CONSECO SERIES TRUST
N-30D, 2000-09-05
Previous: SELIGMAN COMMUNICATIONS & INFORMATION FUND INC, N-30D, 2000-09-05
Next: COOPER COMPANIES INC, 8-K, 2000-09-05




                                                                    [LOGO]
                                                                    CONSECO (R)
                                                                    Step up.(SM)


Conseco Series Trust

June 30, 2000

Semi-Annual Report

                                                      Conseco 20 Focus Portfolio
                                                                Equity Portfolio
                                                              Balanced Portfolio
                                                            High Yield Portfolio
                                                          Fixed Income Portfolio
                                                 Government Securities Portfolio
                                                          Money Market Portfolio
<PAGE>

CONSECO SERIES TRUST

TABLE OF CONTENTS

JUNE 30, 2000

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

A Message from the President.............................................      3
Statements of Assets and Liabilities.....................................      4
Statements of Operations.................................................      4
Statements of Changes in Net Assets......................................      6

CONSECO 20 FOCUS PORTFOLIO
   Portfolio Managers' Review............................................      8
   Schedule of Investments ..............................................      9

EQUITY PORTFOLIO
   Portfolio Managers' Review............................................     10
   Schedule of Investments...............................................     11

BALANCED PORTFOLIO
   Portfolio Managers' Review............................................     15
   Schedule of Investments...............................................     16

HIGH YIELD PORTFOLIO
   Portfolio Manager's Review............................................     22
   Schedule of Investments ..............................................     23

FIXED INCOME PORTFOLIO
   Portfolio Managers' Review............................................     24
   Schedule of Investments...............................................     25

GOVERNMENT SECURITIES PORTFOLIO
   Portfolio Manager's Review............................................     30
   Schedule of Investments...............................................     31

MONEY MARKET PORTFOLIO
   Portfolio Manager's Review............................................     34
   Schedule of Investments ..............................................     35

Notes to Financial Statements............................................     37

Financial Highlights.....................................................     40


   This report is for the information of Conseco Series Trust contract owners.
     It is authorized for distribution to other persons only when preceded
             or accompanied by, a current prospectus that contains
           more complete information, including charges and expenses.

<PAGE>
CONSECO SERIES TRUST

A MESSAGE FROM THE PRESIDENT
================================================================================
   In a world that demands split-second  timing, our team-managed,  total-return
investment process continues to prove its ongoing value, enabling us to leverage
the dynamics of a volatile market.

   The equity markets have played directly to our investment strengths, enabling
us to showcase our outstanding team of analysts, traders and portfolio managers.

   Our extensive  research  capabilities  and adherence to fundamental  analysis
provided above-average returns in the equity and balanced categories.  And, this
proven  bottom-up  investment  discipline  enabled  us  to  weather  a  volatile
fixed-income environment.

PERFORMANCE IN THE FACE OF EXTREME VOLATILITY

   Consequently,   during  the  first  half  of  the  year,   we  were  able  to
successfully:

   o Chart a course through the  exceptional  volatility in the equity markets -
especially technology;

   o Counter the Nasdaq's precipitous drop in the second quarter; and

   o Deliver solid dividend income from a downtrodden bond market.

   Each  portfolio  manager has provided a detailed  discussion and analysis for
each Conseco Series Trust  portfolio that may be found in later sections of this
semi-annual report.

NEW PORTFOLIOS DESIGNED TO STRENGTHEN YOUR ASSET ALLOCATIONS

   The volatile market is here to stay and astute asset allocation is a must for
your investment portfolio's success.

    To help  you more  fully  employ  this  strategy,  we  opened  two  exciting
portfolios  in the first half of 2000:  The Conseco 20 Focus  Portfolio  and the
High  Yield  Portfolio.  Each is an  extension  of our  mid-cap  and high  yield
expertise and capitalizes on our analytical prowess.

   The Conseco 20 Focus Portfolio1  seeks capital  appreciation by investing its
assets in  approximately  20 - 30 common stock  securities  that are CCM's "best
ideas."

   The  High  Yield  Portfolio  seeks a high  level  of  current  income  with a
secondary  objective  of capital  appreciation  by investing at least 65% of its
assets in below-investment-grade securities.

BUNGLED HEADLINES MISINFORM CONTRACTHOLDERS

   For the most part,  Conseco Capital  Management,  Inc. (CCM),  the investment
adviser to the portfolios,  has received  accurate coverage from the news media.
In fact,  we receive high marks from news  organizations  every day.  During the
past 60 days, CCM's equity portfolio management team's expertise and insight has
been spotlighted on CNBC, Bloomberg and CNNfn.

   However,  you may have caught a few publications that have created inaccurate
representations  of CCM. I can assure you that these  stories  distort the facts
and I'd like to set the record straight.

   o Although CCM has seen the  departures  of a number of  employees,  our team
approach,  featuring  a  talent-rich,  deep bench has  prevailed  for 13 years -
through  thick and thin - and is central to the success and  consistency  of our
institutional and mutual fund investment performance.

   o  CCM's  consistent   investment   success  breeds  a  following  among  our
competitors and it's a fact of life in this industry - people are lured to other
opportunities.

   o The core equity and  fixed-income  investment  experts  have served CCM for
more than seven years.

   o Since 1989,  our  fixed-income  team has been led by Greg Hahn,  CFA, chief
fixed  income  investment  officer and senior vice  president of CCM. Tom Pence,
CFA, chief equity investment  officer and senior vice president of CCM, has been
at the  helm of the  equity  team  since  1993.

   o We prepare  for and sustain  long-term  investment  performance  by using a
disciplined,  team-oriented approach. Markets go up and down; managers, traders,
and  support  staff  come and go - the  training  and  development  of the team,
coupled with the disciplined investment process,  remains constant.

   o Superstars  operating  independently  are not found in our system - the CCM
team always prevails.

GROWTH, PERFORMANCE, STABILITY

   New Conseco, Inc. CEO Gary Wendt brings prestige,  leadership and a legendary
penchant for building success in the financial  services  industry to the parent
company  -  engendering   stability  and  focusing  on  achieving   sound  issue
resolution.

   This,  coupled  with our  performance  and  structure is all upside for CCM's
clients and the fund family's contractholders. It's not business as usual - it's
considerably better.

   I hope you now have a  high-resolution  picture  of the state of the union of
the Conseco fund family and its investment adviser. We're passionately committed
to delivering top-drawer investment service and performance to you.

   I'm supremely confident we're on the right path.

   Sincerely,

   Maxwell E. Bublitz
   President
   Conseco Series Trust
   President, Director and CEO
   Conseco Capital Management, Inc.

----------
1 Concentrated  portfolios  are  susceptible  to  more  market  volatility  than
  diversified   portfolios  and,   therefore,   are  subject  to  greater  price
  fluctuations.
                                                                               3
<PAGE>

CONSECO SERIES TRUST

STATEMENTS OF ASSETS AND LIABILITIES

JUNE 30, 2000
(Unaudited)
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                                              CONSECO 20
                                                                                                 FOCUS                  EQUITY
                                                                                               PORTFOLIO               PORTFOLIO
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                           <C>                   <C>
ASSETS:......................................................................
   Investments in securities at cost or amortized cost.......................                 $ 674,423             $ 329,893,841
------------------------------------------------------------------------------------------------------------------------------------

   Investments in securities at value........................................                 $ 692,295             $ 346,807,566
   Cash......................................................................                        --                    13,898
   Interest and dividends receivable.........................................                       612                    84,908
   Receivable for securities sold............................................                    16,707                38,914,511
   Receivable for shares sold................................................                    40,576                       413
------------------------------------------------------------------------------------------------------------------------------------
     Total assets............................................................                   750,190               385,821,296
------------------------------------------------------------------------------------------------------------------------------------
LIABILITIES AND NET ASSETS:
   Accrued expenses..........................................................                    42,331                   210,641
   Payable for securities purchased..........................................                    22,101                34,690,067
   Payable for shares redeemed...............................................                        --                        --
------------------------------------------------------------------------------------------------------------------------------------
     Total liabilities.......................................................                    64,432                34,900,708
------------------------------------------------------------------------------------------------------------------------------------
       Net assets............................................................                 $ 685,758             $ 350,920,588
====================================================================================================================================

NET ASSETS CONSIST OF:
   Proceeds from the sales of shares.........................................                 $ 651,638             $ 240,416,466
   Accumulated undistributed net investment income (loss)....................                       673                  (133,532)
   Accumulated undistributed net realized gains (losses) on investments......                    15,575                93,723,929
   Net unrealized appreciation (depreciation) on investments.................                    17,872                16,913,725
------------------------------------------------------------------------------------------------------------------------------------
       Net assets............................................................                 $ 685,758             $ 350,920,588
====================================================================================================================================
Shares outstanding (unlimited shares authorized).............................                    58,908                12,926,484
Net asset value, redemption price and offering price per share...............                 $   11.64             $       27.15
====================================================================================================================================
</TABLE>


STATEMENTS OF OPERATIONS

FOR THE SIX MONTHS OR PERIOD ENDED JUNE 30, 2000
(Unaudited)
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                                              CONSECO 20
                                                                                                 FOCUS                  EQUITY
                                                                                               PORTFOLIO(a)            PORTFOLIO
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                           <C>                   <C>
INVESTMENT INCOME:
   Interest..................................................................                 $   1,004             $     545,403
   Dividends.................................................................                        83                   551,364
------------------------------------------------------------------------------------------------------------------------------------
     Total investment income.................................................                     1,087                 1,096,767
------------------------------------------------------------------------------------------------------------------------------------
EXPENSES:
   Investment advisory fees..................................................                       333                 1,077,741
   Administration fees.......................................................                        48                   129,401
   Reports - printing........................................................                        29                    31,864
   Audit fees................................................................                        15                    16,352
   Pricing service...........................................................                        11                    11,941
   Custody fees..............................................................                         8                     9,080
   Directors expenses........................................................                         7                     7,437
   Insurance.................................................................                         4                     3,936
   Legal fees................................................................                         2                     1,723
   Other.....................................................................                         6                    23,731
------------------------------------------------------------------------------------------------------------------------------------
     Total expenses..........................................................                       463                 1,313,206
------------------------------------------------------------------------------------------------------------------------------------
   Less: expenses charged to the Adviser (Note 3)............................                        49                    82,903
------------------------------------------------------------------------------------------------------------------------------------
     Net expenses............................................................                       414                 1,230,303
------------------------------------------------------------------------------------------------------------------------------------
     Net investment income (loss)............................................                       673                  (133,536)
------------------------------------------------------------------------------------------------------------------------------------

NET REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS:
   Net realized gains (losses) on sales of investments.......................                    15,575                91,299,929
   Net change in unrealized appreciation or depreciation on investments......                    17,872               (39,853,068)
------------------------------------------------------------------------------------------------------------------------------------
     Net realized and unrealized gains (losses) on investments...............                    33,447                51,446,861
------------------------------------------------------------------------------------------------------------------------------------
   Net increase in net assets from operations................................                  $ 34,120             $  51,313,325
====================================================================================================================================
</TABLE>

(a) Period from May 4, 2000 (commencement of operations)  through June 30, 2000.
(b) Period from June 13, 2000  (commencement  of  operations)  through  June 30,
    2000.


   The accompanying notes are an integral part of these financial statements.

4

<PAGE>
<TABLE>
<CAPTION>
====================================================================================================================================
                                       HIGH                    FIXED                  GOVERNMENT                    MONEY
         BALANCED                      YIELD                  INCOME                  SECURITIES                   MARKET
         PORTFOLIO                   PORTFOLIO               PORTFOLIO                 PORTFOLIO                  PORTFOLIO
====================================================================================================================================
<S>   <C>                            <C>                   <C>                       <C>                        <C>
      $ 67,602,515                   $ 38,000              $ 32,598,241              $ 12,703,202               $ 68,614,185
------------------------------------------------------------------------------------------------------------------------------------

      $ 69,073,504                   $ 38,000              $ 31,928,672              $ 12,460,274               $ 68,614,185
               875                        305                       918                        --                        715
           414,960                         84                   495,332                   167,876                     81,128
         1,326,057                         --                 1,743,782                   779,806                  6,277,405
           194,045                      8,683                 1,359,558                        --                         --
------------------------------------------------------------------------------------------------------------------------------------
        71,009,441                     47,072                35,528,262                13,407,956                 74,973,433
------------------------------------------------------------------------------------------------------------------------------------

            37,471                         12                    17,145                   292,967                     25,129
         6,224,103                         --                 2,698,466                        --                         --
                --                         --                        --                    16,627                 10,234,826
------------------------------------------------------------------------------------------------------------------------------------
         6,261,574                         12                 2,715,611                   309,594                 10,259,955
------------------------------------------------------------------------------------------------------------------------------------
      $ 64,747,867                   $ 47,060              $ 32,812,651              $ 13,098,362               $ 64,713,478
====================================================================================================================================


      $ 51,801,456                   $ 46,988              $ 34,570,924              $ 13,984,262               $ 64,713,478
                --                         72                        --                        --                         --
        11,475,422                         --                (1,088,704)                 (642,972)                        --
         1,470,989                         --                  (669,569)                 (242,928)                        --
------------------------------------------------------------------------------------------------------------------------------------
      $ 64,747,867                   $ 47,060              $ 32,812,651              $ 13,098,362               $ 64,713,478
====================================================================================================================================
         3,939,490                      4,695                 3,508,729                 1,183,206                 64,713,478
      $      16.44                   $  10.02              $       9.35              $      11.07               $       1.00
====================================================================================================================================
</TABLE>



<TABLE>
<CAPTION>
====================================================================================================================================
                                       HIGH                    FIXED                  GOVERNMENT                    MONEY
         BALANCED                      YIELD                  INCOME                  SECURITIES                   MARKET
         PORTFOLIO                   PORTFOLIO(b)            PORTFOLIO                 PORTFOLIO                  PORTFOLIO
====================================================================================================================================
<S>   <C>                            <C>                   <C>                       <C>                        <C>
      $    815,402                   $     84              $  1,111,525              $    429,885               $  2,217,405
           155,356                         --                    28,690                     3,200                         --
------------------------------------------------------------------------------------------------------------------------------------
           970,758                         84                 1,140,215                   433,085                  2,217,405
------------------------------------------------------------------------------------------------------------------------------------

           190,275                         10                    75,643                    33,195                    180,646
            29,273                          1                    15,129                     6,639                     36,129
             5,694                          5                     2,987                     1,300                      7,170
             2,922                          3                     1,533                       667                      3,680
             2,133                          1                     1,119                       487                         --
             1,623                          1                       851                       370                      2,043
             1,329                          1                       697                       303                      1,673
               703                          1                       369                       161                        886
               308                         --                       161                        70                        388
             4,032                          1                     1,889                       838                      3,132
------------------------------------------------------------------------------------------------------------------------------------
           238,292                         24                   100,378                    44,030                    235,747
------------------------------------------------------------------------------------------------------------------------------------
            29,275                         12                        --                        --                     90,323
------------------------------------------------------------------------------------------------------------------------------------
           209,017                         12                   100,378                    44,030                    145,424
------------------------------------------------------------------------------------------------------------------------------------
           761,741                         72                 1,039,837                   389,055                  2,071,981
------------------------------------------------------------------------------------------------------------------------------------


        11,492,821                         --                  (436,554)                 (142,493)                    (4,323)
        (4,912,011)                        --                   364,790                   286,083                         --
------------------------------------------------------------------------------------------------------------------------------------
         6,580,810                         --                   (71,764)                  143,590                     (4,323)
------------------------------------------------------------------------------------------------------------------------------------
      $  7,342,551                   $     72              $    968,073              $    532,645               $  2,067,658
====================================================================================================================================
</TABLE>


                                                                               5
<PAGE>

CONSECO SERIES TRUST

STATEMENTS OF CHANGES IN NET ASSETS
<TABLE>
<CAPTION>
====================================================================================================================================
                                                      CONSECO 20 FOCUS            EQUITY                         BALANCED
                                                          PORTFOLIO              PORTFOLIO                       PORTFOLIO
                                                      ---------------- -------------------------------- ----------------------------
                                                      MAY 4, 2000 (a)    SIX MONTHS                       SIX MONTHS
                                                          THROUGH          ENDED                            ENDED        YEAR ENDED
                                                       JUNE 30, 2000   JUNE 30, 2000     YEAR ENDED     JUNE 30, 2000   DECEMBER 31,
                                                        (UNAUDITED)     (UNAUDITED)   DECEMBER 31, 1999  (UNAUDITED)        1999
====================================================================================================================================
<S>                                                     <C>           <C>              <C>              <C>            <C>
OPERATIONS:
   Net investment income (loss)......................   $    673      $   (133,536)    $   (226,299)    $   761,741    $ 1,278,136
   Net realized gains (losses) on sales
     of investments .................................     15,575        91,299,929       86,990,337      11,492,821
   Net change in unrealized appreciation or
     depreciation on investments.....................     17,872       (39,853,068)      14,254,138      (4,912,011)     2,658,246
------------------------------------------------------------------------------------------------------------------------------------
     Net increase (decrease) from operations.........     34,120        51,313,325      101,018,176       7,342,551     12,534,818
------------------------------------------------------------------------------------------------------------------------------------
     Net income equalization (Note 2)................         --                --               (4)             --         (2,235)
------------------------------------------------------------------------------------------------------------------------------------
DIVIDENDS AND DISTRIBUTIONS:
   Dividends from net investment income..............         --                --         (118,185)       (793,078)    (1,278,138)
   Distributions of net capital gains................         --          (280,571)     (84,221,849)        (42,620)    (8,129,505)
------------------------------------------------------------------------------------------------------------------------------------
     Net decrease from dividends and distributions...         --          (280,571)     (84,340,034)       (835,698)    (9,407,643)
------------------------------------------------------------------------------------------------------------------------------------
CAPITAL SHARE TRANSACTIONS:
   Shares sold.......................................    662,668        10,571,763        6,329,932       7,766,588      4,798,421
   Reinvested dividends and distributions............         --           280,571       84,340,039         835,698      9,409,878
   Shares redeemed...................................    (11,030)      (11,401,990)     (41,911,535)     (2,302,380)   (11,296,020)
------------------------------------------------------------------------------------------------------------------------------------
     Net increase (decrease) from
       capital share transactions ...................    651,638          (549,656)      48,758,436       6,299,906      2,912,279
------------------------------------------------------------------------------------------------------------------------------------
       Total increase (decrease) in net assets.......    685,758        50,483,098       65,436,574      12,806,759      6,037,219
------------------------------------------------------------------------------------------------------------------------------------
NET ASSETS:
   Beginning of period...............................         --       300,437,490      235,000,916      51,941,108     45,903,889
   End of period.....................................   $685,758      $350,920,588     $300,437,490     $64,747,867    $51,941,108
====================================================================================================================================

SHARE DATA:
   Shares sold.......................................     60,010           399,636          265,451         485,487        330,450
   Reinvested dividends and distributions............         --             9,776        3,638,854          49,906        645,150
------------------------------------------------------------------------------------------------------------------------------------
     Total ..........................................     60,010           409,412        3,904,305         535,393        975,600
   Shares redeemed...................................     (1,102)         (445,790)      (1,828,311)       (141,556)      (788,443)
------------------------------------------------------------------------------------------------------------------------------------
     Net increase (decrease) ........................     58,908           (36,378)       2,075,994         393,837        187,157
------------------------------------------------------------------------------------------------------------------------------------
   Shares outstanding:
     Beginning of period ............................        --         12,962,862       10,886,868       3,545,653      3,358,496
     End of period ..................................     58,908        12,926,484       12,962,862       3,939,490      3,545,653
====================================================================================================================================
</TABLE>

(a) Commencement of operations


   The accompanying notes are an integral part of these financial statements.

