%       09/15/2009
               1,959,096     1,959,096  First Nationwide Trust                                      6.500%       01/19/2029
               1,655,000     1,655,000  First Union Commercial Mortgage                             6.070%       10/15/2008
                 240,000       240,000  First Union-Lehman Brothers Commercial                      6.600%       05/18/2007
               1,730,000     1,730,000  First Union-Lehman Brothers Commercial                      6.650%       12/18/2007
               1,500,000     1,500,000  Morgan Stanley Capital, Inc.                                6.170%       10/03/2008
                 299,278       299,278  Ocwen Residential MBS Corp. (144A)(a)                       7.000%       10/25/2040



                                        COMMERCIAL SERVICES
  115,000                      115,000  Allied Waste North America                                  7.875%       01/01/2009
  150,000                      150,000  Amerco.                                                     8.800%       02/04/2005
   60,000                       60,000  S C International Service, Inc.                             9.250%       09/01/2007

                                        See notes to financial statements
<PAGE>
                                        COMMUNICATIONS
   75,000                       75,000  Crown Castle International                           0%,   10.375% ++    05/15/2011
               1,070,000     1,070,000  TCI Communications, Inc.                                    7.875%       02/15/2026



                                        COMPUTERS & INFORMATION
   30,000                       30,000  Printpack, Inc.                                            10.630%       08/15/2006



                                        ELECTRIC UTILITIES
  225,000                      225,000  CMS Energy Corp.                                            8.000%       07/01/2011
                 250,000       250,000  Columbus Southern Power                                     6.850%       10/03/2005
  100,000                      100,000  National Rural Utilities                                    6.500%       09/15/2002
  100,000                      100,000  Public Service Electric & Gas Co.                           6.250%       01/01/2007



                                        FINANCIAL SERVICES
                 650,000       650,000  Citigroup Capital                                           7.750%       12/01/2036
  246,095                      246,095  G.E. Capital Mortgage Services, Inc.                        6.250%       12/25/2028
  305,982                      305,982  G.E. Capital Mortgage Services, Inc.                        6.500%       04/25/2029
               1,500,000     1,500,000  General Motors Acceptance Corp.                             5.500%       01/14/2002
                 500,000       500,000  General Motors Acceptance Corp.                             6.750%       11/04/2004
   50,000                       50,000  Hayes Lemerz International, Inc.                            8.250%       12/15/2008
  115,000                      115,000  Merrill Lynch Mortgage Investment, Inc.                     7.560%       09/15/2009
  300,000                      300,000  Salomon Smith Barney, Inc.                                  7.375%       05/15/2007
  220,000                      220,000  Texaco Capital, Inc.                                        5.500%       01/15/2009



                                        FOREST PRODCUST & PAPER
  245,000                      245,000  Fort James Corp.                                            6.875%       09/15/2007
  100,000                      100,000  Noranda Forest, Inc.                                        7.500%       07/15/2003




                                        HEALTH CARE PROVIDERS
   70,000                       70,000  Tenet Healthcare Corp.                                      7.875%       01/15/2003


                                        HEAVY CONSTRUCTION
   40,000                       40,000  Webb Del Corp.                                             10.250%       02/15/2010


                                        INDUSTRIAL - DIVERSIFIED
                 495,000       495,000  Armstrong World Industries, Inc.                            6.350%       08/15/2003
   80,000                       80,000  Tyco International, Ltd.                                    6.375%       06/15/2005



                                        INSURANCE
  200,000                      200,000  Conseco, Inc.                                               6.400%       06/15/2001
  100,000                      100,000  Prudential Insurance Co. America                            6.875%       04/15/2003




                                        MEDIA - BROADCASTING & PUBLISHING
   25,000                       25,000  Allegiance Telecom, Inc.                             0%,   11.750% ++    02/15/2008
  100,000                      100,000  Charter Communications Holdings                             8.625%       04/01/2009
   25,000                       25,000  CSC Holdings, Inc.                                          8.125%       07/15/2009
                 250,000       250,000  Fox Liberty Networks LLC                                    8.875%       08/15/2007
                  30,000        30,000  News America Holdings, Inc.                                 7.700%       10/30/2025
                 500,000       500,000  Time Warner, Inc.                                           7.975%       08/15/2004
               1,000,000     1,000,000  Turner Broadcasting Systems, Inc.                           7.400%       02/01/2004



                                        OIL & GAS
  155,000                      155,000  Apache Corp.                                                7.700%       03/15/2026
                 600,000       600,000  Coastal Corp.                                               6.500%       05/15/2006
                 200,000       200,000  Dynegy, Inc.                                                6.875%       07/15/2002
                  65,000        65,000  Enron Corp.                                                 6.950%       07/15/2028
                 300,000       300,000  National Fuel Gas Co.                                       6.214%       08/12/2027
  100,000                      100,000  Quaker State Corp.                                          6.625%       10/15/2005




                                        TELEPHONE SYSTEMS
                 250,000       250,000  Global Crossing Hldg. Ltd. (144A)(a)                        9.125%       11/15/2006
  100,000                      100,000  Global Crossing Holdings, Ltd.                              9.625%       05/15/2008
  100,000                      100,000  GTE Corp.                                                   6.940%       04/15/2028
  150,000                      150,000  Liberty Media Corp.                                         7.875%       07/15/2009
                 455,000       455,000  Liberty Media Group                                         8.250%       02/01/2030
   70,000                       70,000  Metromedia Fiber Network, Inc.                             10.000%       12/15/2009
                 100,000       100,000  U.S. Cellular Corp.                                         7.250%       08/15/2007
   80,000                       80,000  US West Communications, Inc.                                7.500%       06/15/2023
  100,000                      100,000  WorldCom, Inc. GA                                           6.950%       01/01/2007
               1,100,000     1,100,000  WorldCom, Inc.                                              7.750%       04/01/2027

                                        See notes to financial statements
<PAGE>
                                        TEXTILES, CLOTHING, & FABRICS
  230,000                      230,000  Jones Apparel Group, Inc.                                   7.875%       06/15/2006



                                        TRANSPORTATION
  165,000                      165,000  Canadian National Railway Co.                               6.900%       07/15/2028
   60,000                       60,000  Newport News Shipbuilding, Inc.                             9.250%       12/01/2006
  100,000                      100,000  Norfolk Southern Corp.                                      7.800%       05/15/2027
                 375,000       375,000  Union Pacific Corp.                                         6.625%       02/01/2029




                                        U.S. GOVERNMENT AGENCY
1,835,000                    1,835,000  Federal National Mortgage Association                       6.625%       01/15/2002
               2,630,000     2,630,000  Federal National Mortgage Association                       7.250%       01/15/2010
                 402,000       402,000  Federal National Mortgage Association (b)                   7.125%       01/15/2030