6
<PAGE>

CONSECO SERIES TRUST

STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>
====================================================================================================================================
   HIGH YIELD                       FIXED                              GOVERNMENT                           MONEY MARKET
    PORTFOLIO                 INCOME PORTFOLIO                     SECURITIES PORTFOLIO                        PORTFOLIO
-----------------    ----------------------------------    ----------------------------------    ---------------------------------
JUNE 13, 2000 (a)     SIX MONTHS                            SIX MONTHS                            SIX MONTHS
     THROUGH             ENDED                                 ENDED                                 ENDED
  JUNE 30, 2000      JUNE 30, 2000       YEAR ENDED        JUNE 30, 2000       YEAR ENDED        JUNE 30, 2000      YEAR ENDED
   (UNAUDITED)        (UNAUDITED)     DECEMBER 31, 1999     (UNAUDITED)     DECEMBER 31, 1999     (UNAUDITED)    DECEMBER 31, 1999
====================================================================================================================================

<S><C>             <C>                 <C>                 <C>                <C>                <C>               <C>
   $    72         $ 1,039,837         $ 1,747,352         $   389,055        $   590,303        $ 2,071,981      $ 2,169,062
        --            (436,554)           (594,992)           (142,493)          (253,273)            (4,323)           (5,026)


        --             364,790          (1,231,899)            286,083           (587,100)                --                --
------------------------------------------------------------------------------------------------------------------------------------
        72             968,073             (79,539)            532,645           (250,070)         2,067,658         2,164,036
------------------------------------------------------------------------------------------------------------------------------------
        --                  --             (10,808)                 --             (8,040)                --                --
------------------------------------------------------------------------------------------------------------------------------------

        --          (1,061,803)         (1,747,352)           (403,892)          (812,087)        (2,067,658)       (2,164,036)
        --                  --                  --                  --                 --                 --                --
------------------------------------------------------------------------------------------------------------------------------------
        --          (1,061,803)         (1,747,352)           (403,892)          (812,087)        (2,067,658)       (2,164,036)
------------------------------------------------------------------------------------------------------------------------------------

    46,988           7,685,437           9,468,340           3,252,830          8,602,699        165,701,604       149,770,185
        --           1,061,803           1,758,160             403,892            820,127          2,067,658         2,164,036
        --          (4,739,831)         (4,475,290)         (3,791,336)        (3,154,925)      (188,748,237)      (87,460,119)
------------------------------------------------------------------------------------------------------------------------------------
    46,988           4,007,409           6,751,210            (134,614)         6,267,901        (20,978,975)       64,474,102
------------------------------------------------------------------------------------------------------------------------------------
    47,060           3,913,679           4,913,511              (5,861)         5,197,704        (20,978,975)       64,474,102
------------------------------------------------------------------------------------------------------------------------------------

        --          28,898,972          23,985,461          13,104,223          7,906,519         85,692,453        21,218,351
   $47,060         $32,812,651         $28,898,972         $13,098,362        $13,104,223        $64,713,478       $85,692,453
====================================================================================================================================



     4,695             819,849             975,387             294,905            748,838        165,701,604       149,770,185
        --             113,949             183,074              36,760             72,150          2,067,658         2,164,036
------------------------------------------------------------------------------------------------------------------------------------
     4,695             933,798           1,158,461             331,665            820,988        167,769,262       151,934,221
        --            (504,177)           (467,148)           (343,987)          (276,415)      (188,748,237)      (87,460,119)
------------------------------------------------------------------------------------------------------------------------------------
     4,695             429,621             691,313             (12,322)           544,573        (20,978,975)       64,474,102
------------------------------------------------------------------------------------------------------------------------------------

        --           3,079,108           2,387,795           1,195,528            650,955         85,692,453        21,218,351
     4,695           3,508,729           3,079,108           1,183,206          1,195,528         64,713,478        85,692,453
====================================================================================================================================
</TABLE>


                                                                               7
<PAGE>

CONSECO SERIES TRUST

CONSECO 20 FOCUS PORTFOLIO


================================================================================
PORTFOLIO MANAGERS' REVIEW

   One of the two newer  portfolios  available  in  Conseco  Series  Trust,  the
Conseco 20 Focus Portfolio, commenced operations in the second quarter on May 4,
2000.  During  this  quarter,  the  markets  overall  were  extremely  volatile,
particularly  technology stocks. The NASDAQ, in fact, technically went into bear
market territory, if only briefly. At Conseco Capital Management, Inc. (CCM), we
believe  that  these  market  gyrations  are  mainly  attributable  to  investor
psychology,  which  fortunately,  or unfortunately,  can reverse rather quickly.
While investors' moods can ebb and flow with each new piece of economic data, we
remain  convinced  that long term  fundamentals  are in place to support  higher
prices for the stocks in which we invest.

   The biggest  contributor to this  portfolio was a CCM long time  investment -
Integrated  Device  Technology,  Inc.  If you  followed  this  company,  you may
remember this company's colossal mistake in 1997 when they tried to compete with
Intel in the x86 processor market.  After almost  bankrupting the company,  this
division was replaced last year by an entirely new management team. During a CCM
research  visit late last year,  our  analysts  learned that the  company's  new
primary focus is their  electronic  components  for the  communications  sector,
primarily  selling to companies  like Cisco  Systems,  Inc. and Nortel  Networks
Corp. This strategic shift is just beginning to be recognized in the market.

   Other solid contributors  included Vitria Technology,  Inc. in the technology
sector;  ALZA Corp. in healthcare;  and Nabors Industries,  Inc. and Weatherford
International, Inc. in oil field services.

   There were positions in the portfolio that detracted from  performance in the
past six months.  Two of CCM's stellar  performers  that we have followed in the
past did not fair well during the market sell off. Echostar Communications Corp.
retreated more than 50% on concerns that the satellite  television providers can
no longer  offer a  superior  value  proposition  versus the new  digital  cable
offerings.  We disagree and believe the fundamentals of Echostar  Communications
remain strong and continue to hold the investment in the portfolio.

   Another name CCM has followed in the past is Research in Motion,  Ltd.  Since
CCM began  following  Research in Motion in May 1999,  this company has become a
leader in wireless  data.  The company's  email pagers are becoming the wireless
device of choice for people  that need to be  connected,  real time,  with their
enterprise email. The decline in the second quarter was disappointing, but as we
enter the  second  half of 2000,  Research  in Motion  has  developed  some very
powerful  partnerships  and  alliances  that  will  begin to  contribute  to the
company's growth. Long term, we remain convinced that this company will be a key
architect of the wireless data industry.

   Looking forward,  the third quarter is again off to a volatile start.  Excess
valuations in the technology sector continue to be deflated.  Many investors who
were caught  holding  investments  they did not  understand  are being forced to
focus  on  companies  with  solid  fundamentals.  This is our  strength.  We are
committed to creating  shareholder value for you by identifying some of the best
growth  companies in today's market using our  time-tested,  bottom-up  research
process.




Eric J. Voss, CFA
Vice President, Senior Securities Analyst
Conseco Capital Management, Inc.





Thomas J. Pence, CFA
Chief Investment Officer, Equity
Senior Vice President
Conseco Capital Management, Inc.



8
<PAGE>

CONSECO SERIES TRUST

CONSECO 20 FOCUS PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                              VALUE
--------------------------------------------------------------------------------
COMMON STOCKS (85.1%)

BUSINESS SERVICES (11.8%)
       40  i2 Technologies, Inc. (a)................................. $   4,171
      320  Portal Software, Inc. (a).................................    20,440
       80  Software.com, Inc. (a)....................................    10,390
       40  VeriSign, Inc. (a)........................................     7,022
      150  VERITAS Software Corp. (a)................................    15,863
      400  Vitria Technology, Inc. (a)...............................    22,600
                                                                      ---------
                                                                         80,486
                                                                      ---------
CHEMICALS AND ALLIED PRODUCTS (4.3%)
      100  ALZA Corp. (a)............................................     5,913
      100  Amgen, Inc. (a)...........................................     7,025
      260  Biogen, Inc. (a)..........................................    16,770
                                                                      ---------
                                                                         29,708
                                                                      ---------
COMMUNICATIONS BY PHONE, TELEVISION, RADIO, CABLE (9.6%)
    1,350  EchoStar Communications Corp. - Class A (a)...............    44,697
    1,030  McLeodUSA, Inc. - Class A (a).............................    21,309
                                                                      ---------
                                                                         66,006
                                                                      ---------
ELECTRICAL, OTHER ELECTRICAL EQUIPMENT, EXCEPT COMPUTERS (10.4%)
      860  Gemstar International Group, Ltd. (a).....................    52,849
      270  Nortel Networks Corp.  ...................................    18,428
                                                                      ---------
                                                                         71,277
                                                                      ---------
FABRICATED METAL PRODUCTS, EXCEPT MACHINERY AND
  TRANSPORTATION EQUIPMENT (1.4%)
      190  Danaher Corp. ............................................     9,393
                                                                      ---------
INDUSTRIAL, COMMERCIAL MACHINERY, COMPUTERS (9.1%)
      280  Cooper Cameron Corp. (a) .................................    18,480
      390  Symbol Technologies, Inc. ................................    21,718
      560  Weatherford International, Inc. (a).......................    22,295
                                                                      ---------
                                                                         62,493
                                                                      ---------
OIL AND GAS EXTRACTION (7.4%)
      800  Nabors Industries, Inc. (a)...............................    33,250
      730  R & B Falcon Corp. (a)....................................    17,200
                                                                      ---------
                                                                         50,450
                                                                      ---------
PHONE COMMUNICATIONS, EXCEPT RADIOTELEPHONE (6.7%)
      370  ALLTEL Corp...............................................    22,917
      610  NEXTLINK Communications, Inc. (a).........................    23,142
                                                                      ---------
                                                                         46,059
                                                                      ---------
RADIOTELEPHONE COMMUNICATIONS (10.3%)
      400  Research in Motion, Ltd. (a)..............................    18,100
      440  TeleCorp PCS, Inc. (a)....................................    17,737
      300  VoiceStream Wireless Corp. (a)............................    34,725
                                                                      ---------
                                                                         70,562
                                                                      ---------
SEMICONDUCTOR, RELATED DEVICE (12.3%)
      260  Applied Micro Circuits Corp. (a)..........................    25,675
      420  Integrated Device Technology, Inc. (a)....................    25,148
      150  JDS Uniphase Corp. (a)....................................    17,981
      180  RF Micro Devices, Inc. (a) ...............................    15,772
                                                                      ---------
                                                                         84,576
                                                                      ---------
TRANSPORTATION EQUIPMENT (1.8%)
      140  General Motors Corp. - Class H (a)........................    12,285
                                                                      ---------
           TOTAL COMMON STOCKS (COST $565,423).......................   583,295
                                                                      ---------
SHORT-TERM INVESTMENTS (15.9%)
  109,000  AIM Liquid Asset Portfolio................................   109,000
                                                                      ---------
           TOTAL SHORT-TERM INVESTMENTS (COST $109,000)..............   109,000
                                                                      ---------

           TOTAL INVESTMENTS (COST $674,423) (101.0%)................   692,295
                                                                      ---------
           CASH, RECEIVABLES AND OTHER ASSETS,
             NET OF LIABILITIES (-1.0%)..............................    (6,537)
                                                                      ---------
           NET ASSETS (100.0%)....................................... $ 685,758
                                                                      ---------

----------
(a) Non-income producing security.


   The accompanying notes are an integral part of these financial statements.

                                                                               9
<PAGE>

CONSECO SERIES TRUST

EQUITY PORTFOLIO

================================================================================
PORTFOLIO MANAGERS' REVIEW

   The equity markets were extremely volatile during the second quarter of 2000.
Fueled by a series of interest rate hikes from the Federal  Reserve and extended
valuations, the market corrected some of the "irrational exuberance" that led to
an 80%  return  for the  NASDAQ  in the  previous  four  quarters.  We view  the
correction  that  took  place as being  healthy,  and we took  advantage  of the
opportunity to add to positions in some of our favorite growth stocks at bargain
prices.  We look  forward to seeing  these  investments  drive your  portfolio's
performance during the second half of this year.

   Through  this   volatility,   we  continued  to  be  very  selective  in  our
investments,  relying on bottom-up  fundamental  research to identify  companies
that generate high returns on capital and have established a leading presence in
their respective industries.  Responding to these distractions,  we overweighted
your portfolio in the technology,  telecommunications,  and energy  sectors.  In
addition,  valuation,  always a concern,  took on increased  scrutiny due to the
extended valuations in the market.

   We continue to believe that the energy sector is one of the best ways to play
the strength in the global  economy.  Rising oil and natural gas demand combined
with constrained  supply  continues to offer tremendous  upside to names in this
sector.  The Equity  Portfolio  benefited  significantly  from  positions in R&B
Falcon  Corp.,  ENSCO  International,  Inc.  and  Nabors  Industries,  Inc.  all
drillers, and Cooper Cameron Corp., a service provider.

   We continue to believe  the  telecommunications  sector is one of the fastest
growing sectors in the market, and we maintained our overweight position in your
portfolio. Unfortunately, the sector experienced excessive volatility during the
quarter due to capital market concerns and was not a strong contributor.

   There were portfolio  positions  that detracted from  performance in the last
six months.  Echostar Communications Corp. has been on of our top performers and
has  been  highlighted  in past  semi-annual  reports.  This  quarter,  Echostar
experienced  a pull back due to concerns with the  fundamentals  of one of their
competitors as well as

   the increased  visibility of digital cable roll out.  Another past winner for
us, Research in Motion,  Ltd.,  also  experienced a set back as growth slowed in
the quarter as a result of delayed contracts and increased capital spending.  We
continue to hold both positions as we think the fundamentals of both issuers are
strong.

   Going into the second half of the year, we are maintaining our  overweighting
in the technology,  telecommunications  and energy sectors.  We will continue to
opportunistically  participate  in the  biotechnology  sector,  which has seen a
significant rise in valuation.  In addition, we believe the retail sector may be
setting itself up for outperforming later in the third quarter.

   Overall,  we continue  to be  cautiously  optimistic  that we will see strong
operating results across the market. However, we believe that it is essential to
focus on names  that  have  significant  bottom  line  growth  trends  and offer
compelling valuation. The markets have experienced significant volatility due to
interest rate concerns as well as extended valuations. However, we feel that our
bottom-up  approach will continue to lead us toward  companies that will provide
superior long-term performance for your portfolio.




Thomas J. Pence, CFA
Chief Investment Officer, Equity
Senior Vice President
Conseco Capital Management, Inc.




James M. Leach, MBA
Assistant Vice President
Senior Securities Analyst
Conseco Capital Management, Inc.



10
<PAGE>

CONSECO SERIES TRUST

EQUITY PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

COMMON STOCKS (93.0%)

AMUSEMENT AND RECREATION SERVICES (0.5%)
   41,530  International Speedway Corp............................. $  1,718,304
                                                                    ------------
BUSINESS SERVICES (18.5%)
   111,430 Acxiom Corp. (a)........................................    3,113,131
    36,850 Concord EFS, Inc. (a)...................................      958,100
    47,010 E.piphany, Inc. (a).....................................    5,038,908
   109,680 Intuit, Inc. (a)........................................    4,538,010
   148,590 Lamar Advertising Co. (a)...............................    6,435,730
    85,540 NOVA Corp. (a)..........................................    2,389,817
    50,740 Optimal Robotics Corp. (a)..............................    1,947,148
   123,770 Portal Software, Inc. (a)...............................    7,905,809
    34,050 Siebel Systems, Inc. (a)................................    5,569,286
    56,050 Software.com, Inc. (a)..................................    7,279,494
    44,600 SunGard Data Systems, Inc. (a)..........................    1,382,600
    31,510 TIBCO Software, Inc. (a)................................    3,378,943
    15,260 VeriSign, Inc. (a)......................................    2,679,076
    48,175 VERITAS Software Corp. (a)..............................    5,094,506
    77,590 Vignette Corp. (a)......................................    4,083,174
    56,820 Vitria Technology, Inc. (a).............................    3,210,330
                                                                    ------------
                                                                      65,004,062
                                                                    ------------
CHEMICALS AND ALLIED PRODUCTS (2.7%)
    64,100 Alkmeres, Inc. (a)......................................    3,020,713
    29,380 ALZA Corp. (a)..........................................    1,737,092
    75,810 Biogen, Inc. (a)........................................    4,889,745
                                                                    ------------
                                                                       9,647,550
                                                                    ------------

COMMUNICATIONS BY PHONE, TELEVISION, RADIO, CABLE (21.2%)
    58,020 AT & T Canada, Inc. - Class  B (a)......................    1,925,568
    84,110 ALLTEL Corp.............................................    5,209,605
   169,470 Crown Castle International Corp. (a)....................    6,185,655
    90,830 Digex, Inc. (a).........................................    6,170,809
   307,410 EchoStar Communications Corp. - Class A (a).............   10,178,038
   389,330 McLeodUSA, Inc. - Class A (a)...........................    8,054,459
   129,240 Metromedia Fiber Network, Inc. - Class A (a)............    5,129,277
    95,400 Network Plus Corp. (a)..................................    1,353,535
   222,880 NEXTLINK Communications, Inc. (a).......................    8,455,621
    96,365 Research in Motion, Ltd. (a)............................    4,360,516
   145,620 TeleCorp PCS, Inc. (a)..................................    5,870,233
    99,996 VoiceStream Wireless Corp. (a)..........................   11,574,537
                                                                    ------------
                                                                      74,467,853
                                                                    ------------

   The accompanying notes are an integral part of these financial statements.

                                                                              11

<PAGE>
CONSECO SERIES TRUST

EQUITY PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

DEPOSITORY INSTITUTIONS (2.2%)
    82,750 North Fork Bancorporation, Inc. ........................    1,251,594
    69,490 PNC Financial Services Group, Inc. .....................    3,257,344
   107,420 Washington Mutual, Inc. ................................    3,101,753
                                                                    ------------
                                                                       7,610,691
                                                                    ------------
ELECTRIC, GAS, WATER, COGENERATION, SANITARY SERVICES (1.4%)
    96,790 El Paso Energy Corp.....................................    4,930,289
                                                                    ------------
ELECTRICAL, OTHER ELECTRICAL EQUIPMENT, EXCEPT COMPUTERS (18.8%)
    72,360 Applied Micro Circuits Corp. (a)........................    7,145,550
   117,260 Atmel Corp. (a).........................................    4,323,962
    22,820 Celestica, Inc. (a).....................................    1,132,442
    84,000 Copper Mountain Networks, Inc. (a)......................    7,402,500
    68,420 CTS Corp................................................    3,078,900
    39,320 Eaton Corp..............................................    2,634,440
    24,440 Flextronics International, Ltd. (a).....................    1,678,735
   248,750 Gemstar International Group, Ltd. (a)...................   15,286,434
   112,900 Integrated Device Technology, Inc. (a)..................    6,759,888
    89,180 Jabil Circuit, Inc. (a).................................    4,425,557
    39,130 QLogic Corp. (a)........................................    2,585,006
    63,210 RF Micro Devices, Inc. (a)..............................    5,538,776
    54,120 TranSwitch Corp. (a)....................................    4,177,415
                                                                    ------------
                                                                      66,169,605
                                                                    ------------
ENGINEERING, ACCOUNTING, RESEARCH, MANAGEMENT SERVICES (0.9%)
    47,260 Perkin Elmer, Inc.......................................    3,125,067
                                                                    ------------
FABRICATED METAL PRODUCTS, EXCEPT MACHINERY AND
  TRANSPORTATION EQUIPMENT (1.4%)
    96,530 Danaher Corp............................................    4,772,250
                                                                    ------------
HEALTH SERVICES (0.4%)
    80,000 Community Health Systems, Inc. (a)......................    1,295,040
                                                                    ------------
HOME FURNITURE AND EQUIPMENT STORES (0.4%)
    27,590 RadioShack Corp.........................................    1,307,076
                                                                    ------------
INDUSTRIAL, COMMERCIAL MACHINERY, COMPUTERS (6.6%)
    76,140 Cooper Cameron Corp. (a)................................    5,025,240
    59,040 Novellus Systems, Inc. (a)..............................    3,339,420
   207,310 Symbol Technologies, Inc................................   11,544,679
    84,730 Weatherford International, Inc. (a).....................    3,373,271
                                                                    ------------
                                                                      23,282,610
                                                                    ------------
INSURANCE CARRIERS (2.0%)
    28,220 Ambac Financial Group, Inc..............................    1,546,795
    64,260 Jefferson Pilot Corp....................................    3,626,706
    49,100 Lincoln National Corp...................................    1,773,738
                                                                    ------------
                                                                       6,947,239
                                                                    ------------

   The accompanying notes are an integral part of these financial statements.

12
<PAGE>

CONSECO SERIES TRUST

EQUITY PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

MEASURING INSTRUMENTS, PHOTO GOODS, WATCHES (1.9%)
    28,370 Credence Systems Corp. (a) ...........................   $  1,565,683
    25,030 PE Corp.-PE Biosystems Group .........................      1,648,851
    89,970 SCI Systems, Inc. (a) ................................      3,525,744
                                                                    ------------
                                                                       6,740,278
                                                                    ------------
MISCELLANEOUS RETAIL (0.6%)
    89,110 ValueVision International, Inc. (a) ..................      2,160,918
                                                                    ------------
MOTION PICTURES (1.3%)
    69,650 Macrovision Corp. (a) ................................      4,452,167
                                                                    ------------
NON-DEPOSITORY CREDIT INSTITUTIONS (0.5%)
    11,160 Providian Financial Corp. ............................      1,004,400
    18,640 SLM Holding Corp. ....................................        697,844
                                                                    ------------
                                                                       1,702,244
                                                                    ------------
OIL AND GAS EXTRACTION (8.0%)
   141,890 ENSCO International, Inc. ............................      5,081,365
   121,930 Helmerich & Payne, Inc. ..............................      4,328,515
   149,120 Nabors Industries, Inc. (a) ..........................      6,197,725
   196,500 R & B Falcon Corp. (a) ...............................      4,629,933
   137,100 Rowan Companies, Inc. (a) ............................      4,164,413
   105,100 Santa Fe International Corp. .........................      3,671,984
                                                                    ------------
                                                                      28,073,935
                                                                    ------------
PETROLEUM-REFINING AND RELATED INDUSTRIES (1.3%)
   139,360 Valero Energy Corp. ..................................      4,424,680
                                                                    ------------
REAL ESTATE OPERATORS, AGENTS, MANAGERS (1.3%)
   146,820 Starwood Hotels & Resorts Worldwide, Inc. ............      4,744,048
                                                                    ------------
SECURITY AND COMMODITY BROKERS (1.1%)
   130,510 Franklin Resources, Inc. .............................      3,964,241
                                                                    ------------
           TOTAL COMMON STOCKS (COST $309,626,422) ..............    326,540,147
                                                                    ------------

COMMERCIAL PAPER (5.7%)

NON-DEPOSITORY CREDIT INSTITUTIONS (3.8%)
 7,000,000 Associates Corp., 6.880%, due 07/03/2000 .............      6,997,325
 6,400,000 General Electric Capital Corp., 6.800%, due 07/03/2000      6,397,582
                                                                    ------------
                                                                      13,394,907
                                                                    ------------
OIL AND GAS EXTRACTION (1.9%)
 6,500,000 Koch Industries, Inc., 6.890%, due 07/03/2000 ........      6,497,512
                                                                    ------------
           TOTAL COMMERCIAL PAPER (COST $19,892,419) ............     19,892,419
                                                                    ------------


   The accompanying notes are an integral part of these financial statements.

                                                                              13
<PAGE>

CONSECO SERIES TRUST

EQUITY PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

SHORT-TERM INVESTMENTS (0.1%)
   375,000 AIM Liquid Asset Portfolio ...........................   $    375,000
                                                                    ------------
           TOTAL SHORT-TERM INVESTMENTS (COST $375,000) .........        375,000

           TOTAL INVESTMENTS (COST $329,893,841) (98.8%) ........    346,807,566
                                                                    ------------
           CASH, RECEIVABLES AND OTHER ASSETS,
             NET OF LIABILITIES (1.2%) ..........................      4,113,022
                                                                    ------------
           NET ASSETS (100.0%) ..................................   $350,920,588
                                                                    ------------


----------------------------------------------------------------
(a) Non-income producing security.


   The accompanying notes are an integral part of these financial statements.

14
<PAGE>

CONSECO SERIES TRUST

BALANCED PORTFOLIO

================================================================================
PORTFOLIO MANAGERS' REVIEW

   The bond markets experienced  volatility similar to the harrowing time of the
fall of 1998,  however,  for different reasons.  The Federal Reserve (the "Fed")
continued to pull  liquidity out of the system and forced  interest rates higher
in an effort to slow the  economy  and  head-off a spurt in  inflation.  Spreads
across all sectors widened. Event risk, which is the risk that an issuer becomes
impaired or downgraded due to an  acquisition,  merger,  stock buy-back or other
change to its balance sheet, also increased.

   Toward the end of the  second  quarter,  the fixed  income  market  reached a
critical  inflection  point in investor  sentiment.  Economic data,  both in the
manufacturing and consumer sectors,  suggested a modest slow- down underway.  As
the market  surmised  that the Fed would  move to the  sideline,  bonds  rallied
sharply, leaving a constructive landscape for the second half of the year.

   The  equity  markets  were  also  extremely  volatile.  Fueled by a series of
interest rate hikes from the Fed and extended  valuations,  the market corrected
some of the "irrational  exuberance" that led to an 80% return for the NASDAQ in
the  prior  four  quarters.  We view the  correction  that  took  place as being
healthy,  and took  advantage of the  opportunity to add to positions in some of
our favorite  growth stocks at bargain  prices.  We look forward to seeing these
investments  drive your portfolio's  performance  during the second half of this
year.

   While much has changed in the market since our last report,  our  fundamental
outlook for the various  sectors of the market has remained  the same.  We still
favor  technology  and  telecommunications,  as these continue to be the fastest
growing  sectors of the economy.  We also remain bullish on the energy sector as
one of the best ways to play the strength in the global economy.

   One of our top performer has been  Integrated  Device  Technology,  Inc. This
company continued its migration towards  networking and specialty chip products.
With ample  capacity,  rising  margins,  new products,  modest  valuation and an
accelerating  sales  growth  rate,  the  company is  beginning  to gain  broader
acceptance in the market and yield outsized returns for investors.

   On the flip side,  telecommunications slowed your portfolio's performance. We
attribute  the  weakness in our  investments  in this  sector to overall  equity
market  conditions.  We remain  confident that these  investments  will generate
solid returns for the portfolio going forward.

   At the end of the first  quarter,  we  identified  the energy sector as a new
area of focus for the  portfolio.  During the  second  quarter,  your  portfolio
benefited  significantly  from positions in the oil drillers,  R&B Falcon Corp.,
ENSCO  International,  Inc., Nabors  Industries,  Inc., and Cooper Cameron Corp.
Looking  forward,  rising oil and natural gas demand  combined with  constrained
supply  continues to bode well for this sector and these  investments  remain at
significant weightings in the portfolio.

   As we enter the second half of 2000, we expect that  volatility will persist.
However,  we are cautiously  optimistic that the strong operating results from a
broad array of companies will rise stocks higher. As always, we will continue to
rely on our bottom-up fundamental research to uncover companies with outstanding
growth  opportunities in all asset classes. It is our in-depth  understanding of
the  fundamentals of these companies that allows us to be opportunistic in times
of weakness and prudent when  valuations  are extended,  and we feel this is the
best way to navigate your portfolio through a volatile market.




Thomas J. Pence, CFA
Chief Investment Officer, Equity
Senior Vice President
Conseco Capital Management, Inc.




Gregory J. Hahn, CFA
Chief Investment Officer, Fixed Income
Senior Vice President
Conseco Capital Management, Inc.


                                                                              15
<PAGE>

CONSECO SERIES TRUST

BALANCED PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

COMMON STOCKS (56.2%)

BUILDING MATERIALS, HARDWARE, GARDEN-RETAIL (0.5%)
     7,290 The Home Depot, Inc. .................................     $  364,048
                                                                      ----------
BUSINESS SERVICES (8.9%)
    10,480 America Online, Inc. (a) .............................        552,820
     2,020 Computer Sciences Corp. (a) ..........................        150,870
     7,650 First Data Corp. .....................................        379,631
     5,720 Microsoft Corp. (a) ..................................        457,600
     3,620 Oracle Corp. (a) .....................................        304,304
    13,220 Portal Software, Inc. (a) ............................        844,428
     2,580 Siebel Systems, Inc. (a) .............................        421,990
     5,140 Software.com, Inc. (a) ...............................        667,558
     2,050 VeriSign, Inc. (a) ...................................        359,902
     7,432 VERITAS Software Corp. (a) ...........................        785,934
     8,870 Vignette Corp. (a) ...................................        466,784
     6,270 Vitria Technology, Inc. (a) ..........................        354,255
                                                                      ----------
                                                                       5,746,076
                                                                      ----------
CHEMICALS AND ALLIED PRODUCTS (1.6%)
     3,280 ALZA Corp. (a) .......................................        193,930
     8,320 Biogen, Inc. (a) .....................................        536,640
     5,430 Pharmacia Corp. ......................................        280,663
                                                                      ----------
                                                                       1,011,233
                                                                      ----------
COMMUNICATIONS BY PHONE, TELEVISION, RADIO, CABLE (11.5%)
     6,640 AT & T Wireless Group (a) ............................        185,090
    11,150 ALLTEL Corp. .........................................        690,609
    10,840 Crown Castle International Corp. (a) .................        395,660
     6,380 Digex, Inc. (a) ......................................        433,444
    35,890 EchoStar Communications Corp. - Class A (a) ..........      1,188,282
     3,880 Level 3 Communications, Inc. (a) .....................        341,440
    30,350 McLeodUSA, Inc. - Class A (a) ........................        627,881
    16,700 Metromedia Fiber Network, Inc. - Class A (a) .........        662,789
    24,580 NEXTLINK Communications, Inc. (a) ....................        932,516
     6,510 Research in Motion, Ltd. (a) .........................        294,578
    10,709 VoiceStream Wireless Corp. (a) .......................      1,239,567
     9,520 WorldCom, Inc. (a) ...................................        436,730
                                                                      ----------
                                                                       7,428,586
                                                                      ----------

DEPOSITORY INSTITUTIONS (2.7%)
     8,620 The Bank of New York Co., Inc. .......................        400,830
     8,110 The Chase Manhattan Corp. ............................        373,563
     5,200 FleetBoston Financial Corp. ..........................        176,800
     6,300 PNC Financial Services Group, Inc. ...................        295,313
     1,810 State Street Corp. ...................................        191,973
    11,850 Washington Mutual, Inc. ..............................        342,169
                                                                      ----------

   The accompanying notes are an integral part of these financial statements.

16
<PAGE>

CONSECO SERIES TRUST

BALANCED PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

                                                                       1,780,648
                                                                      ----------

ELECTRIC, GAS, WATER, COGENERATION, SANITARY SERVICES (0.7%)
     8,500 El Paso Energy Corp. ...................................   $  432,973
                                                                      ----------

ELECTRICAL, OTHER ELECTRICAL EQUIPMENT, EXCEPT COMPUTERS (14.1%)
     9,220 Applied Micro Circuits Corp. (a) .......................      910,475
    12,890 Atmel Corp. (a) ........................................      475,319
     4,940 Copper Mountain Networks, Inc. (a) .....................      435,337
     1,590 E-TEK Dynamics, Inc. (a) ...............................      419,461
     4,100 Eaton Corp. ............................................      274,700
     9,530 Emerson Electric Co. ...................................      575,374
     2,700 Flextronics International, Ltd. (a) ....................      185,458
    27,200 Gemstar International Group, Ltd. (a) ..................    1,671,522
    21,300 Integrated Device Technology, Inc. (a) .................    1,275,337
     9,870 Jabil Circuit, Inc. (a) ................................      489,799
    18,570 Nortel Networks Corp. ..................................    1,267,402
     6,620 RF Micro Devices, Inc. (a) .............................      580,078
     6,350 Tellabs, Inc. (a) ......................................      434,581
     2,200 Vitesse Semiconductor Corp. (a) ........................      167,614
                                                                      ----------
                                                                       9,162,457
                                                                      ----------
FABRICATED METAL PRODUCTS, EXCEPT MACHINERY AND
  TRANSPORTATION EQUIPMENT (0.7%)
     9,250 Danaher Corp. ..........................................      457,301
                                                                      ----------
FOOD AND KINDRED PRODUCTS (0.3%)
     3,270 The Coca Cola Co. ......................................      187,822
                                                                      ----------
INDUSTRIAL, COMMERCIAL MACHINERY, COMPUTERS (5.9%)
     2,430 Applied Materials, Inc. (a) ............................      220,219
    11,910 Cisco Systems, Inc. (a) ................................      754,046
     8,860 Cooper Cameron Corp. (a) ...............................      584,760
     4,220 EMC Corp. (a) ..........................................      324,678
     8,170 Novellus Systems, Inc. (a) .............................      462,112
    19,605 Symbol Technologies, Inc. ..............................    1,091,763
     9,460 Weatherford International, Inc. (a) ....................      376,622
                                                                      ----------
                                                                       3,814,200
                                                                      ----------
INSURANCE CARRIERS (0.3%)
     3,080 Jefferson Pilot Corp. ..................................      173,829
                                                                      ----------
MEASURING INSTRUMENTS, PHOTO GOODS, WATCHES (0.8%)
     5,990 KLA Tencor Corp. (a) ...................................      350,786
     2,790 PE Corp.-PE Biosystems Group ...........................      183,791
                                                                      ----------
                                                                         534,577
                                                                      ----------

MOTION PICTURES (1.4%)
    38,050 AT & T Corp. - Liberty Media Group - Class A (a) .......      922,712
                                                                      ----------


   The accompanying notes are an integral part of these financial statements.