                                        U.S. GOVERNMENT AGENCY MORTGAGE BACKED SECURITIES
                  20,754        20,754  Federal Home Loan Mortgage Corp.                            8.000%       09/01/2008
                 215,039       215,039  Federal Home Loan Mortgage Corp.                            6.500%       07/15/2016
   26,324                       26,324  Federal Home Loan Mortgage Corp.                            9.500%       04/01/2019
   13,371                       13,371  Federal Home Loan Mortgage Corp.                            9.000%       06/01/2019
  150,781                      150,781  Federal National Mortgage Association                       7.000%       09/01/2010
  133,317                      133,317  Federal National Mortgage Association                       7.000%       05/01/2012
  293,963                      293,963  Federal National Mortgage Association                       6.500%       03/01/2013
                 877,043       877,043  Federal National Mortgage Association                       6.500%       06/01/2014
                  76,936        76,936  Federal National Mortgage Association                       6.500%       08/01/2014
                  26,330        26,330  Federal National Mortgage Association                       6.500%       09/01/2014
                 214,908       214,908  Federal National Mortgage Association                       6.500%       09/01/2014
                 140,080       140,080  Federal National Mortgage Association                       6.500%       12/01/2014
                 625,136       625,136  Federal National Mortgage Association                       6.500%       12/01/2014
                  89,044        89,044  Federal National Mortgage Association                       6.500%       01/01/2015
                 824,020       824,020  Federal National Mortgage Association                       6.500%       02/01/2015
                 799,576       799,576  Federal National Mortgage Association                       7.000%       03/01/2015
                 345,330       345,330  Federal National Mortgage Association                       7.000%       03/01/2015
                 886,472       886,472  Federal National Mortgage Association                       7.000%       03/01/2015
                 828,557       828,557  Federal National Mortgage Association                       7.000%       03/01/2015
                  21,652        21,652  Federal National Mortgage Association                       8.500%       07/01/2019
    9,069                        9,069  Federal National Mortgage Association                       7.500%       08/25/2021
                 377,388       377,388  Federal National Mortgage Association                       7.500%       12/01/2022
                 838,560       838,560  Federal National Mortgage Association                       7.000%       06/01/2028
                 415,264       415,264  Federal National Mortgage Association                       6.000%       07/01/2028
                 399,787       399,787  Federal National Mortgage Association                       7.000%       08/01/2028
                 844,608       844,608  Federal National Mortgage Association                       7.000%       09/01/2028
                  80,628        80,628  Federal National Mortgage Association                       6.000%       10/01/2028
                 313,565       313,565  Federal National Mortgage Association                       6.000%       12/01/2028
                 271,037       271,037  Federal National Mortgage Association                       7.500%       06/01/2029
                 713,263       713,263  Federal National Mortgage Association                       7.500%       06/01/2029
                  55,085        55,085  Federal National Mortgage Association                       7.500%       07/01/2029
                 738,927       738,927  Federal National Mortgage Association                       7.000%       08/01/2029
                 283,934       283,934  Federal National Mortgage Association                       7.500%       08/01/2029
                  96,730        96,730  Federal National Mortgage Association                       7.500%       08/01/2029
                 395,051       395,051  Federal National Mortgage Association                       7.000%       09/01/2029
                 501,290       501,290  Federal National Mortgage Association                       7.500%       09/01/2029
                 406,755       406,755  Federal National Mortgage Association                       7.500%       09/01/2029
                  34,902        34,902  Federal National Mortgage Association                       7.500%       09/01/2029
                 310,748       310,748  Federal National Mortgage Association                       7.500%       09/01/2029
                 665,156       665,156  Federal National Mortgage Association                       7.500%       09/01/2029
                 158,000       158,000  Federal National Mortgage Association                       8.000%       09/01/2029
                 399,317       399,317  Federal National Mortgage Association                       7.500%       10/01/2029
                 630,003       630,003  Federal National Mortgage Association                       7.500%       10/01/2029
                 726,079       726,079  Federal National Mortgage Association                       7.500%       10/01/2029
                 568,859       568,859  Federal National Mortgage Association                       7.500%       10/01/2029
                 868,463       868,463  Federal National Mortgage Association                       7.500%       10/01/2029
                 289,419       289,419  Federal National Mortgage Association                       7.500%       11/01/2029
                  52,275        52,275  Federal National Mortgage Association                       8.000%       11/01/2029
                  30,155        30,155  Federal National Mortgage Association                       8.000%       11/01/2029
                  25,680        25,680  Federal National Mortgage Association                       7.000%       12/01/2029
                 565,122       565,122  Federal National Mortgage Association                       7.500%       01/01/2030
                 490,431       490,431  Federal National Mortgage Association                       7.500%       01/01/2030
                 832,462       832,462  Federal National Mortgage Association                       7.500%       01/01/2030
                 317,832       317,832  Federal National Mortgage Association                       7.500%       02/01/2030
                 990,001       990,001  Federal National Mortgage Association                       7.500%       02/01/2030
                 314,633       314,633  Federal National Mortgage Association                       8.000%       02/01/2030
                 997,135       997,135  Federal National Mortgage Association                       8.000%       02/01/2030
                 848,459       848,459  Federal National Mortgage Association                       8.000%       02/01/2030
                 421,289       421,289  Federal National Mortgage Association                       7.500%       04/01/2030
                 944,404       944,404  Federal National Mortgage Association                       7.000%       05/01/2030
                 141,388       141,388  Federal National Mortgage Association                       7.500%       06/01/2030
                 999,900       999,900  Federal National Mortgage Association                       8.000%       06/01/2030
                 499,950       499,950  Federal National Mortgage Association                       8.000%       06/01/2030
               2,125,000     2,125,000  Federal National Mortgage Association (c)                   7.000%       07/17/2030
               4,390,000     4,390,000  Federal National Mortgage Association (c)                   7.500%       07/17/2030

                                        See notes to financial statements
<PAGE>
                                        U.S. GOVERNMENT AGENCY MORTGAGE BACKED SECURITIES, CONTINUED
    2,188                        2,188  Government National Mortgage Association                    9.000%       04/15/2009
   11,749                       11,749  Government National Mortgage Association                    9.000%       05/15/2009
    3,499                        3,499  Government National Mortgage Association                    9.000%       05/15/2009
    2,777                        2,777  Government National Mortgage Association                    9.000%       05/15/2009
    1,068                        1,068  Government National Mortgage Association                    9.000%       05/15/2009
    1,610                        1,610  Government National Mortgage Association                    9.000%       05/15/2009
   78,272                       78,272  Government National Mortgage Association                   11.250%       09/15/2015
    9,636                        9,636  Government National Mortgage Association                   11.250%       11/15/2015
   21,368                       21,368  Government National Mortgage Association                   10.000%       06/15/2017
    7,017                        7,017  Government National Mortgage Association                    9.250%       07/15/2017
    7,629                        7,629  Government National Mortgage Association                   10.000%       11/15/2017
    3,249                        3,249  Government National Mortgage Association                   11.500%       02/15/2018
   25,631                       25,631  Government National Mortgage Association                   10.000%       03/15/2019
                  39,687        39,687  Government National Mortgage Association                    9.000%       01/15/2020
   13,672                       13,672  Government National Mortgage Association                   10.000%       03/15/2020
   29,431                       29,431  Government National Mortgage Association                    9.250%       05/15/2020
   87,097                       87,097  Government National Mortgage Association                    9.250%       05/15/2021
   21,116                       21,116  Government National Mortgage Association                    9.250%       06/15/2021
   80,328                       80,328  Government National Mortgage Association                    7.500%       06/15/2023
   70,286                       70,286  Government National Mortgage Association                    7.000%       08/15/2023
  117,281                      117,281  Government National Mortgage Association                    7.500%       10/15/2023
  121,785                      121,785  Government National Mortgage Association                    7.000%       01/15/2024
   78,371                       78,371  Government National Mortgage Association                    7.000%       03/15/2024
  354,619                      354,619  Government National Mortgage Association                    7.000%       01/15/2025
   10,656                       10,656  Government National Mortgage Association                    9.500%       01/15/2025
    8,769                        8,769  Government National Mortgage Association                    9.500%       05/15/2025
  463,185                      463,185  Government National Mortgage Association                    7.000%       02/15/2026
                  26,407        26,407  Government National Mortgage Association                    8.000%       03/15/2026
  167,511                      167,511  Government National Mortgage Association                    7.500%       09/15/2026
                  65,497        65,497  Government National Mortgage Association                    7.500%       02/15/2027
  196,330                      196,330  Government National Mortgage Association                    8.000%       05/15/2027
  732,671                      732,671  Government National Mortgage Association                    6.500%       04/15/2028
  344,243                      344,243  Government National Mortgage Association                    7.000%       05/15/2028
  302,005                      302,005  Government National Mortgage Association                    7.000%       06/15/2028
1,780,469                    1,780,469  Government National Mortgage Association                    6.500%       10/15/2028
  505,005                      505,005  Government National Mortgage Association                    6.500%       11/15/2028
               2,633,462     2,633,462  Government National Mortgage Association                    6.500%       12/15/2028
  235,000                      235,000  Government National Mortgage Association                    6.500%       01/15/2029
  263,475                      263,475  Government National Mortgage Association                    6.500%       03/15/2029
  247,504                      247,504  Government National Mortgage Association                    6.500%       04/15/2029
  944,999                      944,999  Government National Mortgage Association                    6.500%       05/15/2029
  275,000                      275,000  Government National Mortgage Association                    6.500%       05/15/2029
  149,875                      149,875  Government National Mortgage Association                    6.500%       06/15/2029
  654,401                      654,401  Government National Mortgage Association                    6.500%       07/15/2029
  157,768                      157,768  Government National Mortgage Association                    8.000%       07/15/2029
  989,561                      989,561  Government National Mortgage Association                    7.000%       08/15/2029
  544,314                      544,314  Government National Mortgage Association                    7.500%       09/15/2029
  246,679                      246,679  Government National Mortgage Association                    8.000%       09/15/2029
                  28,732        28,732  Government National Mortgage Association                    8.000%       12/15/2029
  257,181                      257,181  Government National Mortgage Association                    8.000%       01/15/2030
                  86,033        86,033  Government National Mortgage Association                    8.000%       01/15/2030
                 885,235       885,235  Government National Mortgage Association                    8.000%       02/15/2030
                  25,824        25,824  Government National Mortgage Association                    8.000%       02/15/2030
                  27,396        27,396  Government National Mortgage Association                    8.000%       04/15/2030
                  25,839        25,839  Government National Mortgage Association                    8.000%       04/15/2030
  229,977                      229,977  Government National Mortgage Association                    8.000%       06/15/2030
                 948,317       948,317  Government National Mortgage Association                    8.000%       06/15/2030
                 946,216       946,216  Government National Mortgage Association                    8.000%       06/15/2030
                 500,000       500,000  Government National Mortgage Association                    8.000%       06/15/2030