                                                                              17
<PAGE>

CONSECO SERIES TRUST

BALANCED PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

NON-DEPOSITORY CREDIT INSTITUTIONS (0.9%)
     3,500 Fannie Mae ...........................................   $   183,094
     6,990 Federal Home Loan Mortgage Corp. .....................       283,095
     1,230 Providian Financial Corp. ............................       110,700
                                                                    -----------
                                                                        576,889
                                                                    -----------
OIL AND GAS EXTRACTION (3.9%)
     3,940 Enron Corp. ..........................................       254,130
    18,439 ENSCO International, Inc. ............................       660,337
    16,400 Nabors Industries, Inc. (a) ..........................       681,617
    21,980 R & B Falcon Corp. (a)
                                                                        517,893
     7,480 Transocean Sedco Forex, Inc. .........................       399,716
                                                                    -----------
                                                                      2,513,693
                                                                    -----------
PETROLEUM-REFINING AND RELATED INDUSTRIES (0.6%)
     4,720 Exxon Mobil Corp. ....................................       370,520
                                                                    -----------
REAL ESTATE OPERATORS, AGENTS, MANAGERS (0.4%)
     9,270 Starwood Hotels & Resorts Worldwide, Inc. ............       299,532
                                                                    -----------
SECURITY AND COMMODITY BROKERS (0.2%)
     3,980 Franklin Resources, Inc. .............................       120,892
                                                                    -----------
TRANSPORTATION EQUIPMENT (0.8%)
     5,600 General Motors Corp. - Class H (a)                           491,400
                                                                    -----------
           TOTAL COMMON STOCKS (COST $34,586,922) ...............    36,389,388
                                                                    -----------

PREFERRED STOCKS (4.8%)

INSURANCE CARRIERS (0.5%)
    12,000 Lincoln National Capital, 6.400%, TOPrS (b) ..........       294,000
                                                                    -----------
Measuring Instruments, Photo Goods, Watches (0.6%)
     6,267 River Holding Corp., Series B, 11.500%, PIK (b) ......       378,370
                                                                    -----------
NON-DEPOSITORY CREDIT INSTITUTIONS (1.5%)
     1,000 Centaur Funding Corp., 9.080%,
           (c) Cost - $1,069,950;
           Acquired - 01/14/1999 & 01/13/2000 ...................       995,000
                                                                    -----------
OIL AND GAS EXTRACTION (2.2%)
     1,267 R & B Falcon Corp. 13.875%, PIK (b) ..................     1,434,878
                                                                    -----------
           TOTAL PREFERRED STOCKS (COST $3,249,201) .............     3,102,248
                                                                    -----------

PREFERRED STOCKS - CONVERTIBLE (2.9%)

COMMUNICATIONS BY PHONE, TELEVISION, RADIO, CABLE (1.1%)
    28,000 Intermedia Communications, Inc., 7.000%,
           (c) Cost - $700,000; Acquired - 10/24/1997 ...........       724,500
                                                                    -----------
ELECTRIC, GAS, WATER, COGENERATION, SANITARY SERVICES (1.8%)
    14,000   The AES Trust 5.500%,
           (c) Cost - 700,000; Acquired - 10/24/1997 ............     1,137,500
                                                                    -----------
           TOTAL PREFERRED STOCKS - CONVERTIBLE (COST $1,400,000)     1,862,000
                                                                    -----------


   The accompanying notes are an integral part of these financial statements.

18
<PAGE>

CONSECO SERIES TRUST

BALANCED PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

WARRANTS (0.0%)

AMUSEMENT AND RECREATION SERVICES (0.0%)
       250 Park `N View, Inc. .....................................   $        0
                                                                      ----------
MISCELLANEOUS MANUFACTURING (0.0%)
       400 V2 Music Holdings ......................................            0
                                                                      ----------
           TOTAL WARRANTS (COST $42,500) ..........................            0
                                                                      ----------

CORPORATE BONDS (24.6%)

AMUSEMENT AND RECREATION SERVICES (0.5%)
   250,000 Mirage Resorts, Inc., 6.625%, due 02/01/2005 ...........      231,562
   250,000 Park `N View, Inc., Series B, 13.000%, due 05/15/2008 ..      101,250
                                                                      ----------
                                                                         332,812
                                                                      ----------
AUTO REPAIR AND PARKING (0.4%)
   100,000 Amerco -MTN, 8.800%, due 02/04/2005 ....................       95,750
   200,000 Amerco -MTN, 7.470%, due 01/15/2027 ....................      173,500
                                                                      ----------
                                                                         269,250
                                                                     ----------
CHEMICALS AND ALLIED PRODUCTS (1.6%)
   500,000 Agrium, Inc., 7.700%, due 02/01/2017 ...................      433,125
   625,000 Lyondell Chemical Co., Series A, 9.625%,
           due 05/01/2007 .........................................      617,188
                                                                      ----------
                                                                       1,050,313
                                                                      ----------
COMMUNICATIONS BY PHONE, TELEVISION, RADIO, CABLE (1.7%)
   550,000 360Networks, Inc., 13.000%, due 05/01/2008,
           (c) Cost - $536,906; Acquired - 04/20/2000 .............      552,750
    25,000 Bellsouth Capital Funding Corp., 7.875%,
           due 02/15/2030 .........................................       24,937
   525,000 Crown Castle International Corp., 10.750%,
           due 08/01/2011 .........................................      534,844
                                                                      ----------
                                                                       1,112,531
                                                                      ----------
DEPOSITORY INSTITUTIONS (2.5%)
   400,000 Centura Bank, 6.500%, due 03/15/2009 ...................      363,000
   200,000 Key Bank, National Association, 6.500%,
           due 04/15/2008 .........................................      183,750
   300,000 Sovereign Bancorp, Inc., 10.250%, due 05/15/2004 .......      297,750
   875,000 Union Planters Bank, National Association, 6.500%,
           due 03/15/2008 .........................................      767,812
                                                                      ----------
                                                                       1,612,312
                                                                      ----------
ELECTRIC, GAS, WATER, COGENERATION, SANITARY SERVICES (5.3%)
   500,000 Coastal Corp., 7.750%, due 06/15/2010 ..................      497,500
   600,000 El Paso Natural Gas, 7.500%, due 11/15/2026 ............      557,250
   300,000 MCN Investment Corp., 6.350%, due 04/02/2002 ...........      292,875
   650,000 NRG Northeast Generating LLC, 8.065%, due 12/15/2004,
           (c) Cost - $650,000;  Acquired - 02/15/2000 ............      653,250
   500,000 PSEG Energy Holdings, 9.125%, due 02/10/2004,
           (c) Cost - $499,248; Acquired - 02/03/2000 .............      506,250
   300,000 Tennessee Gas Pipeline, 7.000%, due 10/15/2028 .........      262,875
   700,000 Waste Management, Inc., 6.625%, due 07/15/2002 .........      667,626
                                                                      ----------
                                                                       3,437,626
                                                                      ----------

   The accompanying notes are an integral part of these financial statements.

                                                                              19
<PAGE>

CONSECO SERIES TRUST

BALANCED PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

GENERAL MERCHANDISE STORES (0.4%)
   300,000 Shopko Stores, Inc., 6.500%, due 08/15/2003............  $   287,250
                                                                    -----------
INSURANCE CARRIERS (1.0%)
   100,000 Delphi Financial Group, Inc., 8.000%, due 10/01/2003 ..       97,250
   600,000 MMI Capital Trust I, Series B, 7.625%, due 12/15/2027 .      518,250
                                                                    -----------
                                                                        615,500
                                                                    -----------
MEASURING INSTRUMENTS, PHOTO GOODS, WATCHES (1.8%)
   600,000 Raytheon Co., 6.500%, due 07/15/2005 ..................      569,250
   550,000 Raytheon Co., 8.300%, due 03/01/2010,
           (c) Cost - $562,295; Acquired - 03/02/2000 ............      561,688
                                                                    -----------
                                                                      1,130,938
                                                                    -----------
MISCELLANEOUS MANUFACTURING (0.2%)
   400,000 V2 Music Holdings, STEP (b) 0.000%/14.000%,
           due 04/15/2008, (c) Cost - $270,081;
           Acquired - 11/09/1998 .................................      110,500
                                                                    -----------
MOTION PICTURES (2.0%)
   900,000 Liberty Media Corp., 8.250%, due 02/01/2030,
           (c) Cost - $893,024; Acquired - 06/08/2000 ............      829,125
   450,000 Time Warner, Inc., 8.180%, due 08/15/2007 .............      460,687
                                                                    -----------
                                                                      1,289,812
                                                                    -----------
OIL AND GAS EXTRACTION (0.4%)
   290,000 Occidental Petroleum Corp., 6.750%, due 11/15/2002 ....      285,650
                                                                    -----------
PETROLEUM-REFINING AND RELATED INDUSTRIES (1.1%)
   600,000 Pennzoil Co., 10.125%, due 11/15/2009 .................      683,250
                                                                    -----------
PIPE LINE, EXCEPT NATURAL GAS (0.6%)
   400,000 Osprey Trust/Osprey I, 8.310%, due 01/15/2003,
           (c) Cost - $400,000; Acquired - 09/16/1999 ............      401,500
                                                                    -----------
REAL ESTATE INVESTMENT TRUSTS (REITS) (1.3%)
   150,000 CarrAmerica Realty Corp., 6.625%, due 03/01/2005 ......      139,312
   500,000 Colonial Realty, L.P., 7.500%, due 07/15/2001 .........      495,625
   200,000 Corporate Property Investors, Inc., 9.000%,
           due 03/15/2002, (c) Cost - $208,871;
           Acquired - 03/17/1998 .................................      201,750
                                                                    -----------
                                                                        836,687
                                                                    -----------
REAL ESTATE OPERATORS, AGENTS, MANAGERS (1.1%)
   600,000 Pinnacle Holdings, Inc., STEP (b) 0.000%/10.000%,
           due 03/15/2008 ........................................      417,000
   300,000 Regency Centers, L.P., 7.400%, due 04/01/2004 .........      288,000
                                                                    -----------
                                                                        705,000
                                                                    -----------
STONE, CLAY, GLASS, CONCRETE (0.3%)
   200,000 USG Corp., 9.250%, due 09/15/2001 .....................      203,500
                                                                    -----------
TOBACCO PRODUCTS (0.6%)
   400,000 R.J. Reynolds Tobacco Holdings, Inc., 7.375%,
           due 05/15/2003 ........................................      373,000
                                                                    -----------
TRANSPORTATION EQUIPMENT (1.8%)
   550,000 Lockheed Martin Corp., 8.200%, due 12/01/2009 .........      556,188
   600,000 Northrop-Grumman Corp., 9.375%, due 10/15/2024 ........      611,250
                                                                    -----------
                                                                      1,167,438
                                                                    -----------
           TOTAL CORPORATE BONDS (COST $16,425,767) ..............   15,904,869
                                                                    -----------


   The accompanying notes are an integral part of these financial statements.

20
<PAGE>

CONSECO SERIES TRUST

BALANCED PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

MUNICIPAL BONDS (2.0%)
   250,000 Capital Projects Finance Authority, Florida Revenue,
           8.000%, due 12/01/2001 ..............................   $    246,562
   450,000 Mississippi Development Bank, Special Obligation,
           Series 1998, 8.500%, due 12/01/2018 .................        384,750
   650,000 United Mexican States, 9.875%, due 02/01/2010 .......        674,375
                                                                   ------------
           TOTAL MUNICIPAL BONDS (COST $1,391,919) .............      1,305,687
                                                                   ------------

ASSET BACKED SECURITIES (0.6%)
   150,000 COMED Transitional Funding Trust, 98-1 A7, 5.740%,
           due 12/25/2010 ......................................        134,575
   276,821 First Union National Bank Commercial Mortgage,
           99-C4 A1, 7.184%, due 09/15/2008 ....................        275,288
                                                                   ------------
           TOTAL ASSET BACKED SECURITIES (COST $427,678) .......        409,863
                                                                   ------------

U.S. GOVERNMENT AND AGENCY OBLIGATIONS (4.3%)
 1,725,000 U.S. Treasury Bond, 6.125%, due 08/15/2029 ..........      1,744,841
   400,000 U.S. Treasury Note, 6.625%, due 05/15/2007 ..........        408,375
   615,000 U.S. Treasury Note, 6.750%, due 05/15/2005 ..........        629,607
                                                                   ------------
           TOTAL U.S. GOVERNMENT AND AGENCY OBLIGATIONS
           (COST $2,761,902) ...................................      2,782,823
                                                                   ------------

COMMERCIAL PAPER (5.6%)

OIL AND GAS EXTRACTION (2.8%)
 1,800,000 Koch Industries, Inc., 6.890%, due 07/03/2000 .......      1,799,311
                                                                   ------------

SECURITY & COMMODITY BROKERS (2.8%)
 1,800,000 Morgan Stanley Group, Inc., 6.850%, due 07/03/2000 ..      1,799,315
                                                                   ------------
           TOTAL COMMERCIAL PAPER (COST $3,598,626) ............      3,598,626
                                                                   ------------

SHORT-TERM INVESTMENTS (5.7%)
 3,718,000 AIM Liquid Asset Portfolio ..........................      3,718,000
                                                                   ------------
           TOTAL SHORT-TERM INVESTMENTS (COST $3,718,000) ......      3,718,000
                                                                   ------------
           TOTAL INVESTMENTS (COST $67,602,515) (106.7%) .......     69,073,504
                                                                   ------------
           CASH, RECEIVABLES AND OTHER ASSETS,
             NET OF LIABILITIES (-6.7% ) .......................     (4,325,637)
                                                                   ------------
           NET ASSETS (100.0%) .................................   $ 64,747,867
                                                                   ------------



----------------------------------------------------------------
(a) Non-income producing security.
(b) PIK - Payment in Kind.
    STEP - Bonds where the coupon steps up a predetermined rate.
    TOPrS - Trust Originated Preferred Securities.
(c) Restricted under Rule 144A of the Securities Act of 1933.



   The accompanying notes are an integral part of these financial statements.

                                                                              21
<PAGE>

CONSECO SERIES TRUST

HIGH YIELD PORTFOLIO

================================================================================
PORTFOLIO MANAGERS' REVIEW

   The  High  Yield  Portfolio,  one of  the  two  newer  Conseco  Series  Trust
portfolios,   commenced   operations  on  June  13,  2000.  At  Conseco  Capital
Management,  Inc. (CCM), we follow a research-driven  discipline of investing in
securities  which we believe are undervalued in order to add incremental  return
to our portfolios.  Our investment  approach focuses on proprietary  fundamental
research,  which includes the analysis of each  individual  company's  earnings,
capital  structure,  cost of capital,  and  competitive  position.  We strive to
achieve returns  superior to a portfolio's  benchmark by investing in securities
we feel are  undervalued  and selling  those  securities  once they achieve full
value.

   We  concentrate on our  investment  process and portfolio  structure to offer
incremental  return over the benchmark without incurring a significantly  higher
level of risk. While  emphasizing  security  selection,  our style is not one of
anticipating changes in interest rate.

   As the Portfolio  commenced  operations this quarter,  CCM saw the high yield
market again underperform the other major fixed income asset classes.  Adding to
the general weakness of the high yield market,  the technicals of the high yield
market  continued to suffer in the second quarter as money continued to flow out
of high yield mutual funds.  New issuance  during this quarter was also down, as
only $10.7 billion of new securities  entered the  marketplace  equaling  almost
half the first quarter 2000 total new issuance.  With this pace,  the first half
of the year is on track to be the  lowest  level of new  issuance  of high yield
securities  since 1995.  Defaults in the high yield  market have also  increased
running  at an  annualized  rate of just north of 5%. The  gaming,  lodging  and
energy  sectors  were some of the better  performing  groups in the quarter with
entertainment/film  and bus  transportation  being the largest  under-performing
sectors.

   Looking  forward  to the rest of the year,  we  believe  that the high  yield
market  is  poised  to  stabilize  and  improve  from  the  dismal   performance
experienced in the first half of the year. Fund flows appear to be improving and
the recent increase in new issuance is being absorbed fairly well. Higher credit
quality profiles will also be preferred.  Our belief that returns will be better
in the second half is  predicated on the  historically  high premium to Treasury
bonds currently available in the high yield market and a generally  constructive
view of the economic landscape. As we structure the portfolio in the second half
of 2000, the market will likely be  characterized  by continued  volatility.  As
always,  we remain committed to our belief that  fundamental  credit analysis is
the best response to uncertain markets.


Robert L. Cook, CFA
Vice President
Conseco Capital Management, Inc.


Eric D. Todd, CFA
Vice President
Conseco Capital Management, Inc.

22
<PAGE>

CONSECO SERIES TRUST

HIGH YIELD PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

SHORT-TERM INVESTMENTS (80.7%)
    38,000 AIM Liquid Asset Portfolio ............................... $  38,000
                                                                      ---------
           TOTAL SHORT-TERM INVESTMENTS (COST $38,000) ..............    38,000
                                                                      ---------

           TOTAL INVESTMENTS (COST $38,000) (80.7%) .................    38,000
                                                                      ---------
           CASH, RECEIVABLES AND OTHER ASSETS,
             NET OF LIABILITIES (19.3%)..............................     9,060
                                                                      ---------
           NET ASSETS (100.0%) ...................................... $  47,060
                                                                      ---------


   The accompanying notes are an integral part of these financial statements.

                                                                              23
<PAGE>

CONSECO SERIES TRUST

FIXED INCOME PORTFOLIO

================================================================================
PORTFOLIO MANAGERS' REVIEW

   During the first half of 2000,  the bond markets  experienced  volatility not
seen since the global  liquidity crisis of August 1998;  however,  for different
reasons.  The Fed  continued  to pull  liquidity  out of the  system  and forced
interest  rates 175 basis  points  higher in an effort to slow the  economy  and
head-off a spurt in inflation.  The U.S.  Treasury  curve is inverted with short
maturities  yielding  more than the 30 year bond.  Spreads  across many  sectors
widened to levels in excess of those seen  during the fall of 1998.  Event risk,
which is the risk  that an  issuer  becomes  impaired  or  downgraded  due to an
acquisition,  merger,  stock buy-back or other change to its balance sheet,  has
become a concern  to  bondholders  again.  Heightened  volatility  in the equity
markets has also  aggravated  the widening  witnessed  in fixed  income  assets,
including   corporate   bonds,   mortgage-backed   securities  and  asset-backed
securities.

   Toward the end of the second  quarter 2000, the fixed income market reached a
critical  inflection point in regard to investor sentiment towards both Treasury
securities and spread  product.  Economic data,  both in the  manufacturing  and
consumer sectors,  showed a definitive moderation in activity.  May and June new
housing  starts were down  almost  7.0% from the fourth  quarter of 1999 and the
unemployment rate has risen back above 4.0%. As the market surmised that the Fed
would  move  to  the  sideline,   spread  assets  rallied  sharply,   leaving  a
constructive landscape for the second half of the year. Volatility in the equity
market  subsided,  lending  further  support to fixed income  assets,  including
corporate bonds, mortgage-backed securities and asset-backed securities.

   While our investment philosophy is deeply rooted in proprietary,  fundamental
research,  the portfolio structure is critical to providing the highest level of
income in this environment without incurring  significant risk. It is our desire
to maintain the same interest rate sensitivity as the general market.

   We plan to maintain our defensive  approach in our credit  selection  process
through the third quarter.  We also expect that spread  volatility will continue
as new issuance  increases.  High event risk and an  unforgiving  credit  market
still exist,  but the fixed income sector  outlook is  improving.  If the market
becomes  convinced  that the Fed  will  remain  on the  sidelines  we could  see
spreads,  the risk premium  over U.S.  Treasury  securities,  rally from current
levels.

   We will continue to underweight  the consumer and commercial  finance sector.
We expect industry  participants to experience  continued  deterioration in loan
quality and interest [rate] margin compression.  We also see heightened risks in
several other industry groups and remain  underweighted  in retail,  auto parts,
conglomerates and paper/forest.