                                        U.S. TREASURY SECURITIES
               1,715,000     1,715,000  U.S. Treasury Bond (d)                                      8.875%       02/15/2019
               5,653,000     5,653,000  U.S. Treasury Bond                                          6.750%       08/15/2026
                 335,000       335,000  U.S. Treasury Bond                                          6.500%       11/15/2026
  260,000                      260,000  U.S. Treasury Bond                                          6.625%       02/15/2027
  520,000                      520,000  U.S. Treasury Bond                                          5.250%       02/15/2029
               1,300,000     1,300,000  U.S. Treasury Bond - Strip Principal (d)                    9.125%       05/15/2018
                   5,000         5,000  U.S. Treasury Note                                          6.000%       08/15/2004
  316,573                      316,573  U.S. Treasury Note                                          3.375%       01/15/2007
2,165,000      2,750,000     4,915,000  U.S. Treasury Note                                          5.500%       05/15/2009
  555,000                      555,000  U.S. Treasury Note                                          6.000%       08/15/2009
               1,810,000     1,810,000  U.S. Treasury Note                                          6.500%       02/15/2010


</TABLE>

                                        See notes to financial statements
<PAGE>
<TABLE>

<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------
                 PAR AMOUNT
---------------------------------------
   Security         COVA
 FIRST TRUST    SERIES TRUST
     BOND       QUALITY BOND             SECURITY
    SERIES       PORTFOLIO    COMBINED   DESCRIPTION                                                 COUPON      MATURITY
-----------------------------------------------------------------------------------------------------------------------------

                                         FOREIGN BONDS & DEBT SECURITIES
                                         ARGENTINA
<S>         <C>              <C>                                                                     <C>         <C>
$400,000    $                $400,000    Argentina Republic                                          7.625%      03/31/2005


                                         CANADA
                80,000         80,000    Gulf Canada Resources Ltd. (Yankee)                         8.250%      03/15/2017
               500,000        500,000    Quebec Province (Global)                                    7.500%      09/15/2029



                                         CHANNEL ISLANDS
               420,000        420,000    HSBC Capital Funding LT (144A)(a) (Yankee)                 10.176%      12/29/2049




                                         COLOMBIA
               195,000        195,000    Colombia (Republic of) (Global)                             9.750%      04/23/2009


                                         NETHERLANDS
               250,000        250,000    KPNQwest B.V. (Yankee)                                      8.125%      06/01/2009


                                         PHILIPPINE ISLANDS
                90,000         90,000    Philippines (Republic of) (Global) (Yankee)                10.625%      03/16/2025





                                         SHORT-TERM INVESTMENTS

               582,103        582,103    American Express Centurion Bank, 6.65%, due 07/10/00 (e)
             1,164,205      1,164,205    American Express Centurion Bank, 7%, due 07/07/00 (e)
               582,103        582,103    BNP Paribas, 6.75%, due 07/05/00 (e)
               200,000        200,000    Canadian Imperial Bank
               291,051        291,051    First Union National Bank, 6.9%, due 05/09/01 (e)
             1,312,195      1,312,195    Fleet National Bank, 7.125%, due 10/31/00 (e)
               582,104        582,104    Goldman Sachs, 6.64875%, due 08/17/00 (e)
               582,103        582,103    Janus Money Market (e)
             1,694,748      1,694,748    Merrimac Cash Fund -Premium Class (e)
               291,051        291,051    Royal Bank of Scotland, 6.85%, due 07/05/00 (e)



</TABLE>
                                        See notes to financial statements


<PAGE>

COMBINED PRO FORMA  PORTFOLIO OF INVESTMENTS (CONTINUED)
June 30, 2000 (Unaudited)

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        VALUE
                                                                                    ------------------------------------------------
                                                                                      SECURITY             COVA
                                                                                     FIRST TRUST       SERIES TRUST
SECURITY                                                                                BOND           QUALITY BOND
DESCRIPTION                                            COUPON       MATURITY           SERIES           PORTFOLIO         COMBINED
------------------------------------------------------------------------------------------------------------------------------------

DOMESTIC BONDS & DEBT SECURITIES

AEROSPACE & DEFENSE
<S>                                                    <C>          <C>           <C>            <C>                <C>
Boeing Co.                                             8.750%       08/15/2021    $     55,562   $                  $       55,562
Lockheed Martin Corp.                                  7.750%       06/15/2005          84,825                              84,825
                                                                                   ------------                       -------------
                                                                                       140,387                             140,387
                                                                                   ------------                       -------------

ASSET BACKED SECURITIES
California Infrastructure                              6.420%       09/25/2008                            388,814          388,814
Capital Auto Receivables Asset                         6.300%       05/15/2004         123,599                             123,599
Carco Auto Loan Master Trust                           5.780%       03/15/2004                          1,465,867        1,465,867
Citibank Credit Card Master Trust                      5.500%       02/15/2006                            341,037          341,037
Citibank Credit Card Master Trust                      6.150%       03/10/2011                          1,120,930        1,120,930
Ford Credit Auto Loan Master Trust                     5.500%       02/15/2003                            723,105          723,105
Ford Credit Auto Owner Trust                           6.820%       06/17/2002                          1,798,317        1,798,317
Honda Auto Lease Trust                                 6.450%       09/16/2002         322,783                             322,783
Money Store Home Equity Trust (The)                    6.485%       12/15/2038                            569,132          569,132
Nationsbank Card Master Trust                          6.450%       04/15/2003                            500,042          500,042
Northwest Asset Corp.                                  6.750%       05/25/2029         179,029                             179,029
Peco Energy Transition Trust                           5.800%       03/01/2007                            475,637          475,637
Valero Pass-Through Asset Trust                        6.750%       12/15/2002         135,450                             135,450
                                                                                   ------------      -------------    -------------
                                                                                       760,861          7,382,881        8,143,742
                                                                                   ------------      -------------    -------------
AUTOMOTIVE
Borg Warner Automotive, Inc.                           6.500%       02/15/2009         210,031                             210,031
Federal - Mogul Corp.                                  7.750%       07/01/2006                             18,202           18,202
Venture Holdings Trust, Inc.                          12.000%       06/01/2009          60,125                              60,125
                                                                                   ------------      -------------    -------------
                                                                                       270,156             18,202          288,358
                                                                                   ------------      -------------    -------------

BANKING
Chase Manhattan Corp.                                  9.750%       11/01/2001                          2,063,140        2,063,140
Dime Bancorp, Inc.                                     6.375%       01/30/2001         248,125                             248,125
Fleet Capital Ltd.                                     7.920%       12/11/2026                            197,253          197,253
HSBC Fin Nederland Bank                                7.400%       04/15/2003          99,625                              99,625
NationsBank Corp.                                      7.250%       10/15/2025                              9,036            9,036
Wachovia Corp.                                         6.700%       06/21/2004                          1,464,864        1,464,864
                                                                                   ------------      -------------    -------------
                                                                                       347,750          3,734,293        4,082,043
                                                                                   ------------      -------------    -------------
BEVERAGES, FOOD & TOBACCO
Archer Daniels Midland Co.                             6.625%       05/01/2029         100,650                             100,650
J Seagram & Sons                                       7.600%       12/15/2028                            431,522          431,522
Smithfield Foods, Inc.                                 7.625%       02/15/2008                            225,000          225,000
                                                                                   ------------      -------------    -------------
                                                                                       100,650            656,522          757,172
                                                                                   ------------      -------------    -------------
BUILDING MATERIALS
American Standard, Inc.                                7.375%       04/15/2005          42,356                              42,356
                                                                                   ------------                       -------------

COLLATERALIZED MORTGAGE OBLIGATIONS
Chase Manhattan Bank - First
     Union National                                    7.134%       07/15/2007                            208,273          208,273
Chase Manhattan Bank - First
     Union National                                    7.439%       07/15/2009                          1,994,818        1,994,818
Commercial Mortgage Acceptance Corp.                   6.030%       03/15/2008                          1,822,956        1,822,956
Credit Suisse First Boston
     Mortgage Securities Corp.                         7.290%       09/15/2009                            878,503          878,503
First Nationwide Trust                                 6.500%       01/19/2029                          1,813,525        1,813,525
First Union Commercial Mortgage                        6.070%       10/15/2008                          1,517,344        1,517,344
First Union-Lehman Brothers Commercial                 6.600%       05/18/2007                            232,177          232,177
First Union-Lehman Brothers Commercial                 6.650%       12/18/2007                          1,652,629        1,652,629
Morgan Stanley Capital, Inc.                           6.170%       10/03/2008                          1,377,849        1,377,849
Ocwen Residential MBS Corp. (144A)(a)                  7.000%       10/25/2040                            293,237          293,237
                                                                                                     -------------    -------------
                                                                                                       11,791,311       11,791,311
                                                                                                     -------------    -------------
                                        See notes to financial statements
<PAGE>
COMMERCIAL SERVICES
Allied Waste North America                             7.875%       01/01/2009          98,613                              98,613
Amerco.                                                8.800%       02/04/2005         143,625                             143,625
S C International Service, Inc.                        9.250%       09/01/2007          57,300                              57,300
                                                                                   ------------                       -------------
                                                                                       299,538                             299,538
                                                                                   ------------                       -------------

COMMUNICATIONS
Crown Castle International                      0%,   10.375% ++    05/15/2011          46,218                              46,218
TCI Communications, Inc.                               7.875%       02/15/2026                          1,065,776        1,065,776
                                                                                   ------------      -------------    -------------
                                                                                        46,218          1,065,776        1,111,994
                                                                                   ------------      -------------    -------------

COMPUTERS & INFORMATION
Printpack, Inc.                                       10.630%       08/15/2006          28,050                              28,050
                                                                                   ------------                       -------------


ELECTRIC UTILITIES
CMS Energy Corp.                                       8.000%       07/01/2011         221,625                             221,625
Columbus Southern Power                                6.850%       10/03/2005                            240,979          240,979
National Rural Utilities                               6.500%       09/15/2002          98,500                              98,500
Public Service Electric & Gas Co.                      6.250%       01/01/2007          93,375                              93,375
                                                                                   ------------      -------------    -------------
                                                                                       413,500            240,979          654,479
                                                                                   ------------      -------------    -------------

FINANCIAL SERVICES
Citigroup Capital                                      7.750%       12/01/2036                            590,921          590,921
G.E. Capital Mortgage Services, Inc.                   6.250%       12/25/2028         171,036                             171,036
G.E. Capital Mortgage Services, Inc.                   6.500%       04/25/2029         207,988                             207,988
General Motors Acceptance Corp.                        5.500%       01/14/2002                          1,460,698        1,460,698
General Motors Acceptance Corp.                        6.750%       11/04/2004                            486,662          486,662
Hayes Lemerz International, Inc.                       8.250%       12/15/2008          42,500                              42,500
Merrill Lynch Mortgage Investment, Inc.                7.560%       09/15/2009         113,850                             113,850
Salomon Smith Barney, Inc.                             7.375%       05/15/2007         290,625                             290,625
Texaco Capital, Inc.                                   5.500%       01/15/2009         194,700                             194,700
                                                                                   ------------      -------------    -------------
                                                                                     1,020,699          2,538,281        3,558,980
                                                                                   ------------      -------------    -------------

FOREST PRODCUST & PAPER
Fort James Corp.                                       6.875%       09/15/2007         228,769                             228,769
Noranda Forest, Inc.                                   7.500%       07/15/2003          98,375                              98,375
                                                                                   ------------                       -------------
                                                                                       327,144                             327,144
                                                                                   ------------                       -------------

HEALTH CARE PROVIDERS
Tenet Healthcare Corp.                                 7.875%       01/15/2003          68,600                              68,600
                                                                                   ------------                       -------------

HEAVY CONSTRUCTION
Webb Del Corp.                                        10.250%       02/15/2010          34,900                              34,900
                                                                                   ------------                       -------------

INDUSTRIAL - DIVERSIFIED
Armstrong World Industries, Inc.                       6.350%       08/15/2003                            436,335          436,335
Tyco International, Ltd.                               6.375%       06/15/2005          75,600                              75,600
                                                                                   ------------      -------------    -------------
                                                                                        75,600            436,335          511,935
                                                                                   ------------      -------------    -------------
INSURANCE
Conseco, Inc.                                          6.400%       06/15/2001         159,000                             159,000
Prudential Insurance Co. America                       6.875%       04/15/2003          97,750                              97,750
                                                                                   ------------                       -------------
                                                                                       256,750                             256,750
                                                                                   ------------                       -------------

MEDIA - BROADCASTING & PUBLISHING
Allegiance Telecom, Inc.                        0%,   11.750% ++    02/15/2008          18,250                              18,250
Charter Communications Holdings                        8.625%       04/01/2009          88,375                              88,375
CSC Holdings, Inc.                                     8.125%       07/15/2009          24,375                              24,375
Fox Liberty Networks LLC                               8.875%       08/15/2007                            249,375          249,375
News America Holdings, Inc.                            7.700%       10/30/2025                             27,296           27,296
Time Warner, Inc.                                      7.975%       08/15/2004                            510,000          510,000
Turner Broadcasting Systems, Inc.                      7.400%       02/01/2004                            996,095          996,095
                                                                                   ------------      -------------    -------------
                                                                                       131,000          1,782,766        1,913,766
                                                                                   ------------      -------------    -------------
OIL & GAS
Apache Corp.                                           7.700%       03/15/2026         151,512                             151,512
Coastal Corp.                                          6.500%       05/15/2006                            569,035          569,035
Dynegy, Inc.                                           6.875%       07/15/2002                            197,912          197,912
Enron Corp.                                            6.950%       07/15/2028                             57,325           57,325
National Fuel Gas Co.                                  6.214%       08/12/2027                            291,248          291,248
Quaker State Corp.                                     6.625%       10/15/2005          96,125                              96,125
                                                                                   ------------      -------------    -------------
                                                                                       247,637          1,115,520        1,363,157
                                                                                   ------------      -------------    -------------