   We are taking  advantage  of  current  generous  credit  spreads in AAA rated
mortgage-backed and short-lived asset-backed securities to diversify risk. These
securities  should outperform [U.S.  Treasuries] if intermediate  interest rates
remain relatively stable.

   During  the rest of the year we expect  the  Treasury  curve to  continue  to
invert. The short end will remain relatively unchanged, but long maturity yields
will trend lower as inflation fears subside and outstanding Treasury debt supply
dwindles from reduced auction sizes and announced  buybacks.  Barring unforeseen
event risk,  the second  half  should be  favorable  for fixed  income  security
performance.




Gregory J. Hahn, CFA
Chief Investment Officer, Fixed Income
Senior Vice President
Conseco Capital Management, Inc.




Todd Thompson, CFA
Second Vice President
Conseco Capital Management, Inc.


24
<PAGE>

CONSECO SERIES TRUST

FIXED INCOME PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

CORPORATE BONDS (62.0%)

AIR TRANSPORTATION (0.5%)
   146,707 Delta Airlines, 1992 ETC-C, 8.540%, due 01/02/2007..... $     149,091
                                                                   -------------
AMUSEMENT AND RECREATION SERVICES (0.3%)
   100,000 Mirage Resorts, Inc., 6.625%, due 02/01/2005 ..........        92,625
                                                                   -------------
AUTO REPAIR AND PARKING (1.8%)
   250,000 Amerco -MTN, 8.800%, due 02/04/2005 ...................       239,375
   100,000 Amerco -MTN, 6.710%, due 10/15/2008 ...................        99,250
   300,000 Amerco -MTN, 7.470%, due 01/15/2027 ...................       260,250
                                                                   -------------
                                                                         598,875
                                                                   -------------
BUSINESS SERVICES (1.8%)
   600,000 Exodus Communications, Inc., 11.625%,
           due 07/15/2010, (b) Cost - $600,000;
           Acquired - 06/28/2000 .................................       604,500
                                                                   -------------
CHEMICALS AND ALLIED PRODUCTS (2.3%)
   300,000 Agrium, Inc., 7.700%, due 02/01/2017 ..................       259,875
   300,000 Lyondell Chemical Co., Series A, 9.625%, due 05/01/2007       296,250
   200,000 Smith International, Inc., 7.000%, due 09/15/2007 .....       191,500
                                                                   -------------
                                                                         747,625
                                                                   -------------

COMMUNICATIONS BY PHONE, TELEVISION, RADIO, CABLE (7.2%)
   250,000 360Networks, Inc., 13.000%, due 05/01/2008,
           (b) Cost - $244,048; Acquired - 04/20/2000 ............       251,250
   200,000 Charter Communications Holdings LLC, 8.250%,
           due 04/01/2007 ........................................       177,500
   225,000 Charter Communications Holdings LLC, STEP
           (a) 0.000%/11.750%, due 01/15/2010 ....................       129,094
   125,000 Continental Cablevision, Inc., 9.500%, due 08/01/2013 .       135,469
   200,000 Continental Cablevision, Inc., 8.300%, due 05/15/2006 .       207,000
   225,000 Crown Castle International Corp., 10.750%,
           due 08/01/2011 ........................................       229,219
   300,000 CSC Holdings, Inc., 9.875%, due 02/15/2013 ............       309,000
   200,000 Deutsche Telekom International Finance, 8.250%,
           due 06/15/2030 ........................................       203,750
   250,000 Telecommunications, Inc., 10.125%, due 04/15/2022 .....       305,313
   400,000 WorldCom, Inc., 8.000%, due 05/15/2006 ................       405,000
                                                                   -------------
                                                                       2,352,595
                                                                   -------------
DEPOSITORY INSTITUTIONS (4.3%)
   750,000 St. Paul Bancorp, Inc., 7.125%, due 02/15/2004 ........       726,563
   250,000 Sovereign Bancorp, Inc., 10.250%, due 05/15/2004 ......       248,125
   500,000 Union Planters Bank, National Association, 6.500%,
           due 03/15/2008 ........................................       438,750
                                                                   -------------
                                                                       1,413,438
                                                                   -------------
ELECTRIC, GAS, WATER, COGENERATION, SANITARY SERVICES (11.7%)
   600,000 AES Eastern Energy, 9.000%, due 01/02/2017,
           (b) Cost - $582,178; Acquired - 03/27/2000 ............       584,112
   500,000 Coastal Corp., 6.700%, due 02/15/2027 .................       471,250
   300,000 Coastal Corp., 7.750%, due 06/15/2010 .................       298,500
   300,000 Commonwealth Edison Co., 8.375%, due 02/15/2023 .......       295,875
   450,000 El Paso Energy Corp., Series B, 6.750%,
           due 05/15/2009 ........................................       420,188


   The accompanying notes are an integral part of these financial statements.

                                                                              25

<PAGE>

CONSECO SERIES TRUST

FIXED INCOME PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

   300,000 El Paso Natural Gas, 7.500%, due 11/15/2026 ............   $  278,625
   250,000 Kinder Morgan Energy Partners, L.P., 8.000%,
           due 03/15/2005 .........................................      251,250
   150,000 MCN Investment Corp., 6.350%, due 04/02/2002 ...........      146,438
   100,000 NRG Northeast Generating LLC, 8.065%, due 12/15/2004,
           (b) Cost - $100,000; Acquired - 02/15/2000 .............      100,500
   450,000 PSEG Energy Holdings, 9.125%, due 02/10/2004,
           (b) Cost - $449,323; Acquired - 02/03/2000 .............      455,625
   175,000 Tennessee Gas Pipeline, 7.000%, due 10/15/2028 .........      153,344
   400,000 Waste Management, Inc., 6.625%, due 07/15/2002 .........      381,500
                                                                      ----------
                                                                       3,837,207
                                                                      ----------

FOOD AND KINDRED PRODUCTS (1.5%)
   500,000 PanAmerican Beverage, Inc., 8.125%, due 04/01/2003 .....      477,500
                                                                      ----------

GENERAL MERCHANDISE STORES (1.0%)
   350,000 Shopko Stores, Inc., 6.500%, due 08/15/2003 ............      335,125
                                                                      ----------

HOTELS, OTHER LODGING PLACES (0.6%)
   200,000 Marriott International, Inc., 6.625%, due 11/15/2003 ...      192,500
                                                                      ----------

INSURANCE CARRIERS (2.5%)
   150,000 Delphi Financial Group, Inc., 8.000%, due 10/01/2003 ...      145,875
   500,000 Farmers Insurance Exchange Capital, 7.050%,
           due 07/15/2028, (b) Cost - $404,759;
           Acquired - 06/07/2000 ..................................      401,875
   300,000 MMI Capital Trust I, Series B, 7.625%, due 12/15/2027 ..      259,125
                                                                      ----------
                                                                         806,875
                                                                      ----------

LUMBER AND WOOD PRODUCTS, EXCEPT FURNITURE (0.9%)
   300,000 West Fraser Mill, 7.250%, due 09/15/2002,
           (b) Cost - $297,753; Acquired - 09/26/1995 .............      296,250
                                                                      ----------

MEASURING INSTRUMENTS, PHOTO GOODS, WATCHES (1.6%)
   250,000 Raytheon Co., 8.200%, due 03/01/2006,
           (b) Cost - $251,278; Acquired - 03/16/2000 .............      254,062
   275,000 Raytheon Co., 8.300%, due 03/01/2010,
           (b) Cost - $274,633; Acquired - 03/02/2000 .............      280,844
                                                                      ----------
                                                                         534,906
                                                                      ----------

MOTION PICTURES (2.7%)
   500,000 Liberty Media Corp., 8.250%, due 02/01/2030,
           (b) Cost - $498,155; Acquired - 06/08/2000 .............      460,625
   200,000 Time Warner, Inc., 8.180%, due 08/15/2007 ..............      204,750
   225,000 Time Warner, Inc., 7.570%, due 02/01/2024 ..............      213,187
                                                                      ----------
                                                                         878,562
                                                                      ----------

NON-DEPOSITORY CREDIT INSTITUTIONS (1.4%)
   250,000 DSPL Finance Co., 9.120%, due 12/30/2010,
           (b) Cost - $250,000; Acquired - 08/15/1996 .............       87,500
   300,000 FMR Corp., 7.570%, due 06/15/2029,
           (b) Cost - $297,468; Acquired - 06/17/1999 .............      285,000
   100,000 General Motors Acceptance Corp., 7.750%,
           due 01/19/2010 .........................................       99,500
                                                                      ----------
                                                                         472,000
                                                                      ----------

OIL AND GAS EXTRACTION (5.2%)
   300,000 Noble Drilling Corp., 7.500%, due 03/15/2019 ...........      284,625
   200,000 Occidental Petroleum Corp., 6.400%, due 04/01/2003 .....      191,750
   200,000 Occidental Petroleum Corp., 6.750%, due 11/15/2002 .....      197,000
   250,000 Pride Petroleum Services, Inc., 9.375%,
           due 05/01/2007 .........................................      250,625
   800,000 Yosemite Securities Trust I, 8.250%,
           due 11/15/2004, (b) Cost - $799,784;
           Acquired - 11/04/1999 ..................................      797,000
                                                                      ----------
                                                                       1,721,000
                                                                      ----------


   The accompanying notes are an integral part of these financial statements.

26
<PAGE>

CONSECO SERIES TRUST

FIXED INCOME PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

PAPER AND ALLIED PRODUCTS (0.8%)
   250,000 Potlatch Corp., 6.250%, 03/15/2002 ....................   $   244,687
                                                                     -----------

PETROLEUM-REFINING AND RELATED INDUSTRIES (3.5%)
    50,000 Pennzoil Co., 10.125%, due 11/15/2009 .................        56,937
   150,000 Pennzoil Co., 10.250%, due 11/01/2005 .................       164,250
   600,000 Phillips Petroleum Co., 8.750%, due 05/25/2010 ........       636,000
   300,000 Valero Energy Corp., 8.375%, due 06/15/2005 ...........       304,875
                                                                     -----------
                                                                       1,162,062
                                                                     -----------

PIPE LINES, EXCEPT NATURAL GAS (1.2%)
   200,000 Osprey Trust/Osprey I, 8.310%, due 01/15/2003,
           (b) Cost - $200,000; Acquired - 09/16/1999 ............       200,750
   175,000 Pemex Finance, Ltd., 9.030%, due 02/15/2011,
           (b) Cost - $175,000; Acquired - 02/03/2000 ............       180,561
                                                                     -----------
                                                                         381,311
                                                                     -----------

PRINTING, PUBLISHING AND ALLIED PRODUCTS (1.1%)
   400,000 Belo (AH) Corp., 7.125%, due 06/01/2007 ...............       371,500
                                                                     -----------

RAILROAD TRANSPORTATION (0.8%)
   300,000 Union Pacific Corp, 6.625%, due 02/01/2029 ............       248,625
                                                                     -----------

REAL ESTATE INVESTMENT TRUSTS (REITS) (3.2%)
   100,000 CarrAmerica Realty Corp., 6.625%, due 03/01/2005 ......        92,875
   250,000 Colonial Realty, L.P., 7.500%, due 07/15/2001 .........       247,812
   200,000 Corporate Property Investors, Inc., 9.000%,
           due 03/15/2002, (b) Cost - $208,871;
           Acquired - 03/17/1998 .................................       201,750
   500,000 ERP Operating, L.P., 6.150%, due 09/15/2000 ...........       498,445
                                                                     -----------
                                                                       1,040,882
                                                                     -----------

REAL ESTATE OPERATORS, AGENTS, MANAGERS (0.5%)
   250,000 Pinnacle Holdings, Inc., STEP
           (a) 0.000%/10.000%, due 03/15/2008 ....................       173,750
                                                                     -----------

TOBACCO PRODUCTS (0.7%)
   250,000 R.J. Reynolds Tobacco Holdings, Inc., 7.375%,
           due 05/15/2003 ........................................       233,125
                                                                     -----------

TRANSPORTATION EQUIPMENT (2.9%)
   275,000 Lockheed Martin Corp., 8.500%, due 12/01/2029 .........       280,844
   300,000 Lockheed Martin Corp., 8.200%, due 12/01/2009 .........       303,375
   375,000 Northrop-Grumman Corp., 9.375%, due 10/15/2024 ........       382,031
                                                                     -----------
                                                                         966,250
                                                                     -----------
           TOTAL CORPORATE BONDS (COST $20,724,517) ..............    20,332,866
                                                                     -----------

MUNICIPAL BONDS (5.7%)
   200,000 Azusa Pacific University California, Revenue, 7.250%,
           due 04/01/2009 ........................................       193,000
    82,000 Fort Worth Texas, Higher Education, Finance Corp.,
           Revenue, 7.500%, due 10/01/2006 .......................        81,077
   505,000 North Carolina Eastern Municipal Power Agency Revenue,
           7.050%, due 01/01/2007 ................................       482,906
   145,000 Reeves County Texas Certificates of Participation,
           6.700%, due 03/31/2005 ................................       140,469
   300,000 Reeves County Texas Certificates of Participation,
           7.250%, due 06/01/2011 ................................       282,750
   350,000 Republic of South Africa, 9.1250%, due 05/19/2009 .....       343,875
   350,000 United Mexican States, 9.875%, due 02/01/2010 .........       363,125
                                                                     -----------
           TOTAL MUNICIPAL BONDS (COST $1,954,270) ...............     1,887,202
                                                                     -----------

   The accompanying notes are an integral part of these financial statements.

                                                                              27
<PAGE>

CONSECO SERIES TRUST

FIXED INCOME PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

ASSET BACKED SECURITIES (6.9%)
   180,809 Bear Stearns Commercial Mortgage Securites, Inc.,
           99-C1 A1, 5.910%, due 05/14/2008 ........................  $  171,298
   100,000 COMED Transitional Funding Trust, 98-1 A7, 5.740%,
           due 12/25/2010 ..........................................      89,717
   500,000 Contimortgage Home Equity Loan Trust, 98-2 A7,
           6.570%, due 3/15/2003 ...................................     468,090
    46,455 First Union-Chase Commercial Mortgage, 99-C2 A1,
           6.363%, due 06/15/2008 ..................................      44,742
   200,000 First Union-Lehman Brothers Commercial Mortgage,
           97-C2 A2, 6.600%, due 05/18/2007 ........................     193,356
   363,839 GMAC Commercial Mortgage Securities, Inc.,
           99-C1 A1, 5.830%, due 05/15/2033 ........................     343,101
   325,000 Green Tree Home Equity Loan Trust, 99-D A2,
           7.050%, due 09/15/2030, (c) Cost--$324,960;
           Acquired--08/13/1999 ....................................     323,284
   200,000 Green Tree Financial Corp., 94-4 A5, 8.300%,
           due 07/15/2019, (c) Cost--$197,813; Acquired--09/01/1994      200,266
    28,307 Green Tree Recreational Equipment & Consumer Trust,
           96-A A1, 5.550%, due 02/15/2018, (c) Cost--$28,281;
           Acquired--01/19/1996 ....................................      27,399
   160,798 Green Tree Recreational Equipment & Consumer Trust,
           97-C B, 6.750%, due 02/15/2018, (c) Cost--$160,761;
           Acquired--09/08/1997 ....................................     154,751
   270,315 Nationslink Funding Corp., 98-2 A1, 6.001%,
           due 11/20/2007 ..........................................     257,157
                                                                      ----------
           TOTAL ASSET BACKED SECURITIES (COST $2,376,099) .........   2,273,161
                                                                      ----------

COLLATERALIZED MORTGAGE OBLIGATIONS (1.6%)
   118,718 Iroquois Trust, 97-1 A, 7.000%, due 12/15/2006 ..........     118,068
   282,551 Paine Webber Mortgage Acceptance, 99-4 2B1, 6.316%,
           due 01/28/2009 ..........................................     270,113
   129,317 Rural Housing Trust, 87-1 3B, 7.330%, due 04/01/2026 ....     128,779
                                                                      ----------
           TOTAL COLLATERALIZED MORTGAGE OBLIGATIONS (COST $518,233)     516,960
                                                                      ----------


U.S. GOVERNMENT AND AGENCY OBLIGATIONS (12.1%)
   129,237 Federal Home Loan Mortgage Corp., # G00479, 9.000%,
           due 04/01/2025 ..........................................     133,195
   362,346 Federal Home Loan Mortgage Corp., # G00943, 6.000%,
           due 07/01/2028 ..........................................     332,225
   415,538 Federal Home Loan Mortgage Corp., # C00712, 6.500%,
           due 02/01/2029 ..........................................     392,554
   823,446 Federal Home Loan Mortgage Corp., # C28063, 6.500%,
           due 07/01/2029 ..........................................     777,899
   840,182 Federal Home Loan Mortgage Corp., # C32933, 7.500%,
           due 11/01/2029 ..........................................     829,680
    20,969 Federal National Mortgage Assn., # 062289, 6.710%,
           due 03/01/2028 ..........................................      20,929
   103,036 Federal National Mortgage Assn., # 183567, 7.500%,
           due 11/01/2022 ..........................................     101,587
   297,295 Federal National Mortgage Assn., # 253266, 8.000%,
           due 04/01/2030 ..........................................     298,689
   119,835 Federal National Mortgage Assn., # 286122, 7.000%,
           due 06/01/2024 ..........................................     115,716
   102,202 Federal National Mortgage Assn., # 349410, 7.000%,
           due 08/01/2026 ..........................................      98,689
    32,899 Government National Mortgage Assn., # 354859, 9.000%,
           due 07/15/2024 ..........................................      34,009
     1,298 Government National Mortgage Assn., # 051699, 15.000%,
           due 07/15/2011 ..........................................       1,521
     1,580 Government National Mortgage Assn., # 056522, 14.000%,
           due 08/15/2012 ..........................................       1,840
   450,000 U.S. Treasury Bond, 6.500%, due 02/15/2010 ..............     464,896
   375,000 U.S. Treasury Note, 6.750%, due 05/15/2005 ..............     383,906
                                                                      ----------
           TOTAL U.S. GOVERNMENT AND AGENCY OBLIGATIONS
           (COST $4,063,866) .......................................   3,987,335
                                                                      ----------

   The accompanying notes are an integral part of these financial statements.