                                        See notes to financial statements
<PAGE>
TELEPHONE SYSTEMS
Global Crossing Hldg. Ltd. (144A)(a)                   9.125%       11/15/2006                            240,625          240,625
Global Crossing Holdings, Ltd.                         9.625%       05/15/2008          97,500                              97,500
GTE Corp.                                              6.940%       04/15/2028          88,625                              88,625
Liberty Media Corp.                                    7.875%       07/15/2009         144,562                             144,562
Liberty Media Group                                    8.250%       02/01/2030                            418,896          418,896
Metromedia Fiber Network, Inc.                        10.000%       12/15/2009          69,300                              69,300
U.S. Cellular Corp.                                    7.250%       08/15/2007                             95,199           95,199
US West Communications, Inc.                           7.500%       06/15/2023          73,300                              73,300
WorldCom, Inc. GA                                      6.950%       01/01/2007          88,625                              88,625
WorldCom, Inc.                                         7.750%       04/01/2027                          1,096,565        1,096,565
                                                                                   ------------      -------------    -------------
                                                                                       561,912          1,851,285        2,413,197
                                                                                   ------------      -------------    -------------

TEXTILES, CLOTHING, & FABRICS
Jones Apparel Group, Inc.                              7.875%       06/15/2006         221,087                             221,087
                                                                                   ------------                       -------------


TRANSPORTATION
Canadian National Railway Co.                          6.900%       07/15/2028         143,756                             143,756
Newport News Shipbuilding, Inc.                        9.250%       12/01/2006          60,300                              60,300
Norfolk Southern Corp.                                 7.800%       05/15/2027          96,375                              96,375
Union Pacific Corp.                                    6.625%       02/01/2029                            310,800          310,800
                                                                                   ------------      -------------    -------------
                                                                                       300,431            310,800          611,231
                                                                                   ------------      -------------    -------------

U.S. GOVERNMENT AGENCY
Federal National Mortgage Association                  6.625%       01/15/2002       1,828,082                           1,828,082
Federal National Mortgage Association                  7.250%       01/15/2010                          2,655,992        2,655,992
Federal National Mortgage Association (b)              7.125%       01/15/2030                            404,234          404,234
                                                                                   ------------      -------------    -------------
                                                                                     1,828,082          3,060,226        4,888,308
                                                                                   ------------      -------------    -------------
U.S. GOVERNMENT AGENCY MORTGAGE BACKED SECURITIES
Federal Home Loan Mortgage Corp.                       8.000%       09/01/2008                             20,805           20,805
Federal Home Loan Mortgage Corp.                       6.500%       07/15/2016                            212,590          212,590
Federal Home Loan Mortgage Corp.                       9.500%       04/01/2019          27,434                              27,434
Federal Home Loan Mortgage Corp.                       9.000%       06/01/2019          13,868                              13,868
Federal National Mortgage Association                  7.000%       09/01/2010         148,000                             148,000
Federal National Mortgage Association                  7.000%       05/01/2012         130,859                             130,859
Federal National Mortgage Association                  6.500%       03/01/2013         283,580                             283,580
Federal National Mortgage Association                  6.500%       06/01/2014                            845,988          845,988
Federal National Mortgage Association                  6.500%       08/01/2014                             74,212           74,212
Federal National Mortgage Association                  6.500%       09/01/2014                             25,398           25,398
Federal National Mortgage Association                  6.500%       09/01/2014                            207,298          207,298
Federal National Mortgage Association                  6.500%       12/01/2014                            135,120          135,120
Federal National Mortgage Association                  6.500%       12/01/2014                            603,001          603,001
Federal National Mortgage Association                  6.500%       01/01/2015                             85,891           85,891
Federal National Mortgage Association                  6.500%       02/01/2015                            794,842          794,842
Federal National Mortgage Association                  7.000%       03/01/2015                            784,756          784,756
Federal National Mortgage Association                  7.000%       03/01/2015                            338,929          338,929
Federal National Mortgage Association                  7.000%       03/01/2015                            870,042          870,042
Federal National Mortgage Association                  7.000%       03/01/2015                            813,200          813,200
Federal National Mortgage Association                  8.500%       07/01/2019                             22,067           22,067
Federal National Mortgage Association                  7.500%       08/25/2021           9,096                               9,096
Federal National Mortgage Association                  7.500%       12/01/2022                            372,313          372,313
Federal National Mortgage Association                  7.000%       06/01/2028                            809,803          809,803
Federal National Mortgage Association                  6.000%       07/01/2028                            379,983          379,983
Federal National Mortgage Association                  7.000%       08/01/2028                            386,077          386,077
Federal National Mortgage Association                  7.000%       09/01/2028                            815,643          815,643
Federal National Mortgage Association                  6.000%       10/01/2028                             73,777           73,777
Federal National Mortgage Association                  6.000%       12/01/2028                            286,925          286,925
Federal National Mortgage Association                  7.500%       06/01/2029                            267,392          267,392
Federal National Mortgage Association                  7.500%       06/01/2029                            703,670          703,670
Federal National Mortgage Association                  7.500%       07/01/2029                             54,344           54,344
Federal National Mortgage Association                  7.000%       08/01/2029                            713,586          713,586
Federal National Mortgage Association                  7.500%       08/01/2029                            280,115          280,115
Federal National Mortgage Association                  7.500%       08/01/2029                             95,429           95,429
Federal National Mortgage Association                  7.000%       09/01/2029                            381,503          381,503
Federal National Mortgage Association                  7.500%       09/01/2029                            494,547          494,547
Federal National Mortgage Association                  7.500%       09/01/2029                            401,284          401,284
Federal National Mortgage Association                  7.500%       09/01/2029                             34,433           34,433
Federal National Mortgage Association                  7.500%       09/01/2029                            306,569          306,569
Federal National Mortgage Association                  7.500%       09/01/2029                            656,210          656,210
Federal National Mortgage Association                  8.000%       09/01/2029                            158,753          158,753
Federal National Mortgage Association                  7.500%       10/01/2029                            393,946          393,946
Federal National Mortgage Association                  7.500%       10/01/2029                            621,530          621,530
Federal National Mortgage Association                  7.500%       10/01/2029                            716,313          716,313
Federal National Mortgage Association                  7.500%       10/01/2029                            561,208          561,208
Federal National Mortgage Association                  7.500%       10/01/2029                            856,782          856,782
Federal National Mortgage Association                  7.500%       11/01/2029                            285,526          285,526
Federal National Mortgage Association                  8.000%       11/01/2029                             52,524           52,524
Federal National Mortgage Association                  8.000%       11/01/2029                             30,299           30,299
Federal National Mortgage Association                  7.000%       12/01/2029                             24,800           24,800

                                        See notes to financial statements
<PAGE>
U.S. GOVERNMENT AGENCY MORTGAGE BACKED SECURITIES, CONTINUED
Federal National Mortgage Association                  7.500%       01/01/2030                            557,521          557,521
Federal National Mortgage Association                  7.500%       01/01/2030                            483,835          483,835
Federal National Mortgage Association                  7.500%       01/01/2030                            821,265          821,265
Federal National Mortgage Association                  7.500%       02/01/2030                            313,557          313,557
Federal National Mortgage Association                  7.500%       02/01/2030                            976,685          976,685
Federal National Mortgage Association                  8.000%       02/01/2030                            316,134          316,134
Federal National Mortgage Association                  8.000%       02/01/2030                          1,001,889        1,001,889
Federal National Mortgage Association                  8.000%       02/01/2030                            852,505          852,505
Federal National Mortgage Association                  7.500%       04/01/2030                            415,623          415,623
Federal National Mortgage Association                  7.000%       05/01/2030                            912,017          912,017
Federal National Mortgage Association                  7.500%       06/01/2030                            139,486          139,486
Federal National Mortgage Association                  8.000%       06/01/2030                          1,004,668        1,004,668
Federal National Mortgage Association                  8.000%       06/01/2030                            502,334          502,334
Federal National Mortgage Association (c)              7.000%       07/17/2030                          2,050,620        2,050,620
Federal National Mortgage Association (c)              7.500%       07/17/2030                          4,325,511        4,325,511
Government National Mortgage Association               9.000%       04/15/2009           2,248                               2,248
Government National Mortgage Association               9.000%       05/15/2009          12,072                              12,072
Government National Mortgage Association               9.000%       05/15/2009           3,595                               3,595
Government National Mortgage Association               9.000%       05/15/2009           2,853                               2,853
Government National Mortgage Association               9.000%       05/15/2009           1,097                               1,097
Government National Mortgage Association               9.000%       05/15/2009           1,654                               1,654
Government National Mortgage Association              11.250%       09/15/2015          85,439                              85,439
Government National Mortgage Association              11.250%       11/15/2015          10,687                              10,687
Government National Mortgage Association              10.000%       06/15/2017          22,817                              22,817
Government National Mortgage Association               9.250%       07/15/2017           7,234                               7,234
Government National Mortgage Association              10.000%       11/15/2017           8,146                               8,146
Government National Mortgage Association              11.500%       02/15/2018           3,603                               3,603
Government National Mortgage Association              10.000%       03/15/2019          27,369                              27,369
Government National Mortgage Association               9.000%       01/15/2020                             41,013           41,013
Government National Mortgage Association              10.000%       03/15/2020          14,599                              14,599
Government National Mortgage Association               9.250%       05/15/2020          30,341                              30,341
Government National Mortgage Association               9.250%       05/15/2021          89,790                              89,790
Government National Mortgage Association               9.250%       06/15/2021          21,768                              21,768
Government National Mortgage Association               7.500%       06/15/2023          79,800                              79,800
Government National Mortgage Association               7.000%       08/15/2023          68,396                              68,396
Government National Mortgage Association               7.500%       10/15/2023         116,510                             116,510
Government National Mortgage Association               7.000%       01/15/2024         118,511                             118,511
Government National Mortgage Association               7.000%       03/15/2024          76,265                              76,265
Government National Mortgage Association               7.000%       01/15/2025         345,311                             345,311
Government National Mortgage Association               9.500%       01/15/2025          11,085                              11,085
Government National Mortgage Association               9.500%       05/15/2025           9,123                               9,123
Government National Mortgage Association               7.000%       02/15/2026         450,736                             450,736
Government National Mortgage Association               8.000%       03/15/2026                             26,677           26,677
Government National Mortgage Association               7.500%       09/15/2026         166,410                             166,410
Government National Mortgage Association               7.500%       02/15/2027                             65,096           65,096
Government National Mortgage Association               8.000%       05/15/2027         198,538                             198,538
Government National Mortgage Association               6.500%       04/15/2028         695,803                             695,803
Government National Mortgage Association               7.000%       05/15/2028         334,989                             334,989
Government National Mortgage Association               7.000%       06/15/2028         293,888                             293,888
Government National Mortgage Association               6.500%       10/15/2028       1,690,877                           1,690,877
Government National Mortgage Association               6.500%       11/15/2028         479,592                             479,592
Government National Mortgage Association               6.500%       12/15/2028                          2,499,890        2,499,890
Government National Mortgage Association               6.500%       01/15/2029         223,174                             223,174
Government National Mortgage Association               6.500%       03/15/2029         250,217                             250,217
Government National Mortgage Association               6.500%       04/15/2029         235,049                             235,049
Government National Mortgage Association               6.500%       05/15/2029         898,042                             898,042
Government National Mortgage Association               6.500%       05/15/2029         261,335                             261,335
Government National Mortgage Association               6.500%       06/15/2029         142,335                             142,335
Government National Mortgage Association               6.500%       07/15/2029         621,471                             621,471
Government National Mortgage Association               8.000%       07/15/2029         159,543                             159,543
Government National Mortgage Association               7.000%       08/15/2029         962,962                             962,962
Government National Mortgage Association               7.500%       09/15/2029         540,739                             540,739
Government National Mortgage Association               8.000%       09/15/2029         249,455                             249,455
Government National Mortgage Association               8.000%       12/15/2029                             29,063           29,063
Government National Mortgage Association               8.000%       01/15/2030         260,075                             260,075
Government National Mortgage Association               8.000%       01/15/2030                             87,023           87,023
Government National Mortgage Association               8.000%       02/15/2030                            895,422          895,422
Government National Mortgage Association               8.000%       02/15/2030                             26,121           26,121
Government National Mortgage Association               8.000%       04/15/2030                             27,711           27,711
Government National Mortgage Association               8.000%       04/15/2030                             26,137           26,137
Government National Mortgage Association               8.000%       06/15/2030         232,565                             232,565
Government National Mortgage Association               8.000%       06/15/2030                            959,230          959,230
Government National Mortgage Association               8.000%       06/15/2030                            957,105          957,105
Government National Mortgage Association               8.000%       06/15/2030                            505,754          505,754
                                                                                   ------------      -------------    -------------
                                                                                    11,130,945         37,869,315       49,000,260
                                                                                   ------------      -------------    -------------

                                        See notes to financial statements
<PAGE>
U.S. TREASURY SECURITIES
U.S. Treasury Bond (d)                                 8.875%       02/15/2019                          2,203,240        2,203,240
U.S. Treasury Bond                                     6.750%       08/15/2026                          6,076,975        6,076,975
U.S. Treasury Bond                                     6.500%       11/15/2026                            349,552          349,552
U.S. Treasury Bond                                     6.625%       02/15/2027         275,762                             275,762
U.S. Treasury Bond                                     5.250%       02/15/2029         461,500                             461,500
U.S. Treasury Bond - Strip Principal (d)               9.125%       05/15/2018                            431,410          431,410
U.S. Treasury Note                                     6.000%       08/15/2004                              4,955            4,955
U.S. Treasury Note                                     3.375%       01/15/2007         303,910                             303,910
U.S. Treasury Note                                     5.500%       05/15/2009       2,070,952          2,630,548        4,701,500
U.S. Treasury Note                                     6.000%       08/15/2009         550,660                             550,660
U.S. Treasury Note                                     6.500%       02/15/2010                          1,872,219        1,872,219
                                                                                   ------------      -------------    -------------
                                                                                     3,662,784         13,568,899       17,231,683
                                                                                   ------------      -------------    -------------

Total Domestic Bonds & Debt Securities
   (Cost $22,825,612, $87,901,855,
   $110,727,467, respectively)                                                      22,317,037         87,423,391      109,740,428
                                                                                   ------------      -------------    -------------

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

                                        See notes to financial statements
<PAGE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        VALUE
                                                                                    ----------------------------------------------
                                                                                        SECURITY          COVA
                                                                                      FIRST TRUST     SERIES TRUST
SECURITY                                                                                  BOND        QUALITY BOND
DESCRIPTION                                                 COUPON      MATURITY         SERIES        PORTFOLIO        COMBINED
------------------------------------------------------------------------------------------------------------------------------------

FOREIGN BONDS & DEBT SECURITIES
ARGENTINA
<S>                                                         <C>         <C>               <C>           <C>            <C>
Argentina Republic                                          7.625%      03/31/2005        $363,000      $              $    363,000
                                                                                      -------------                   --------------

CANADA
Gulf Canada Resources Ltd. (Yankee)                         8.250%      03/15/2017                          73,800           73,800
Quebec Province (Global)                                    7.500%      09/15/2029                         492,010          492,010
                                                                                                      -------------   --------------
                                                                                                           565,810          565,810
                                                                                                      -------------   --------------
CHANNEL ISLANDS
HSBC Capital Funding LT (144A)(a) (Yankee)                 10.176%      12/29/2049                         450,849          450,849
                                                                                                      -------------   --------------



COLOMBIA
Colombia (Republic of) (Global)                             9.750%      04/23/2009                         153,563          153,563
                                                                                                                      --------------

NETHERLANDS
KPNQwest B.V. (Yankee)                                      8.125%      06/01/2009                         236,250          236,250
                                                                                                                      --------------

PHILIPPINE ISLANDS
Philippines (Republic of) (Global) (Yankee)                10.625%      03/16/2025                          77,175           77,175
                                                                                                                      --------------


Total Foreign Bonds & Debt Securities (Cost $362,682, $1,546,559,
     $1,909,241 respectively)                                                                            1,846,647        1,846,647
                                                                                                      -------------   --------------