28
<PAGE>


CONSECO SERIES TRUST

FIXED INCOME PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

PREFERRED STOCKS (4.6%)

INSURANCE CARRIERS (1.2%)
    16,000 Lincoln National Capital, 6.400%, TOPrS (b) ..........    $   392,000
                                                                     -----------

MEASURING INSTRUMENTS, PHOTO GOODS, WATCHES (0.3%)
     1,880 River Holding Corp., Series B, 11.500%, PIK (b) ......        113,505
                                                                     -----------

NON-DEPOSITORY CREDIT INSTITUTIONS (1.1%)
       350 Centaur Funding Corp., 9.080%, (c) Cost - $358,256;
       Acquired - 12/09/1998 & 01/04/1999 .......................        348,250
                                                                     -----------

OIL AND GAS EXTRACTION (2.0%)
       569 R & B Falcon Corp. 13.875%, PIK (b) ..................        644,393
                                                                     -----------
           TOTAL PREFERRED STOCKS (COST $1,528,256) .............      1,498,148
                                                                     -----------

SHORT-TERM INVESTMENTS (4.4%)
 1,433,000 AIM Liquid Asset Portfolio ...........................      1,433,000
                                                                     -----------
            TOTAL SHORT-TERM INVESTMENTS (COST $1,433,000) ......      1,433,000
                                                                     -----------
            TOTAL INVESTMENTS (COST $32,598,241) (97.3%) ........     31,928,672
                                                                     -----------
            CASH, RECEIVABLES AND OTHER ASSETS,
            NET OF LIABILITIES (2.7%) ...........................        883,979
                                                                     -----------
            NET ASSETS (100.0%) .................................    $32,812,651
                                                                     -----------

-----------------------------------------------------------------
(a) PIK--Payment in Kind.
    STEP--Bonds where the coupon steps up a predetermined rate.
    TOPrS--Trust Originated Preferred Securities.
(b) Restricted under Rule 144A of the Securities Act of 1933.
(c) Conseco Finance Corp.  (formerly Green Tree Financial Corp.), a wholly owned
    subsidiary of Conseco,  Inc.  effective  June 30, 1998, is the seller to and
    servicer for the Trust issuing the Certificates.


   The accompanying notes are an integral part of these financial statements.


                                                                              29
<PAGE>

CONSECO SERIES TRUST

GOVERNMENT SECURITIES PORTFOLIO

================================================================================
PORTFOLIO MANAGER'S REVIEW

   Conseco Capital  Management's (CCM) portfolio strategy for the Conseco Series
Trust  Government  Securities  Portfolio  continued to have positive  effects on
return.  We kept an  overweight  position in U.S.  Agency  securities  and other
spread   sectors,   including   asset-backed   securities,   while   maintaining
underweightings  in Treasury bonds and  mortgage-backed  securities  (MBS).  CCM
increased our asset-backed security exposure to 13.1%.

   During the second quarter,  the Federal  Reserve (the "Fed")  continued their
tightening  policy by forcing  interest  rates 50 basis points  higher in May to
head-off an increase in inflation. Also, the Treasury curve remained inverted as
short maturities yielded more than long maturities.  Sensing the Fed would leave
interest rates unchanged at the June meeting,  investors took opportunity to buy
spread sectors, which subsequently rallied sharply.

   Going  forward,  CCM plans on raising  the  portfolio's  exposure  to MBS and
corporate  bonds  in the two to  four  year  average  maturity  ranges.  We will
continue  to invest in spread  sectors on our  belief  that  spreads  will grind
tighter  over the next two  quarters.  Tighter  spreads  coupled  with our yield
advantage will lead the portfolio to out-perform its benchmark.






Gergory J. Hahn, CFA
Chief Investment Officer, Fixed Income
Senior Vice President
Conseco Capital Management, Inc.




30

<PAGE>

CONSECO SERIES TRUST

GOVERNMENT SECURITIES PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

CORPORATE BONDS (10.1%)

AIR TRANSPORTATION (1.2%)
   150,000 Airborne Freight Corp., 8.875%, due 12/15/2002 .........   $  153,562
                                                                      ----------

DEPOSITORY INSTITUTIONS (1.5%)
   200,000 Dime Bancorp, Inc., 7.000%, due 07/25/2001 .............      198,250
                                                                      ----------

ELECTRIC, GAS, WATER, COGENERATION, SANITARY SERVICES (0.8%)
   100,000 NRG Northeast Generating LLC, 8.065%,
           due 12/15/2004, (b) Cost - $100,000;
           Acquired - 02/15/2000 ..................................      100,500
                                                                      ----------

FOOD AND KINDRED PRODUCTS (0.7%)
   100,000 Nabisco, Inc., 6.000%, due 02/15/2011 ..................       98,625
                                                                      ----------

MEASURING INSTRUMENTS, PHOTO GOODS, WATCHES (1.1%)
   150,000 Raytheon Co., 8.200%, due 03/01/2006,
           (b) Cost - $150,767; Acquired - 03/16/2000 .............      152,437
                                                                      ----------

PIPE LINE, EXCEPT NATURAL GAS (0.9%)
   125,000 Osprey Trust/Osprey I, 8.310%, due 01/15/2003,
           (b) Cost - $125,482; Acquired - 04/13/2000 .............      125,469
                                                                      ----------

REAL ESTATE INVESTMENT TRUSTS (REITS) (1.7%)
   225,000 Camden Property Trust, 6.750%, due 11/15/2001 ..........      221,063
                                                                      ----------

SECURITY AND COMMODITY BROKERS (1.2%)
   150,000 Lehman Brothers Holdings, Inc., Series D, MTN,
           9.000%, due 09/28/2001 .................................      152,625
                                                                      ----------

TRANSPORTATION EQUIPMENT (1.0%)
   125,000 Lockheed Martin Corp., 7.950%, due 12/01/2005 ..........      125,938
                                                                      ----------
           TOTAL CORPORATE BONDS (COST $1,331,458) ................    1,328,469
                                                                      ----------


MUNICIPAL BONDS (10.2%)
   280,000 Alaska Industrial Development & Export Auth.,
           6.625%, due 05/01/2006 .................................      263,900
   200,000 Azusa Pacific University California, Revenue, 7.250%,
           due 04/01/2009 .........................................      193,000
   330,000 Cherokee County Georgia Water and Sewer Authority,
           Revenue, 6.750%, due 08/01/2009 ........................      313,088
   300,000 Las Vegas, Nevada, 6.700%, due 07/01/2008 ..............      285,750
   200,000 Pinellas County Florida Housing Finance Authority
           Multifamily Mtg., Revenue, 6.750%, due 07/01/2011 ......      188,250
   100,000 Shreveport Lousiana Certificates of Indebtedness,
           6.350%, due 10/01/2004 .................................       96,375
                                                                      ----------

           TOTAL MUNICIPAL BONDS (COST $1,408,179) ................    1,340,363
                                                                      ----------

ASSET BACKED SECURITIES (13.1%)
    45,202 Bear Stearns Commercial Mortgage Securites, Inc.,
           99-C1 A1, 5.910%, due 05/14/2008 .......................       42,824
   300,000 Fingerhut Master Trust, 98-1 A, 6.070%, due 02/15/2005 .      297,414
    80,399 Green Tree Recreational Equipment & Consumer Trust,
           97-C B, 6.750%, due 02/15/2018, (c) Cost - $80,381;
           Acquired - 09/08/1997 ..................................       77,375
    73,028 IMC Home Equity Loan Trust, 96-1 A5, 6.290%,
           due 12/25/2013 .........................................       72,460
   100,000 Metris Master Trust, 97-1 B, 7.110%, due 10/20/2005 ....       99,050
   204,176 The Money Store Home Equity Trust, 93-C A3, 5.750%,
           due 10/15/2022 .........................................      199,698
   180,000 The Money Store Home Equity Trust, 98-A AF5, 6.370%,
           due 12/15/2023 .........................................      176,801
    90,000 Residential Funding Mortgage Securities I, 99-HI6 AI3,
           7.340%, due 07/25/2012 .................................       89,128
   250,000 Residential Funding Mortgage Securities, 99-HI8 AI2,
           7.030%, due 07/25/2010 .................................      247,568
   100,000 Residential Asset Securities Corporation, 98-KS3 AI3,
           5.910%, due 08/25/2022 .................................       97,361


   The accompanying notes are an integral part of these financial statements.

                                                                              31
<PAGE>

CONSECO SERIES TRUST

GOVERNMENT SECURITIES PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

   325,000 Residential Asset Securities Corporation,
           99-KS2 AI3, 6.600%, due 06/25/2020 .....................   $  320,967
                                                                      ----------

           TOTAL ASSET BACKED SECURITIES (COST $1,723,376) ........    1,720,646
                                                                      ----------

COLLATERALIZED MORTGAGE OBLIGATIONS (4.1%)
   123,696 Fanniemae Grantor Trust, 99-T2 A1, 7.500%,
           due 01/19/2039 .........................................      120,775
   234,296 GE Capital Mortgage Services, Inc., 98-12 2A1, 6.600%,
           due 06/25/2028 .........................................      231,651
   117,297 Housing Securities, Inc., 94-2 A1, 6.500%,
           due 07/25/2009 .........................................      113,574
    51,425 Residential Funding Mortgage Securities I, 97-S5 A4,
           7.625%, Due 04/25/2027 .................................       51,249
    22,294 Tiers Asset-Backed Securities, Series CHAMT Trust 97-7,
           6.688%, due 11/15/2003 .................................       22,294
                                                                      ----------
            TOTAL COLLATERALIZED MORTGAGE OBLIGATIONS
            (COST $534,605) .......................................      539,543
                                                                      ----------

U.S. GOVERNMENT AND AGENCY OBLIGATIONS (56.8%)
   250,000 Federal Home Loan Bank, 6.020%, due 10/29/2003 .........      241,973
   100,000 Federal Home Loan Bank, 5.275%, due 11/20/2003 .........       94,741
   500,000 Federal Home Loan Bank, 7.080%, due 07/21/2006 .........      488,294
    85,894 Federal Home Loan Mortgage Corp., # D66012, 7.000%,
           due 11/01/2025 .........................................       83,075
   148,045 Federal Home Loan Mortgage Corp., Multi Family Pool,
           6.775%, due 11/01/2003 .................................      146,189
   591,164 Federal Home Loan Mortgage Corp., # C00910, 7.500%,
           due 01/01/2030 .........................................      583,774
   544,716 Federal Home Loan Mortgage Corp., # C00984, 8.000%,
           due 05/01/2030 .........................................      548,121
   387,505 Federal Home Loan Mortgage Corp., # C28063, 6.500%,
           due 07/01/2029 .........................................      366,071
   195,122 Federal Home Loan Mortgage Corp., # C29168, 6.500%,
           due 07/01/2029 .........................................      184,329
        64 Federal Home Loan Mortgage Corp., # C32176, 7.000%,
           due 10/01/2029 .........................................           62
    44,922 Federal Home Loan Mortgage Corp., # E00441, 7.500%,
           due 07/01/2011 .........................................       44,852
   250,000 Federal National Mortgage Assn., MTN, 6.430%,
           due 02/06/2008 .........................................      234,848
   200,000 Federal National Mortgage Assn., MTN, 6.110%,
           due 07/14/2003 .........................................      194,575
   500,000 Federal National Mortgage Assn., MTN, 6.200%,
           due 04/01/2009 .........................................      463,975
   150,000 Federal National Mortgage Assn., 6.000%,
           due 02/23/2009 .........................................      137,703
   650,000 Federal National Mortgage Assn., Series B, MTN, 6.040%,
           due 02/25/2009 .........................................      591,877
    34,914 Federal National Mortgage Assn., # 174166, 8.000%,
           due 06/01/2002 .........................................       34,871
    64,838 Federal National Mortgage Assn., # 190922, 7.500%,
           due 07/01/2001 .........................................       64,939
   198,197 Federal National Mortgage Assn., # 253266, 8.000%,
           due 04/01/2030 .........................................      199,126
   137,229 Federal National Mortgage Assn., # 275232, 5.500%,
           due 03/01/2001 .........................................      128,480
    73,901 Federal National Mortgage Assn., # 303621, 6.000%,
           due 12/01/2002 .........................................       70,437
    73,623 Federal National Mortgage Assn., # 303780, 7.000%,
           due 03/01/2026 .........................................       71,092
   299,320 Government National Mortgage Assn., # 408675, 7.500%,
           due 01/15/2026 .........................................      297,355
     1,369 Government National Mortgage Assn., # 044522, 13.000%,
           due 03/15/2011 .........................................        1,568
     4,407 Government National Mortgage Assn., # 119896, 13.000%,
           due 11/15/2014 .........................................        5,049
   625,000 U.S. Treasury Bond, 7.500%, due 11/15/2016 .............      704,102
   200,000 U.S. Treasury Bond, 8.000%, due 11/15/2021 .............      241,438
   100,000 U.S. Treasury Bond, 6.375%, due 08/15/2027 .............      102,875
   875,000 U.S. Treasury Bond, 5.250%, due 11/15/2028 .............      774,649
   375,000 U.S. Treasury Bond, 5.250%, due 02/15/2029 .............      332,813
                                                                      ----------
           TOTAL U.S. GOVERNMENT AND AGENCY OBLIGATIONS
           (COST $7,605,584) ......................................    7,433,253
                                                                      ----------

   The accompanying notes are an integral part of these financial statements.

32
<PAGE>

CONSECO SERIES TRUST

GOVERNMENT SECURITIES PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

PREFERRED STOCKS (0.8%)

INSURANCE CARRIERS (0.8%)
     4,000 Lincoln National Capital., 6.400%, TOPrS (a) ........     $    98,000
           TOTAL PREFERRED STOCKS (COST $100,000) ..............          98,000
                                                                     -----------

           TOTAL INVESTMENTS (COST $12,703,202) (95.1%) ........      12,460,274
                                                                     -----------
           CASH, RECEIVABLES AND OTHER ASSETS,
           NET OF LIABILITIES (4.9%) ...........................         638,088
                                                                     -----------
           NET ASSETS (100.0%) .................................     $13,098,362
                                                                     -----------

----------------------------------------------------------------
(a) TOPrS - Trust Originated Preferred Securities.
(b) Restricted under Rule 144A of the Securities Act of 1933.
(c) Conseco Finance Corp. (formerly Green Tree Financial Corp.), a wholly owned
    subsidiary of Conseco, Inc. effective June 30, 1998, is the seller to and
    servicer for the Trust issuing the Certificates.


   The accompanying notes are an integral part of these financial statements.


                                                                              33
<PAGE>

CONSECO SERIES TRUST

MONEY MARKET PORTFOLIO


================================================================================
PORTFOLIO MANAGER'S REVIEW

   During the second  quarter  of 2000,  money  market  investors  continued  to
witness market  volatility.  The Federal  Reserve (the "Fed")  continued to pull
liquidity out of the system by buying back Treasury  bonds and forcing  interest
rates higher in an effort to slow the economy and head-off a spurt in inflation.
The Fed increased interest rates 50 basis points at their May meeting.  The U.S.
Treasury  curve remains  inverted with short  maturities  yielding more than the
30-year bond.  Spreads  across all sectors  widened to levels not seen since the
fall of  1998.  Also,  event  risk,  which is the risk  that an  issuer  becomes
impaired or downgraded due to an  acquisition,  merger,  stock buy-back or other
change to its balance sheet, has become a concern to bondholders again.

   Toward the end of the  second  quarter,  the fixed  income  market  reached a
critical inflection point in regards to investor sentiment towards both Treasury
securities and spread product. Economic data, both in manufacturing and consumer
sectors,  showed a definitive moderation in activity. As the market surmised the
Fed  would  move to the  sideline,  spread  assets  rallied  sharply,  leaving a
constructive landscape for the second half of the year.

   The objectives of the money market portfolio have not changed.  We attempt to
balance  safety,  liquidity  and total  return in  managing a fully  diversified
portfolio of money market  securities.  These objectives are met by investing in
high-quality  municipal securities,  top-tier commercial paper, and highly-rated
short-term  corporate debt. We have also increased the yield in the portfolio by
taking   advantage  of   opportunities   provided  by  short,   floating  coupon
instruments.




Gregory J. Hahn, CFA
Chief Investment Officer, Fixed Income
Senior Vice President
Conseco Capital Management, Inc.


34
<PAGE>

CONSECO SERIES TRUST

MONEY MARKET PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

MUNICIPAL BONDS (19.3%)
 2,000,000 Abilene, Texas Health Facilities Development,
           Revenue, SAVR (b), 6.550%, due 09/22/2025 ..............  $ 2,000,000
 1,000,000 Boca Raton Community Hospital, 5.050%,
           due 12/01/2028 (a) .....................................    1,000,000
 1,000,000 California Housing Finance Agency, Revenue,
           5.200%, due 08/01/2029 (a) .............................    1,000,000
   550,000 Clinic Building Company, Inc., 6.700%,
           due 12/01/2018 (a) .....................................      550,000
   985,000 Community Health Systems, Inc., 5.200%,
           due 10/03/2003 (a) .....................................      985,000
   700,000 Community Health Systems, Inc., 5.200%,
           due 10/03/2003 (a) .....................................      700,000
 2,500,000 Georgetown University DC, SAVR (b), 6.610%,
           due 04/01/2029 .........................................    2,500,000
 1,150,000 Golden Oval Eggs, 6.250%, due 07/01/2015 (a) ...........    1,150,000
 2,100,000 Volusia County Florida Individual Development Authority,
           Revenue, SAVR (b), 6.990%, due 07/25/2000 ..............    2,100,000
   500,000 Yellowood Acres, Inc., SAVR (b), 6.990%,
           due 12/01/2028 .........................................      500,000
                                                                     -----------

           TOTAL MUNICIPAL BONDS ..................................   12,485,000
                                                                     -----------

CERTIFICATES OF DEPOSIT (8.5%)

DEPOSITORY INSTITUTIONS (8.5%)
 2,750,000 Bank Of Nova Scotia, 6.650%, due 08/14/2000 ............    2,750,000
 2,750,000 Svenska Handelbanken, Inc., 6.605%, due 07/24/2000 .....    2,750,021
                                                                     -----------

           TOTAL CERTIFICATES OF DEPOSIT ..........................    5,500,021
                                                                     -----------

COMMERCIAL PAPER (76.0%)

AIR TRANSPORTATION (4.2%)
 2,750,000 Kitty Hawk Funding Corp., 6.590%, due 09/08/2000 .......    2,714,762
                                                                     -----------

APPAREL AND ACCESORY STORES (3.9%)
 2,500,000 Gap, Inc., 6.510%, due 07/17/2000 ......................    2,492,315
                                                                     -----------

ASSET BACKED SECURITIES (4.2%)
 2,700,000 CC (USA), Inc., 6.600%, due 07/17/2000 .................    2,691,585
                                                                     -----------

CHEMICALS AND ALLIED PRODUCTS (4.1%)
2,700,000  Great Lakes Chemical Corp., 6.570%, due 09/06/2000......    2,666,493
                                                                     -----------

COMMUNICATIONS BY PHONE, TELEVISION, RADIO, CABLE (8.0%)
2,750,000  AT&T Corp., 6.570%, due 09/05/2000......................    2,716,374
2,500,000  Bell Atlantic Network Funding Corp., 6.540%,
           due 07/31/2000..........................................    2,485,921
                                                                     -----------
                                                                       5,202,295
                                                                     -----------

DEPOSITORY INSTITUTIONS (4.2%)
 2,750,000 Montauk Funding Corp., 6.550%, due 07/14/2000 ..........    2,742,995
                                                                     -----------

ELECTRIC, GAS, WATER, COGENERATION, SANITARY SERVICES (6.1%)
 1,700,000 Allegheny Power System, 6.680%, due 09/07/2000 .........    1,678,234
 2,300,000 Pacific Gas and Electric Co., 6.620%, due 07/21/2000 ...    2,291,118
                                                                     -----------
                                                                       3,969,352
                                                                     -----------

ELECTRICAL EQUIPMENT, EXCEPT COMPUTERS (4.1%)
 2,700,000 Motorola, Inc., 6.570%, due 09/11/2000 .................    2,664,029
                                                                     -----------

   The accompanying notes are an integral part of these financial statements.

                                                                              35
<PAGE>

CONSECO SERIES TRUST

MONEY MARKET PORTFOLIO
Schedule of Investments

JUNE 30, 2000
(Unaudited)

================================================================================
  SHARES OR
  PRINCIPAL
   AMOUNT                                                               VALUE
--------------------------------------------------------------------------------

FOOD AND KINDRED PRODUCTS (1.9%)
 1,200,000 Coca Cola Co., 6.440%, due 07/14/2000 ..............    $  1,196,995
                                                                   ------------

NON-DEPOSITORY CREDIT INSTITUTIONS (4.1%)
 2,700,000 Ford Motor Credit Co., 6.520%, due 08/31/2000 ......       2,669,682
                                                                   ------------

PRINTING, PUBLISHING AND ALLIED PRODUCTS (11.4%)
 2,500,000 Gannett Co., 6.500%, due 07/10/2000 ................       2,495,486
 2,500,000 New York Times Co., 6.450%, due 07/05/2000 .........       2,497,760
 2,400,000 Tribune Co., 6.600%, due 07/20/2000 ................       2,391,200
                                                                   ------------

                                                                      7,384,446
                                                                   ------------

SECURITY AND COMMODITY BROKERS (15.9%)
 2,700,000 Goldman Sachs Group, L.P., 6.580%,
           due 07/28/2000 .....................................       2,686,182
 2,200,000 Merrill Lynch & Company, Inc., 6.550%,
           due 08/23/2000 .....................................       2,178,385
 2,750,000 Morgan Stanley Dean Witter & Co., Inc., 6.560%,
           due 08/16/2000 .....................................       2,726,448
 2,700,000 Salomon Smith Barney Holdings, Inc., 6.510%,
           due 07/19/2000 .....................................       2,690,723
                                                                   ------------

                                                                     10,281,738
                                                                   ------------

TRANSPORTATION EQUIPMENT (3.9%)
 2,500,000 Daimler Chrysler AG, 6.530%, due 07/21/2000 ........       2,490,477
                                                                   ------------

           TOTAL COMMERCIAL PAPER .............................      49,167,164
                                                                   ------------


SHORT-TERM INVESTMENTS (2.2%)
 1,462,000 AIM Liquid Asset Portfolio .........................       1,462,000
                                                                   ------------
           TOTAL SHORT-TERM INVESTMENTS .......................       1,462,000

           TOTAL INVESTMENTS (106.0%) .........................      68,614,185
           CASH, RECEIVABLES AND OTHER ASSETS,
             NET OF LIABILITIES (-6.0%) .......................      (3,900,707)
                                                                   ------------
           NET ASSETS (100.0%) ................................    $ 64,713,478
                                                                   ------------

---------------------------------------------------------------
(a) Variable Coupon Rate.
(b) SAVR - Select Auction Variable Rate.


   The accompanying notes are an integral part of these financial statements.

36
<PAGE>

CONSECO SERIES TRUST

NOTES TO FINANCIAL STATEMENTS

JUNE 30, 2000
(Unaudited)
================================================================================

(1) GENERAL
   Conseco  Series  Trust (the  "Trust")  is an open-end  management  investment
company  registered  under the  Investment  Company Act of 1940, as amended (the
"Act"), and was organized as a Massachusetts  Trust effective November 15, 1982.
The Trust is a "series"  type of mutual  fund which  issues  separate  series of
shares, each of which currently  represents a separate portfolio of investments.
The Trust consists of seven series  ("Portfolios")  each with its own investment
objective and  investment  policies.  The  Portfolios  are the Conseco 20 Focus,
Equity,  Balanced,  High Yield,  Fixed Income,  Government  Securities and Money
Market.  The Trust offers shares to life  insurance  company  separate  accounts
(registered as unit investment  trusts under the Act) to fund the benefits under
variable annuity and variable life contracts.
   Two affiliated  companies,  Conseco  Variable  Insurance  Company and Bankers
National Life  Insurance  Company,  offer shares of the Trust to their  contract
owners. Additionally,  shares are offered to unaffiliated insurance companies to
fund the benefits under variable annuity and variable life contracts.

(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
SECURITY VALUATION, TRANSACTIONS, AND RELATED INVESTMENT INCOME

   The  investments in each portfolio are valued at the close of regular trading
on the New York Stock Exchange on each business day. Investment transactions are
accounted for on the trade date (the date the order to buy or sell is executed).
Dividend  income is  recorded on the  ex-dividend  date and  interest  income is
accrued  daily.  The cost of  investments  sold is  determined  on the  specific
identification  basis.  The following  summarizes  the  investments  which carry
certain restrictions as to resale from the Trust to certain qualified buyers:

Portfolio                          Cost          Market Value  % of Investments
-----------------------         ----------       ------------  ----------------
Balanced -
  preferred stock               $2,469,950        $2,857,000        4.14%
Balanced -
  bonds                          4,020,425         3,816,813        5.53%
Fixed Income -
  preferred stock                  358,256           348,250        1.09%
Fixed Income -
  bonds                          5,633,250         5,442,204       17.04%
Government Securities-
  bonds                            376,249           378,406        3.04%

   These securities are eligible for resale to qualified institutional buyers in
transactions  exempt from registration  under Rule 144A of the Securities Act of
1933.
   The Board of  Trustees  (the  "Trustees")  determined  that the Money  Market
Portfolio will value  investments at amortized cost, which is conditioned on the
Trust's  compliance with certain  provisions  contained in Rule 2a-7 of the Act.
The  investment  adviser  of the  Trust  continuously  reviews  this  method  of
valuation and recommends changes to the Trustees,  if necessary,  to ensure that
the Money Market  Portfolio  investments are valued at fair value (as determined
by the Trustees in good faith).
   In all  portfolios  of the  Trust,  except  for the Money  Market  Portfolio,
securities  that are traded on stock  exchanges  are  valued at  closing  market
prices on the day the securities are being valued,  or lacking any sales, at the
mean  between  the  closing  bid and  asked  prices.  Securities  traded  in the
over-the-counter  market are valued by third party pricing  services.  Portfolio
securities which are traded both in the  over-the-counter  market and on a stock
exchange are valued  according to the broadest and most  representative  market,
and it is  expected  that  for  debt  securities  this  ordinarily  will  be the
over-the-counter  market.  Securities and assets for which market quotations are
not readily available are valued at fair value as determined in good faith by or
under  the  direction  of  the  Trustees  of the  Trust.  Debt  securities  with
maturities of sixty (60) days or less are valued at amortized cost.

FEDERAL INCOME TAXES
   Each portfolio is treated as a separate taxable entity for federal income tax
purposes and qualifies as a regulated  investment  company under subchapter M of
the Internal  Revenue Code.  The Trust intends to distribute  substantially  all
taxable income and net capital gains to shareholders,  and otherwise comply with
the requirements for regulated investment companies. Therefore, no provision has
been made for federal income taxes.

DIVIDENDS TO SHAREHOLDERS
   Dividends are declared and reinvested  from net investment  income on a daily
basis in the  Money  Market  Portfolio,  on a  monthly  basis in the  Government
Securities, Fixed Income, and High Yield Portfolios, on a quarterly basis in the
Balanced  Portfolio  and on an annual  basis in the Equity and  Conseco 20 Focus
Portfolios.  Distributions  of net  short-term  capital  gains and  losses  were
declared and  reinvested as a component of net  investment  income prior to June
30, 1998,  thereafter  on an annual  basis as a component of net realized  gains
(losses).
   Dividends  to  shareholders  from net  investment  income are  determined  in
accordance with income tax regulations which may differ from generally  accepted
accounting principles.  Permanent book and tax differences relating to dividends
to  shareholders  may result in  reclassifications  to paid-in  capital  and may
effect  per-share  allocation  between net  investment  income and  realized and
unrealized  gain (loss).  Any taxable  income or gain of the Trust  remaining at
fiscal year end will be declared and  distributed  in the following  year to the
shareholders   of  the   Portfolio  or   Portfolios  to  which  such  gains  are
attributable.

INCOME EQUALIZATION
   Prior to June 30, 1999 the Equity, Balanced,  Government Securities and Fixed
Income Portfolios  followed the accounting practice known as income equalization
by which a portion of the proceeds from sales and costs of redemptions of shares
which is  equivalent,  on a per share  basis,  to the  amount  of  distributable
investment  income on the date the  transaction  is  credited  or charged to net
undistributed  income.  Effective  June 30,  1999,  the  Trust  has  elected  to
discontinue accruing income equalization.

USE OF ESTIMATES
   The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amount of  assets  and  liabilities,  and  disclosure  of
contingent assets and liabilities as of the date of the financial statements and
the reported  amounts of increases and  decreases in net assets from  operations
during the reporting period. Actual results may differ from these estimates.


                                                                              37
<PAGE>

CONSECO SERIES TRUST

NOTES TO FINANCIAL STATEMENTS

JUNE 30, 2000
(Unaudited)
================================================================================

(3) TRANSACTIONS WITH AFFILIATES
INVESTMENT ADVISORY AGREEMENT
   Conseco Capital  Management,  Inc. (the "Adviser") provides investment advice
and, in general,  supervises  the Trust's  management  and  investment  program,
furnishes  office  space,  prepares  portfolio  reports for the Trust,  monitors
portfolio  compliance  by  the  Trust  in its  investment  activities  and  pays
compensation of officers and Trustees of the Trust who are affiliated persons of
the Adviser.  The Trust pays all other expenses incurred in the operation of the
Trust, including fees and expenses of unaffiliated Trustees of the Trust.
   The Adviser is a  wholly-owned  subsidiary of Conseco,  Inc.  ("Conseco"),  a
publicly-held  specialized  financial services holding company listed on the New
York Stock  Exchange.  Under the  investment  advisory  agreement,  the  Adviser
receives  an  investment  advisory  fee based on the daily net asset value at an
annual rate of 0.70 percent for the Conseco 20 Focus and High Yield  Portfolios,
0.65  percent for the Equity and Balanced  Portfolios,  and 0.50 percent for the
Fixed Income,  Government Securities,  and Money Market Portfolios.  The Adviser
has  voluntarily  reduced its advisory fee to 0.25 percent of the average  daily
net assets of the Money Market  Portfolio.  Prior to April 30, 2000, the Adviser
had voluntarily reduced its advisory fee to 0.80 percent and 0.75 percent of the
average  daily net assets of the Equity and Balanced  Portfolios,  respectively.
The total fees  incurred for such services  were  $1,557,843  for the six months
ended June 30, 2000.
   The Adviser has  contractually  agreed to waive its  investment  advisory fee
and/or  reimburse the  Portfolios  through April 30, 2001 to the extent that the
ratio of expenses to net assets on an annual basis exceed the following:

Portfolio
----------------------
Conseco 20 Focus            0.90%
Equity                      0.85%
Balanced                    0.85%
High Yield                  0.90%
Fixed Income                0.70%
Government Securities       0.70%
Money Market                0.45%

ADMINISTRATIVE AGREEMENT
   Conseco  Services,  LLC, (the  "Administrator")  a wholly owned subsidiary of
Conseco,  supervises the preparation and filing of regulatory documents required
for compliance by the portfolios with applicable laws and regulations,  provides
portfolio accounting  services,  supervises the maintenance of books and records
of the portfolios and provides other general and  administrative  services.  For
providing these services, the Administrator receives an annual fee equal to 0.10
percent of the first $100 million of average  daily net assets;  0.08 percent of
the next $100 million of average  daily net assets;  and 0.06 percent of average
daily net assets in excess of $200 million.  The total fees incurred  under this
Agreement for the six months ended June 30, 2000 were $216,620.



38
<PAGE>

CONSECO SERIES TRUST

NOTES TO FINANCIAL STATEMENTS

JUNE 30, 2000
(Unaudited)
================================================================================

(4) INVESTMENT TRANSACTIONS
   The  compostion  of  gross   unrealized   appreciation  and  depreciation  of
investments at June 30, 2000, are shown below:

<TABLE>
<CAPTION>
                                                                  CONSECO                                    FIXED      GOVERNMENT
                                                                 20 FOCUS       EQUITY       BALANCED       INCOME      SECURITIES
                                                                 PORTFOLIO     PORTFOLIO     PORTFOLIO     PORTFOLIO     PORTFOLIO
===================================================================================================================================
<S>                                                                <C>       <C>            <C>            <C>           <C>
Gross unrealized appreciation...............................       $44,173   $36,772,466    $4,708,764     $ 201,605     $  74,080
Gross unrealized depreciation...............................       (26,301)  (19,858,741)   (3,237,775)     (871,174)     (317,008)
-----------------------------------------------------------------------------------------------------------------------------------
Net unrealized appreciation (depreciation)..................       $17,872   $16,913,725    $1,470,989     $(669,569)    $(242,928)
===================================================================================================================================
</TABLE>

   The  aggregate  cost of purchases  and the  aggregate  proceeds from sales of
investments for the six months or period ended June 30, 2000, are shown below:

<TABLE>
<CAPTION>
                                                                  CONSECO                                    FIXED      GOVERNMENT
                                                                 20 FOCUS       EQUITY       BALANCED       INCOME      SECURITIES
                                                                 PORTFOLIO(a)  PORTFOLIO     PORTFOLIO     PORTFOLIO     PORTFOLIO
===================================================================================================================================
<S>                                                               <C>       <C>           <C>            <C>            <C>
Purchases:
   Investments, excluding U.S. government
     securities and short-term investments..................      $662,995  $722,057,047  $109,292,970   $31,370,197    $2,163,321
   U.S. government securities...............................         --               --    17,289,487    15,976,921     2,968,000
Sales:
   Investments, excluding U.S. government
     securities and short-term investments..................      $113,146  $722,857,633  $105,899,834   $29,128,512    $2,034,959
   U.S. government securities...............................            --            --    14,699,916    15,828,506     3,577,845
===================================================================================================================================
</TABLE>

(a) Period from May 4, 2000 (commencement of operations) through June 30, 2000.


(5) FEDERAL INCOME TAX INFORMATION
   As of June 30,  2000,  the  following  funds  have  capital  loss  carryovers
available from December 31, 1999, to offset capital gains in the future, if any:

<TABLE>
<CAPTION>
                                                                                  AMOUNT         EXPIRES
===================================================================================================================================
<S>                                                                          <C>                  <C>
Fixed Income Portfolio.......................................................$    38,146          2002
Fixed Income Portfolio.......................................................      5,075          2004
Fixed Income Portfolio.......................................................    585,029          2007
Government Securities Portfolio .............................................    232,368          2002
Government Securities Portfolio..............................................    248,559          2007
===================================================================================================================================
</TABLE>





                                                                              39
<PAGE>

CONSECO SERIES TRUST

FINANCIAL HIGHLIGHTS

================================================================================
                                                                  CONSECO 20
                                                                FOCUS PORTFOLIO
                                                                ---------------
                                                                MAY 4, 2000 (e)
                                                                    THROUGH
                                                                 JUNE 30, 2000
                                                                  (UNAUDITED)
================================================================================
Net asset value per share, beginning of period..............      $     10.00
   Income from investment operations:
     Net investment income .................................             0.01
     Net realized and unrealized gains on investments.......             1.63
--------------------------------------------------------------------------------
         Total income from investment operations............             1.64
--------------------------------------------------------------------------------
   Distributions:
     Dividends from net investment income...................               --
     Distribution of net capital gains......................               --
     Return of capital......................................               --
--------------------------------------------------------------------------------
         Total distributions................................               --
--------------------------------------------------------------------------------
Net asset value per share, end of period....................      $     11.64
--------------------------------------------------------------------------------
Total return (a) (b)........................................            16.41%

Ratios/supplemental data:
   Net assets (dollars in thousands), end of period ........     $        686
   Ratio of expenses to average net assets (b) (c)..........             0.93%
   Ratio of total expenses to average net assets (b) (c)....             1.04%
   Ratio of net investment income to average net assets (c).             1.51%
   Portfolio turnover rate (d)..............................            39.63%

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

(a) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(b) The Adviser has  contractually  agreed to waive their fees and/or  reimburse
    the  Portfolio  through April 30, 2001 to the extent that the ratio of total
    expenses to average net assets exceeds, on an annual basis, 0.90 percent.
(c) Annualized for periods of less than one year.
(d) Not Annualized for periods of less than one year.
(e) Commencement of operations.