SHORT-TERM INVESTMENTS

American Express Centurion Bank, 6.65%, due 07/10/00 (e)                                                   582,103          582,103
American Express Centurion Bank, 7%, due 07/07/00 (e)                                                    1,164,205        1,164,205
BNP Paribas, 6.75%, due 07/05/00 (e)                                                                       582,103          582,103
Canadian Imperial Bank                                                                                     199,842          199,842
First Union National Bank, 6.9%, due 05/09/01 (e)                                                          291,051          291,051
Fleet National Bank, 7.125%, due 10/31/00 (e)                                                            1,312,195        1,312,195
Goldman Sachs, 6.64875%, due 08/17/00 (e)                                                                  582,104          582,104
Janus Money Market (e)                                                                                     582,103          582,103
Merrimac Cash Fund -Premium Class (e)                                                                    1,694,748        1,694,748
Royal Bank of Scotland, 6.85%, due 07/05/00 (e)                                                            291,051          291,051
                                                                                                      -------------   --------------

Total Short-Term Investments (Cost $7,281,668)                                                           7,281,505        7,281,505
                                                                                                      -------------   --------------

TOTAL INVESTMENTS
(Cost $23,188,294 $96,730,082, $119,918,376 respectively)                               22,680,037      96,188,543      118,868,580

Other Assets and Liabilities (net)                                                         808,196      (4,817,889)      (4,009,693)
                                                                                      -------------   -------------   --------------

TOTAL NET ASSETS                                                                       $23,488,233     $91,370,654     $114,858,887
                                                                                      =============   =============   ==============
</TABLE>


                                        See notes to financial statements
<PAGE>

                 PORTFOLIO FOOTNOTES:

                 (a)Securities that may be resold to "qualified institutional
                    buyers" under Rule 144A or securities offered pursuant to
                    Section 4(2) of the Securities Act of 1933, as amended.
                    These securities have been determined to be liquid under
                    guidelines established by the Board of Trustees.

                 (b)Assets segregated for purchase for purchase price of delayed
                    delivery or when-issued security.

                 (c)Security purchased on a delayed or when-issued basis.

                 (d)Held as collateral for open futures contracts.

                 (e)Represents investment of collateral received from securities
                    lending transactions.

                 Yankee - U.S. Dollar denominated bonds issued by non-U.S.
                          companies in the U.S.

                 ++ Security is a "step-up" bond where coupon increases or steps
                    up at a predetermined date. Rates shown are current coupon
                    and next coupon rate when security steps up.

                        See notes to financial statements

<TABLE>
<CAPTION>
COMBINED PRO FORMA STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 2000 (UNAUDITED)
                                                                                                     ADJUSTMENTS
                                                       SECURITY FIRST       COVA SERIES TRUST      (REFERENCES ARE
                                                           TRUST               QUALITY BOND          TO PRO FORMA        PRO FORMA
                                                        BOND SERIES             PORTFOLIO             FOOTNOTES)          COMBINED
                                                       ---------------      -----------------     --------------       -------------
ASSETS
<S>                                                     <C>                     <C>               <C>                 <C>
      Investments, at value *                           $ 22,680,037       $      96,188,543     $           --       $ 118,868,580
      Cash                                                   696,586               7,714,291                 --           8,410,877
      Cash denominated in foreign currencies**                    --                   3,690                 --               3,690
      Receivable for investments sold                        536,629                  20,919                 --             557,548
      Interest receivable                                    277,917               1,055,487                 --           1,333,404
                                                         ------------                                                  -------------
                                                         ------------       -----------------                          -------------
          Total assets                                    24,191,169             104,982,930                 --         129,174,099
                                                         ------------       -----------------                          -------------
LIABILITIES
   Payables for:
      Investments purchased                                  642,486                      --                 --             642,486
      Delayed delivery investments                                --               6,362,249                 --           6,362,249
      Trust shares redeemed                                    3,797                 100,484                 --             104,281
      Net variation margin on financial
          futures contracts                                       --                   8,156                 --               8,156
      Unrealized depreciation on foreign
          currency contracts                                   5,987                      --                 --               5,987
      Securities on loan                                          --               7,081,663                 --           7,081,663
      Investment advisory fee payable                         20,239                  29,096                 --              49,335
   Accrued expenses                                           30,427                  30,628                                 61,055
                                                         ------------
                                                         ------------       -----------------                          -------------
      Total liabilities                                      702,936              13,612,276                 --          14,315,212
                                                         ------------       -----------------                          -------------
                                                         ------------       -----------------                          -------------
NET ASSETS                                              $ 23,488,233       $      91,370,654     $           --       $ 114,858,887
                                                         ============       =================                          =============

------------------------------------------------------------------------------------------------------------------------------------
NET ASSETS REPRESENTED BY:
      Paid in surplus                                   $ 24,560,555       $      94,300,584     $           --         118,861,139
      Accumulated net realized (loss)                     (1,309,446)             (5,227,395)                --          (6,536,841)
      Unrealized (depreciation) on investments,
          futures contracts and foreign currency            (514,240)               (665,840)                --          (1,180,080)
      Undistributed net investment income                    751,364               2,963,305                              3,714,669
                                                         ------------       -----------------                          -------------
         Total                                          $ 23,488,233       $      91,370,654     $           --       $ 114,858,887
                                                         ============       =================                          =============

Capital shares outstanding                                 6,158,720               8,779,470         (3,901,755)(a)      11,036,435
                                                         ============       =================     ==============       =============

NET ASSET VALUE AND OFFERING PRICE PER SHARE                  $3.814                 $10.407                                $10.407
                                                         ============       =================                          =============


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

  *   Investments in securities, at cost                $ 23,188,294       $      96,730,082     $           --         119,918,376
 **   Cost of cash denominated in foreign currencies              --                   1,430                 --               1,430

                           See notes to financial statements

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
COMBINED PRO FORMA STATEMENT OF OPERATIONS
FOR THE YEAR ENDED JUNE 30, 2000 (UNAUDITED)

                                                                              COVA SERIES       ADJUSTMENTS
                                                           SECURITY FIRST        TRUST        (REFERENCES ARE
                                                               TRUST         QUALITY BOND      TO PRO FORMA           PRO FORMA
                                                            BOND SERIES        PORTFOLIO        FOOTNOTES)             COMBINED
                                                          --------------   --------------     -------------        --------------

INVESTMENT INCOME
<S>                      <C>                            <C>              <C>                <C>                  <C>
   Total interest income (1)                            $     1,673,777  $     6,431,361    $           --       $     8,105,138
                                                          --------------   --------------     -------------        --------------

EXPENSES
   Investment advisory fee                                       85,135          510,162            23,268 (b)           618,565
   Management fees                                               36,486               --           (36,486)(c)                --
   Custody, fund accounting, administration,
     and transfer agent fees                                         --          118,544            30,405 (c)           148,949
   Custody                                                       17,323               --           (17,323)(c)                --
   Audit                                                          5,345           17,659            (5,345)(d)            17,659
   Trustee fees and expenses                                      1,243            3,878                --                 5,121
   Legal                                                             --            6,045                --                 6,045
   Shareholder reporting and printing expenses                   12,903           14,191            (8,000)(d)            19,094
   Miscellaneous expenses                                         4,036               --                --                 4,036
                                                          --------------   --------------     -------------        --------------
       Total Expenses                                           162,471          670,479           (13,481)              819,469
       Less expenses reimbursed by the adviser                       --           68,332            13,859 (e)            82,191
                                                          --------------   --------------     -------------        --------------
       Net expenses                                             162,471          602,147           (27,340)              737,278
                                                          --------------   --------------     -------------        --------------
   Net investment income                                      1,511,306        5,829,214            27,340             7,367,860
                                                          --------------   --------------     -------------        --------------

NET REALIZED AND UNREALIZED (LOSS) ON
     INVESTMENTS, FUTURES CONTRACTS AND
     FOREIGN CURRENCY RELATED TRANSACTIONS
   Net realized (loss) on investments                        (1,071,236)      (4,197,375)               --            (5,268,611)
   Net realized gain on futures contracts                            --          352,375                --               352,375
   Net realized gain on foreign currency
     related transactions                                            --           57,260                --                57,260