40
<PAGE>

CONSECO SERIES TRUST

FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                                  EQUITY PORTFOLIO
                                                 ==================================================================================
                                                  SIX MONTHS       YEAR          YEAR           YEAR          YEAR         YEAR
                                                     ENDED         ENDED         ENDED          ENDED         ENDED        ENDED
                                                 JUNE 30, 2000  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                                                  (UNAUDITED)      1999          1998           1997          1996         1995
===================================================================================================================================
<S>                                             <C>           <C>            <C>           <C>           <C>            <C>
Net asset value per share,
  beginning of period... .....................  $     23.18   $     21.59    $    20.16    $    21.85    $    18.84     $   16.54
   Income from investment operations:
     Net investment income (loss).............        (0.01)           --          0.11          0.06          0.01          0.34
     Net realized and unrealized gains
       on investments.........................         4.00         10.63          3.09          4.06          8.17          5.68
-----------------------------------------------------------------------------------------------------------------------------------
         Total income from
           investment operations .............         3.99         10.63          3.20          4.12          8.18          6.02
-----------------------------------------------------------------------------------------------------------------------------------
   Distributions:.............................
     Dividends from net investment income.....           --            --         (0.27)        (4.23)        (4.21)        (2.81)
     Distribution of net capital gains........        (0.02)        (9.04)        (0.48)        (1.58)        (0.96)        (0.91)
     Return of capital........................           --            --         (1.02)           --            --            --
-----------------------------------------------------------------------------------------------------------------------------------
         Total distributions..................        (0.02)        (9.04)        (1.77)        (5.81)        (5.17)        (3.72)
-----------------------------------------------------------------------------------------------------------------------------------
Net asset value per share, end of period......  $     27.15 $       23.18    $    21.59    $    20.16    $    21.85     $   18.84
===================================================================================================================================
Total return (a) (b)..........................        17.20%        50.28%        15.62%        18.68%        44.99%        36.30%

Ratios/supplemental data:
   Net assets (dollars in thousands),
     end of period ...........................  $    350,921   $   300,437   $   235,001   $   216,986   $   171,332    $  109,636
   Ratio of expenses to
     average net assets (b) (c) ..............         0.74%         0.77%         0.80%         0.80%         0.80%         0.80%
   Ratio of total expenses to
     average net assets (b) (c) ..............         0.79%         0.82%         0.80%         0.80%         0.81%         0.80%
   Ratio of net investment income to
     average net assets (c) ..................       (0.08)%       (0.10)%         0.55%         0.28%         0.06%         1.80%
   Portfolio turnover rate (d)................       216.96%       364.53%       317.91%       234.20%       177.03%       172.55%
</TABLE>

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

(a) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(b) The Adviser has  contractually  agreed to waive their fees and/or  reimburse
    the  Portfolio  through April 30, 2001 to the extent that the ratio of total
    expenses to average net assets  exceeds,  on an annual basis,  0.85 percent.
    Prior to April 30,  2000,  the  expenses  were  contractually  waived to the
    extent that the ratio of total expenses to average net assets  exceeded,  on
    an annual basis, 0.80 percent.
(c) Annualized for periods of less than one year.
(d) Not Annualized for periods of less than one year.


                                                                              41
<PAGE>

CONSECO SERIES TRUST

FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                                 BALANCED PORTFOLIO
                                                 ==================================================================================
                                                  SIX MONTHS       YEAR          YEAR           YEAR          YEAR         YEAR
                                                     ENDED         ENDED         ENDED          ENDED         ENDED        ENDED
                                                 JUNE 30, 2000  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                                                  (UNAUDITED)      1999          1998           1997          1996         1995
===================================================================================================================================
<S>                                             <C>           <C>            <C>           <C>           <C>            <C>
Net asset value per share,
  beginning of period.........................  $     14.65   $     13.67    $    13.32    $    13.47    $    12.39     $   11.04
   Income from investment operations:
     Net investment income ...................         0.21          0.42          0.43          0.44          0.42          0.51
     Net realized and unrealized gains
       on investments.........................         1.81          3.72          0.96          2.12          2.77          2.97
-----------------------------------------------------------------------------------------------------------------------------------
         Total income from
           investment operations .............         2.02          4.14          1.39          2.56          3.19          3.48
-----------------------------------------------------------------------------------------------------------------------------------
   Distributions:.............................
     Dividends from net investment income.....        (0.21)        (0.42)        (0.43)        (2.20)        (2.07)        (1.83)
     Distribution of net capital gains........        (0.02)        (2.74)           --         (0.51)        (0.04)        (0.30)
     Return of capital........................           --            --         (0.61)           --            --            --
-----------------------------------------------------------------------------------------------------------------------------------
         Total distributions..................        (0.23)        (3.16)        (1.04)        (2.71)        (2.11)        (2.13)
-----------------------------------------------------------------------------------------------------------------------------------
Net asset value per share, end of period......  $     16.44   $     14.65    $    13.67    $    13.32    $    13.47     $   12.39
===================================================================================================================================

Total return (a) (b)..........................        13.67%        30.83%        10.37%        17.85%        28.30%        31.49%

Ratios/supplemental data:
   Net assets (dollars in thousands),
     end of period ...........................  $     64,748  $     51,941   $    45,904   $    27,922    $   16,732    $    9,583
   Ratio of expenses to average
     net assets (b)(c) .......................         0.71%         0.73%         0.75%         0.75%         0.75%         0.75%
   Ratio of total expenses to
     average net assets (b)(c) ...............         0.81%         0.83%         0.84%         0.84%         0.95%         0.87%
   Ratio of net investment income to
     average net assets (c) ..................         2.60%         2.89%         3.25%         3.14%         3.15%         4.11%
   Portfolio turnover rate(d).................       206.17%       343.43%       336.30%       369.39%       208.13%       194.16%
</TABLE>

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

(a) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(b) The Adviser has  contractually  agreed to waive their fees and/or  reimburse
    the  Portfolio  through April 30, 2001 to the extent that the ratio of total
    expenses to average net assets  exceeds,  on an annual basis,  0.85 percent.
    Prior to April 30,  2000,  the  expenses  were  contractually  waived to the
    extent that the ratio of total expenses to average net assets  exceeded,  on
    an annual basis, 0.75 percent.
(c) Annualized for periods of less than one year.
(d) Not Annualized for periods of less than one year.


42
<PAGE>

CONSECO SERIES TRUST

FINANCIAL HIGHLIGHTS

================================================================================
                                                            HIGH YIELD PORTFOLIO
                                                            ====================
                                                              JUNE 13, 2000 (e)
                                                                   THROUGH
                                                                JUNE 30, 2000
                                                                 (UNAUDITED)
================================================================================
Net asset value per share, beginning of period..............      $     10.00
   Income from investment operations:
     Net investment income .................................             0.02
     Net realized and unrealized gains on investments.......               --
--------------------------------------------------------------------------------
         Total income from investment operations............             0.02
--------------------------------------------------------------------------------
   Distributions:...........................................
     Dividends from net investment income...................               --
     Distribution of net capital gains......................               --
     Return of capital......................................               --
--------------------------------------------------------------------------------
         Total distributions................................               --
--------------------------------------------------------------------------------
Net asset value per share, end of period....................      $     10.02
================================================================================

Total return (a) (b)........................................             0.24%

Ratios/supplemental data:
   Net assets (dollars in thousands), end of period ........      $        47
   Ratio of expenses to average net assets (b) (c)..........             0.79%
   Ratio of total expenses to average net assets (b) (c)....             1.58%
   Ratio of net investment income to average net assets (c).             4.75%
   Portfolio turnover rate (d)..............................              N/A


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

(a) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(b) The Adviser has  contractually  agreed to waive their fees and/or  reimburse
    the  Portfolio  through April 30, 2001 to the extent that the ratio of total
    expenses to average net assets exceeds, on an annual basis, 0.90 percent.
(c) Annualized for periods of less than one year.
(d) Not Annualized for periods of less than one year.
(e) Commencement of operations.


                                                                              43
<PAGE>

CONSECO SERIES TRUST

FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                                 FIXED INCOME PORTFOLIO
                                                 ==================================================================================
                                                  SIX MONTHS       YEAR          YEAR           YEAR          YEAR         YEAR
                                                     ENDED         ENDED         ENDED          ENDED         ENDED        ENDED
                                                 JUNE 30, 2000  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                                                  (UNAUDITED)      1999          1998           1997          1996         1995
===================================================================================================================================
<S>                                             <C>           <C>            <C>           <C>           <C>            <C>
Net asset value per share,
  beginning of period.........................  $      9.39   $     10.05    $    10.14    $     9.97    $    10.15     $    9.45
   Income from investment operations:
     Net investment income ...................         0.32          0.62          0.64          0.65          0.66          0.68
     Net realized and unrealized gains (losses)
       on investments.........................        (0.04)        (0.66)        (0.03)         0.31         (0.18)         0.99
-----------------------------------------------------------------------------------------------------------------------------------
       Total income (loss) from
         investment operations ...............         0.28         (0.04)         0.61          0.96          0.48          1.67
-----------------------------------------------------------------------------------------------------------------------------------
   Distributions:.............................
     Dividends from net investment income.....        (0.32)        (0.62)        (0.64)        (0.79)        (0.66)        (0.97)
     Distribution of net capital gains........           --            --            --            --            --            --
     Return of capital........................           --            --         (0.06)           --            --            --
-----------------------------------------------------------------------------------------------------------------------------------
       Total distributions....................        (0.32)        (0.62)        (0.70)        (0.79)        (0.66)        (0.97)
-----------------------------------------------------------------------------------------------------------------------------------
Net asset value per share, end of period......  $      9.35   $      9.39    $    10.05    $    10.14    $     9.97     $   10.15
===================================================================================================================================

Total return (a) (b)..........................         3.17%       (0.44)%         6.17%         9.97%         4.97%        18.25%

Ratios/supplemental data:
   Net assets (dollars in thousands),
     end of period ...........................  $     32,813  $     28,899   $    23,985   $    21,277   $    17,463    $   16,046
   Ratio of expenses to average
     net assets (b) (c) ......................         0.67%         0.67%         0.70%         0.70%         0.70%         0.70%
   Ratio of total expenses to
     average net assets (b) (c) ..............         0.67%         0.67%         0.80%         0.77%         0.77%         0.74%
   Ratio of net investment income to
     average net assets (c) ..................         6.90%         6.46%         6.24%         6.50%         6.65%         6.78%
   Portfolio turnover rate (d)................       149.14%       337.26%       321.09%       276.46%       276.35%       225.41%
</TABLE>


------------------------------------------------------------------
(a) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(b) The Adviser has  contractually  agreed to waive their fees and/or  reimburse
    the  Portfolio  through April 30, 2001 to the extent that the ratio of total
    expenses to average net assets exceeds, on an annual basis, 0.70 percent.
(c) Annualized for periods of less than one year.
(d) Not Annualized for periods of less than one year.


44
<PAGE>

CONSECO SERIES TRUST

FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                           GOVERNMENT SECURITIES PORTFOLIO
                                                 ==================================================================================
                                                  SIX MONTHS       YEAR          YEAR           YEAR          YEAR         YEAR
                                                     ENDED         ENDED         ENDED          ENDED         ENDED        ENDED
                                                 JUNE 30, 2000  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                                                  (UNAUDITED)      1999          1998           1997          1996         1995
===================================================================================================================================
<S>                                                <C>          <C>             <C>          <C>            <C>          <C>
Net asset value per share,
  beginning of period ........................     $  10.96     $   12.15       $  12.04     $   11.94      $  12.38     $   11.09
   Income from investment operations:
     Net investment income....................         0.34          0.64           0.69          0.73          0.72          0.75
     Net realized and unrealized gains (losses)
       on investments.........................         0.11         (1.19)          0.14          0.23         (0.41)         1.12
-----------------------------------------------------------------------------------------------------------------------------------
       Total income (loss) from
         investment operations ...............         0.45         (0.55)          0.83          0.96          0.31          1.87
-----------------------------------------------------------------------------------------------------------------------------------
   Distributions:.............................
     Dividends from net investment income.....        (0.34)        (0.64)         (0.72)        (0.86)        (0.71)        (0.58)
     Distribution of net capital gains........           --            --             --            --         (0.04)           --
     Return of capital........................           --            --             --            --            --            --
-----------------------------------------------------------------------------------------------------------------------------------
       Total distributions....................        (0.34)        (0.64)         (0.72)        (0.86)        (0.75)        (0.58)
-----------------------------------------------------------------------------------------------------------------------------------
Net asset value per share, end of period......     $  11.07     $   10.96       $  12.15     $   12.04      $  11.94     $   12.38
-----------------------------------------------------------------------------------------------------------------------------------

Total return (a) (b)..........................         4.17%        (2.48)%         7.07%         8.26%         2.75%        17.35%

Ratios/supplemental data:
   Net assets (dollars in thousands),
     end of period ...........................     $  13,098    $   13,104      $   7,907    $    4,270     $   4,024    $    4,613
   Ratio of expenses to average
     net assets (b) (c) ......................         0.67%         0.66%          0.70%         0.70%         0.70%         0.70%
   Ratio of total expenses to
     average net assets (b) (c) ..............         0.67%         0.66%          0.96%         0.92%         0.91%         0.78%
   Ratio of net investment income to
     average net assets (c) ..................         5.94%         5.61%          5.63%         6.05%         6.02%         6.27%
   Portfolio turnover rate (d)................        39.16%       168.69%         67.49%       195.08%       157.62%       284.31%
</TABLE>

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

(a) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(b) The Adviser has  contractually  agreed to waive their fees and/or  reimburse
    the  Portfolio  through April 30, 2001 to the extent that the ratio of total
    expenses to average net assets exceeds, on an annual basis, 0.70 percent.
(c) Annualized for periods of less than one year.
(d) Not Annualized for periods of less than one year.


                                                                              45
<PAGE>

CONSECO SERIES TRUST

FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                               MONEY MARKET PORTFOLIO
                                                 ==================================================================================
                                                  SIX MONTHS       YEAR          YEAR           YEAR          YEAR         YEAR
                                                     ENDED         ENDED         ENDED          ENDED         ENDED        ENDED
                                                 JUNE 30, 2000  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                                                  (UNAUDITED)      1999          1998           1997          1996         1995
===================================================================================================================================
<S>                                                <C>          <C>             <C>          <C>            <C>          <C>
Net asset value per share,
  beginning of period ........................     $   1.00     $    1.00       $   1.00     $    1.00      $   1.00     $    1.00
   Income from investment operations:
     Net investment income....................         0.03          0.05           0.05          0.05          0.05          0.06
     Net realized and unrealized gains
       on investments.........................           --            --             --            --            --            --
-----------------------------------------------------------------------------------------------------------------------------------
       Total income from
         investment operations ...............         0.03          0.05           0.05          0.05          0.05          0.06
-----------------------------------------------------------------------------------------------------------------------------------
Distributions:................................
   Dividends from net investment income.......        (0.03)        (0.05)         (0.05)        (0.05)        (0.05)        (0.06)
   Distribution of net capital gains..........           --            --             --            --            --            --
   Return of capital..........................           --            --             --            --            --            --
-----------------------------------------------------------------------------------------------------------------------------------
       Total distributions....................        (0.03)        (0.05)         (0.05)        (0.05)        (0.05)        (0.06)
-----------------------------------------------------------------------------------------------------------------------------------
Net asset value per share, end of period......     $   1.00     $    1.00       $   1.00     $    1.00      $   1.00     $    1.00
===================================================================================================================================

Total return (a) (b)..........................         2.90%         4.87%          5.21%         5.25%         5.13%         5.46%

Ratios/supplemental data:
   Net assets (dollars in thousands),
     end of period ...........................     $  64,713    $   85,692      $  21,218    $    8,603     $   6,985    $    5,396
   Ratio of expenses to average
     net assets (b) (c) ......................         0.40%         0.40%          0.45%         0.45%         0.45%         0.45%
   Ratio of total expenses to
     average net assets (b) (c) ..............         0.65%         0.65%          0.54%         0.53%         0.59%         0.52%
   Ratio of net investment income to
     average net assets (c) ..................         5.73%         4.93%          5.08%         5.14%         5.03%         5.46%
   Portfolio turnover rate (d)...................        N/A           N/A            N/A           N/A           N/A           N/A
</TABLE>

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

(a) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(b) The Adviser has  contractually  agreed to waive their fees and/or  reimburse
    the  Portfolio  through April 30, 2001 to the extent that the ratio of total
    expenses to average net assets exceeds, on an annual basis, 0.45 percent.
(c) Annualized for periods of less than one year.
(d) Not Annualized for periods of less than one year.



                                                                              46
<PAGE>

CONSECO SERIES TRUST
SEMI-ANNUAL REPORT

JUNE 30, 2000
================================================================================

CONSECO SERIES TRUST
BOARD OF TRUSTEES

WILLIAM P. DAVES, JR.
   Chairman of the Board
   Consultant to the insurance
      and healthcare industries
   Chairman and CEO, FFG Insurance Co.

MAXWELL E. BUBLITZ, CFA
   President
   President, CEO and Director
   Conseco Capital Management, Inc.
   Senior VP, Conseco, Inc.

HAROLD W. HARTLEY, CFA
   Director, Ennis Business Forms, Inc.
   Former Executive VP, Tenneco
      Financial Services, Inc.

DR. R. JAN LECROY
   Director, Southwest Securities Group, Inc.
   Former President, Dallas Citizens Council

DR. JESS H. PARRISH
   Higher education consultant
   Former President, Midland College

DAVID N. WALTHALL
   Principal, Walthall Asset Management


INVESTMENT ADVISER
   Conseco Capital Management, Inc.
   Carmel, Indiana

CUSTODIAN
   The Bank of New York
   New York, New York

INDEPENDENT PUBLIC ACCOUNTANTS
   PricewaterhouseCoopers LLP
   Indianapolis, Indiana

LEGAL COUNSEL
   Kirkpatrick & Lockhart LLP
   Washington, D.C.


                                                                              47

<PAGE>

              CONSECO SERIES TRUST IS A REGISTERED INVESTMENT COMPANY MANAGED BY
                  CONSECO CAPITAL MANAGEMENT, INC., A WHOLLY-OWNED SUBSIDIARY OF
       CONSECO, INC., A FINANCIAL SERVICES ORGANIZATION HEADQUARTERED IN CARMEL,
            INDIANA. CONSECO, THROUGH ITS SUBSIDIARY COMPANIES, IS ONE OF MIDDLE
       AMERICA'S LEADING SOURCES FOR INSURANCE, INVESTMENT AND LENDING PRODUCTS,
           HELPING 12 MILLION CUSTOMERS STEP UP TO A BETTER, MORE SECURE FUTURE.

                                                            CONSECO SERIES TRUST
                                                 11815 North Pennsylvania Street
                                                           Carmel, Indiana 46032


                                                             CI-319 (8/99) 06104
                                                   (C) 1999 Conseco Series Trust



                                                                 www.conseco.com



INSURANCE INVESTMENTS LENDING
--------------------------------------------------------------------------------

                                                                    [LOGO]
                                                                    CONSECO(R)
                                                                    Step up.(SM)


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