                                                          --------------   --------------     -------------        --------------
   Net realized (loss) on investments,
     futures contracts and foreign currency
      related transactions                                   (1,071,236)      (3,787,740)               --            (4,858,976)
   Net change in unrealized appreciation
     on investments, futures contracts
      and foreign currency                                       27,661        1,794,361                --             1,822,022
                                                          --------------   --------------     -------------        --------------
   Net realized and unrealized (loss) on
     investments, futures contracts and
       foreign currency related transactions                 (1,043,575)      (1,993,379)               --            (3,036,954)
                                                          --------------   --------------     -------------        --------------

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS    $       467,731  $     3,835,835    $       27,340       $     4,330,906
                                                          ==============   ==============     =============        ==============

---------------------------------------------------------------------------------------------------------------------------------
   Interest income includes security lending income of: $            --  $        19,050    $           --                19,050

</TABLE>
                                        See notes to financial statements
<PAGE>
NOTES TO PRO FORMA COMBINING FINANCIAL STATEMENTS (UNAUDITED)
JUNE 30, 2000



INTRODUCTORY PARAGRAPH

Cova Series Trust and Security First Trust are each Massachusetts business
trusts. Met Investors Series Trust is a recently organized Delaware business
trust. The J.P. Morgan Quality Portfolio is a new series of the Met Investors
Series Trust. It has been organized specifically to receive all the assets and
carry on the business of Quality Bond Portfolio of Cova Series Trust, into
which, effectively, Bond Series of the Security First Trust will be merged.

The pro forma statements give effect to the proposed transfer of the assets and
stated liabilities of Bond Series in exchange for shares of Quality Bond
Portfolio at net asset value. The J.P. Morgan Quality Bond has had no operations
to date and as such is not included in the pro forma financial statements. Under
generally accepted accounting principles, the historical cost of investment
securities will be carried forward to the surviving entity and the results of
operations of Quality Bond Portfolio for pre-combination periods will not be
restated. The pro forma combined financial statements do not reflect the
expenses of either fund in carrying out its obligation under the proposed
Agreement and Plan or Reorganization.

The pro forma unaudited combining statements of assets and liabilities and
portfolio of investments reflect the financial position of the Quality Bond
Portfolio and the Bond Series, as though the reorganization occurred as of June
30, 2000. The pro forma unaudited statement of operations reflects the results
of operations of each of the merged funds for the year ended June 30, 2000 as
though the reorganization occurred as of July 1,1999.


The pro forma combining statements should be read in conjunction with the
financial statements and financial highlights of the Quality Bond and the Bond
Series, which are incorporated by reference in the Statement of Additional
Information.


<PAGE>
NOTES TO PRO FORMA COMBINING FINANCIAL STATEMENTS (UNAUDITED)
JUNE 30, 2000


Note a
Reflects change in shares outstanding due to the conversion of Bond Series
shares into Quality Bond Portfolio shares based upon the net asset value of the
Quality Bond Portfolio shares at June 30, 2000.


Note b
Reflects the surviving fund's investment advisory fee rate.


Note c
Reflects reclassification of certain balances to conform to the surviving fund's
format. Also reflects expected savings due to economies of scale.


Note d
Reflects expected savings due to economies of scale.


Note e
Reflects adjustment to the level of the surviving fund's expense reimbursement.
<PAGE>



                           MET INVESTORS SERIES TRUST

                                     PART C

                                OTHER INFORMATION

Item 15. Indemnification.

         The response to this item is  incorporated  by reference to  "Liability
and Indemnification of Trustees" under the caption  "Comparative  Information on
Shareholders' Rights" in Part A of this Registration Statement.

Item 16. Exhibits:

1.  Declaration  of Trust.  Incorporated  by reference to Met  Investors  Series
Trust's  Registration  Statement  on  Form  N-1A  filed  on  October  23,  2000,
Registration No. 333-48456 ("Form N-1A Registration Statement")

2. Bylaws. Incorporated by reference to the Form N-1A Registration Statement.

3.       Not applicable.

4. Agreement and Plan of Reorganization.  Exhibits A-1 and A-2 to the Prospectus
contained in Part A of this Registration Statement.

5.       None other than as set forth in Exhibits 1 and 2.

6(a). Form of Management  Agreement between Met Investors Advisory Corp. and Met
Investors Series Trust.  Incorporated by reference to the Form N-1A Registration
Statement.

6(b).  Form of Investment  Advisory  Agreement  between J.P.  Morgan  Investment
Management Inc. and Met Investors Advisory Corp. with respect to the J.P. Morgan
Quality Bond Portfolio.  Incorporated by reference to the Form N-1A Registration
Statement.

7. Form of Distribution Agreement between Met Investors Series Trust and MetLife
Distributors, Inc. with respect to the Class A shares. Incorporated by reference
to the Form N-1A Registration Statement.

8. Form of Deferred  Compensation  Plan.  Incorporated  by reference to the Form
N-1A Registration Statement.

9. Form of Custody  Agreement  between  Investors  Bank & Trust  Company and Met
Investors Series Trust. To be filed by amendment.

10(a). Rule 12b-1 Distribution Plans. Incorporated by reference to the Form N-1A
Registration Statement.

10(b).  Multiple  Class  Plan.  Incorporated  by  reference  to  the  Form  N-1A
Registration Statement.

11.      Opinion and consent of Sullivan & Worcester LLP.  Filed herewith.

12.  Tax  opinion  and  consent  of  Sullivan &  Worcester  LLP.  To be filed by
amendment.

13.      Not applicable.

14(a).  Consent of Deloitte & Touche LLP (with respect to the  Neuberger  Berman
Bond Series of Security First Trust). Filed herewith.

14(b).  Consent of KPMG LLP (with respect to the Quality Bond  Portfolio of Cova
Series Trust). Filed herewith.

15.      Not applicable.

16. Powers of Attorney.  Incorporated by reference to the Form N-1A Registration
Statement.

17.      Form of Proxy Card and Voting Instructions.  Filed herewith.


Item 17. Undertakings.

         (1)  The  undersigned  Registrant  agrees  that  prior  to  any  public
reoffering of the securities  registered through the use of a prospectus that is
a part of this Registration Statement by any person or party who is deemed to be
an underwriter  within the meaning of Rule 145(c) of the Securities Act of 1933,
the  reoffering  prospectus  will  contain  the  information  called  for by the
applicable  registration  form for  reofferings  by  persons  who may be  deemed
underwriters,  in addition to the  information  called for by the other items of
the applicable form.

         (2) The  undersigned  Registrant  agrees that every  prospectus that is
filed under  paragraph  (1) above will be filed as a part of an amendment to the
Registration  Statement  and will not be used until the  amendment is effective,
and that, in determining  any liability  under the Securities Act of 1933,  each
post-effective  amendment shall be deemed to be a new Registration Statement for
the securities offered therein,  and the offering of the securities at that time
shall be deemed to be the initial bona fide offering of them.


<PAGE>



                                   SIGNATURES

         As required by the Securities Act of 1933, this Registration  Statement
has been signed on behalf of the  Registrant,  in the City of Newport  Beach and
State of California on the 13th day of November, 2000.

                                                     MET INVESTORS SERIES TRUST

                                                    By: /s/Elizabeth M. Forget

                                                      -----------------------
                                                      Name: Elizabeth M. Forget
                                                      Title: President

         As required by the Securities  Act of 1933, the following  persons have
signed this Registration  Statement in the capacities  indicated on the 13th day
of November, 2000.

Signatures                          Title

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

/s/Elizabeth M. Forget              President
---------------------------
Elizabeth M. Forget

/s/Mark Reynolds*                   Treasurer

---------------------
Mark Reynolds

/s/Robert N. Hickey                 Trustee
-------------------------
Robert N. Hickey

* By:    /s/Robert N. Hickey

         ----------------------
          Attorney-in-Fact




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